EXHIBIT 12.1
Published on November 3, 2015
Exhibit 12.1
TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES
Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
Nine months ended September 30, |
|||||||
2015 |
2014 |
||||||
Earnings: |
|||||||
Income before equity in earnings of unconsolidated joint ventures and noncontrolling interests (1)
|
$ |
99,903 |
$ |
53,432 |
|||
Add: |
|||||||
Distributed income of unconsolidated joint ventures |
8,803 |
4,166 |
|||||
Amortization of capitalized interest |
455 |
385 |
|||||
Interest expense |
40,110 |
43,404 |
|||||
Portion of rent expense - interest factor |
1,672 |
1,583 |
|||||
Total earnings |
150,943 |
102,970 |
|||||
Fixed charges: |
|||||||
Interest expense |
40,110 |
43,404 |
|||||
Capitalized interest and capitalized amortization of debt issue costs |
3,250 |
3,897 |
|||||
Portion of rent expense - interest factor |
1,672 |
1,583 |
|||||
Total fixed charges |
$ |
45,032 |
$ |
48,884 |
|||
Ratio of earnings to fixed charges |
3.4 |
2.1 |
(1) |
Income before equity in earnings of unconsolidated joint ventures and noncontrolling interests for the period ended September 30, 2015, includes a total gain of $33.9 million on the sale of our equity interest in the Wisconsin Dells joint venture and the sales of our Kittery I and II, Tuscola, and West Branch outlet centers. |