EX-12.2 8 d567992dex122.htm EX-12.2 EX-12.2

Exhibit 12.2

Brookfield Property Partners L.P.

Consolidated Earnings to Fixed Charges

 

     Three months
ended Mar. 31,
    Years ended Dec. 31,  

(US$ Millions)

   2018     2017     2016  

Net income

   $ 1,023     $ 2,468     $ 2,717  

Less:

      

Fair value gains, net

     (617     (1,254     (692

Share of net earnings from equity accounted investments

     (228     (961     (1,019

Income taxes

     (60     192       (575

Capitalized interest

     (13     (86     (117

Plus:

      

Distributions from equity accounted investments

     114       369       524  

Combined total fixed charges and preferred share dividends

     606       2,335       2,089  
  

 

 

   

 

 

   

 

 

 

Earnings

     825       3,063       2,927  
  

 

 

   

 

 

   

 

 

 

Interest expense

     520       1,967       1,681  

Capitalized interest

     13       86       117  
  

 

 

   

 

 

   

 

 

 

Total fixed charges

     533       2,053       1,798  
  

 

 

   

 

 

   

 

 

 

Preferred share dividends

     73       282       291  
  

 

 

   

 

 

   

 

 

 

Combined total fixed charges and preferred share dividends

     606       2,335       2,089  
  

 

 

   

 

 

   

 

 

 

Excess of earnings over combined total fixed charges and preferred share dividends

     219       728       838  
  

 

 

   

 

 

   

 

 

 

Ratio of consolidated earnings to total fixed charges

     1.55       1.49       1.63  

Ratio of consolidated earnings to combined total fixed charges and preferred share dividends

     1.36       1.31       1.40