EXHIBIT 12.2
Published on February 24, 2015
Exhibit 12.2
TANGER PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES
Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
Year ended December 31, |
|||||||||||||||||||
2014 |
2013 |
2012 |
2011 |
2010 |
|||||||||||||||
Earnings: |
|||||||||||||||||||
Income before equity in earnings (losses) of unconsolidated joint ventures and noncontrolling interests (1) (2) (3)
|
$ |
69,099 |
$ |
102,281 |
$ |
59,771 |
$ |
52,554 |
$ |
38,806 |
|||||||||
Add: |
|||||||||||||||||||
Distributed income of unconsolidated joint ventures |
9,586 |
5,853 |
1,005 |
499 |
653 |
||||||||||||||
Amortization of capitalized interest |
517 |
513 |
509 |
507 |
492 |
||||||||||||||
Interest expense |
57,931 |
51,616 |
49,814 |
45,382 |
41,789 |
||||||||||||||
Portion of rent expense - interest factor |
2,119 |
2,078 |
1,908 |
1,938 |
1,753 |
||||||||||||||
Total earnings |
139,252 |
162,341 |
113,007 |
100,880 |
83,493 |
||||||||||||||
Fixed charges: |
|||||||||||||||||||
Interest expense |
57,931 |
51,616 |
49,814 |
45,382 |
41,789 |
||||||||||||||
Capitalized interest and capitalized amortization of debt issue costs |
5,318 |
1,628 |
1,233 |
413 |
1,527 |
||||||||||||||
Portion of rent expense - interest factor |
2,119 |
2,078 |
1,908 |
1,938 |
1,753 |
||||||||||||||
Total fixed charges |
$ |
65,368 |
$ |
55,322 |
$ |
52,955 |
$ |
47,733 |
$ |
45,069 |
|||||||||
Ratio of earnings to fixed charges |
2.1 |
2.9 |
2.1 |
2.1 |
1.9 |
||||||||||||||
Earnings: |
|||||||||||||||||||
Income before equity in earnings (losses) of unconsolidated joint ventures and discontinued operations (1) (2) (3)
|
$ |
69,099 |
$ |
102,281 |
$ |
59,771 |
$ |
52,554 |
$ |
38,806 |
|||||||||
Add: |
|||||||||||||||||||
Distributed income of unconsolidated joint ventures |
9,586 |
5,853 |
1,005 |
499 |
653 |
||||||||||||||
Amortization of capitalized interest |
517 |
513 |
509 |
507 |
492 |
||||||||||||||
Interest expense |
57,931 |
51,616 |
49,814 |
45,382 |
41,789 |
||||||||||||||
Portion of rent expense - interest factor |
2,119 |
2,078 |
1,908 |
1,938 |
1,753 |
||||||||||||||
Total earnings |
139,252 |
162,341 |
113,007 |
100,880 |
83,493 |
||||||||||||||
Fixed charges and preferred unit distributions: |
|||||||||||||||||||
Interest expense |
57,931 |
51,616 |
49,814 |
45,382 |
41,789 |
||||||||||||||
Capitalized interest and capitalized amortization of debt issue costs |
5,318 |
1,628 |
1,233 |
413 |
1,527 |
||||||||||||||
Portion of rent expense - interest factor |
2,119 |
2,078 |
1,908 |
1,938 |
1,753 |
||||||||||||||
Preferred unit distributions |
— |
— |
— |
— |
5,297 |
||||||||||||||
Total combined fixed charges and preferred unit distributions |
$ |
65,368 |
$ |
55,322 |
$ |
52,955 |
$ |
47,733 |
$ |
50,366 |
|||||||||
Ratio of earnings to combined fixed charges and preferred unit distributions |
2.1 |
2.9 |
2.1 |
2.1 |
1.7 |
(1) |
Income before equity in earnings (losses) of unconsolidated joint ventures and noncontrolling interests for the period ended December 31, 2014 includes a $7.5 million gain on the sale of our Lincoln City outlet center and a $13.1 million loss on early extinguishment of debt related to the early redemption of senior notes due November 2015.
|
(2) |
Income before equity in earnings (losses) of unconsolidated joint ventures and noncontrolling interests for the period ended December 31, 2013, includes a $26.0 million gain on a previously held interest in an acquired joint venture. |
(3) |
The year ended December 31, 2010 includes a loss on termination of derivatives of $6.1 million. |