EXHIBIT 12.2
Published on February 23, 2017
Exhibit 12.2
TANGER PROPERTIES LIMITED PARTNERSHIP AND SUBSIDIARIES
Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
Year ended December 31, |
|||||||||||||||||||
2016 |
2015 |
2014 |
2013 |
2012 |
|||||||||||||||
Earnings: |
|||||||||||||||||||
Income before equity in earnings of unconsolidated joint ventures and noncontrolling interests (1) (2) (3)
|
$ |
193,457 |
$ |
210,684 |
$ |
69,099 |
$ |
102,281 |
$ |
59,771 |
|||||||||
Add: |
|||||||||||||||||||
Distributed income of unconsolidated joint ventures |
13,662 |
12,137 |
9,586 |
5,853 |
1,005 |
||||||||||||||
Amortization of capitalized interest |
675 |
635 |
517 |
513 |
509 |
||||||||||||||
Interest expense |
60,669 |
54,188 |
57,931 |
51,616 |
49,814 |
||||||||||||||
Portion of rent expense - interest factor |
2,299 |
2,261 |
2,119 |
2,078 |
1,908 |
||||||||||||||
Total earnings |
270,762 |
279,905 |
139,252 |
162,341 |
113,007 |
||||||||||||||
Fixed charges: |
|||||||||||||||||||
Interest expense |
60,669 |
54,188 |
57,931 |
51,616 |
49,814 |
||||||||||||||
Capitalized interest and capitalized amortization of debt issue costs |
2,382 |
3,791 |
5,318 |
1,628 |
1,233 |
||||||||||||||
Portion of rent expense - interest factor |
2,299 |
2,261 |
2,119 |
2,078 |
1,908 |
||||||||||||||
Total fixed charges |
$ |
65,350 |
$ |
60,240 |
$ |
65,368 |
$ |
55,322 |
$ |
52,955 |
|||||||||
Ratio of earnings to fixed charges |
4.1 |
4.6 |
2.1 |
2.9 |
2.1 |
||||||||||||||
Earnings: |
|||||||||||||||||||
Income before equity in earnings of unconsolidated joint ventures (1) (2) (3)
|
$ |
193,457 |
$ |
210,684 |
$ |
69,099 |
$ |
102,281 |
$ |
59,771 |
|||||||||
Add: |
|||||||||||||||||||
Distributed income of unconsolidated joint ventures |
13,662 |
12,137 |
9,586 |
5,853 |
1,005 |
||||||||||||||
Amortization of capitalized interest |
675 |
635 |
517 |
513 |
509 |
||||||||||||||
Interest expense |
60,669 |
54,188 |
57,931 |
51,616 |
49,814 |
||||||||||||||
Portion of rent expense - interest factor |
2,299 |
2,261 |
2,119 |
2,078 |
1,908 |
||||||||||||||
Total earnings |
270,762 |
279,905 |
139,252 |
162,341 |
113,007 |
||||||||||||||
Fixed charges and preferred unit distributions: |
|||||||||||||||||||
Interest expense |
60,669 |
54,188 |
57,931 |
51,616 |
49,814 |
||||||||||||||
Capitalized interest and capitalized amortization of debt issue costs |
2,382 |
3,791 |
5,318 |
1,628 |
1,233 |
||||||||||||||
Portion of rent expense - interest factor |
2,299 |
2,261 |
2,119 |
2,078 |
1,908 |
||||||||||||||
Total combined fixed charges and preferred unit distributions |
$ |
65,350 |
$ |
60,240 |
$ |
65,368 |
$ |
55,322 |
$ |
52,955 |
|||||||||
Ratio of earnings to combined fixed charges and preferred unit distributions |
4.1 |
4.6 |
2.1 |
2.9 |
2.1 |
(1) |
Income before equity in earnings of unconsolidated joint ventures and noncontrolling interests for the period ended December 31, 2016, includes a gain on previously held interest in acquired joint ventures of $93.5 million associated with the acquisition of our Savannah and Westgate joint ventures, a $4.9 million gain on the sale of our outlet center in Fort Myers, Florida located near Sanibel Island, and $1.4 million gain on the sale an outparcel at our outlet center in Myrtle Beach, South Carolina located on Highway 5016. |
(2) |
Income before equity in earnings of unconsolidated joint ventures and noncontrolling interests for the period ended December 31, 2015, includes a gain of approximately $120.4 million on the sale of our equity interest in the Wisconsin Dells joint venture and on the sale of our Kittery I & II, Tuscola, West Branch and Barstow outlet centers. |
(3) |
Income before equity in earnings 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. |
(4) |
Income before equity in earnings 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. |