EX-12.1 5 d734363dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Armada Hoffler Properties, Inc. and Predecessor

Ratio of Earnings to Combined Fixed Charges and Preference Dividends

(Unaudited)

 

     The Company     The Predecessor  
    

Three
Months Ended

March 31,

2014

   

Year Ended
December 31,

2013(1)

   

Year Ended
December 31,

2012

   

Year Ended
December 31,

2011

   

Year Ended
December 31,

2010

 
     ($ in thousands)  

Income before taxes(2)

   $ 2,655      $ 14,726      $ 8,907      $ 2,647      $ 4,081   

Plus:

      

Amortization of capitalized interest

     55        219        219        218        208   

Return of capital from real estate joint ventures

     —         511        405        580        227   

Fixed charges

     3,416        14,279        17,878        19,365        19,765   

Less:

      

Interest capitalized

     (476     (526     (21     (43     (377

Income from real estate joint ventures

     —         (210     (261     (309     (88
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

   $ 5,650      $ 28,999      $ 27,127      $ 22,458      $ 23,816   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense(3)

   $ 2,565      $ 12,303      $ 16,561      $ 18,155      $ 18,232   

Interest capitalized

     476        526        21        43        377   

Portion of rents representative of the interest factor

     375        1,450        1,296        1,167        1,156   

Preference dividends

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined fixed charges and preference dividends

   $ 3,416      $ 14,279      $ 17,878      $ 19,365      $ 19,765   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to combined fixed charges and preference dividends

     1.7        2.0        1.5        1.2        1.2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Includes financial information from the Predecessor for the period from January 1, 2013 until immediately prior to the completion of our initial public offering on May 13, 2013 and of the Company for the period thereafter.
(2) Includes gain on acquisitions of $9,460 for the year ended December 31, 2013.
(3) Includes interest expense of discontinued operations of $21 and $24 for the years ended December 31, 2011 and 2010, respectively.