EXHIBIT 12.1
Published on August 2, 2018
Exhibit 12.1
TANGER FACTORY OUTLET CENTERS, INC. AND SUBSIDIARIES
Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
Six months ended June 30, |
|||||||
2018 |
2017 |
||||||
Earnings: |
|||||||
Income before equity in earnings (losses) of unconsolidated joint ventures and noncontrolling interests (1)
|
$ |
43,575 |
$ |
49,769 |
|||
Add: |
|||||||
Distributed income of unconsolidated joint ventures |
4,332 |
4,952 |
|||||
Amortization of capitalized interest |
385 |
340 |
|||||
Interest expense |
31,981 |
33,007 |
|||||
Portion of rent expense - interest factor |
1,189 |
1,201 |
|||||
Total earnings |
81,462 |
89,269 |
|||||
Fixed charges: |
|||||||
Interest expense |
31,981 |
33,007 |
|||||
Capitalized interest and capitalized amortization of debt issue costs |
76 |
1,247 |
|||||
Portion of rent expense - interest factor |
1,189 |
1,201 |
|||||
Total fixed charges |
$ |
33,246 |
$ |
35,455 |
|||
Ratio of earnings to fixed charges |
2.5 |
2.5 |
|||||
Earnings: |
|||||||
Income before equity in earnings (losses) of unconsolidated joint ventures and noncontrolling interests (1) |
$ |
43,575 |
$ |
49,769 |
|||
Add: |
|||||||
Distributed income of unconsolidated joint ventures |
4,332 |
4,952 |
|||||
Amortization of capitalized interest |
385 |
340 |
|||||
Interest expense |
31,981 |
33,007 |
|||||
Portion of rent expense - interest factor |
1,189 |
1,201 |
|||||
Total Earnings |
81,462 |
89,269 |
|||||
Fixed charges and preferred share dividends: |
|||||||
Interest expense |
31,981 |
33,007 |
|||||
Capitalized interest and capitalized amortization of debt issue costs |
76 |
1,247 |
|||||
Portion of rent expense - interest factor |
1,189 |
1,201 |
|||||
Preferred share dividends |
— |
— |
|||||
Total combined fixed charges and preferred share dividends |
$ |
33,246 |
$ |
35,455 |
|||
Ratio of earnings to combined fixed charges and preferred share dividends |
2.5 |
2.5 |
(1) |
Income before equity in earnings of unconsolidated joint ventures and noncontrolling interests includes a $6.9 million gain on the sale of our outlet center in Westbrook, Connecticut for the period ended June 30, 2017.
|