EX-12.1 4 t1702637_ex12-1.htm EXHIBIT 12.1

EXHIBIT 12.1

 

WEINGARTEN REALTY INVESTORS

COMPUTATION OF RATIOS

(Amounts in thousands)

 

   Six Months Ended
June 30,
   Year Ended December 31, 
   2017   2016   2016   2015   2014   2013   2012 
Income from continuing operations  $57,602   $100,128   $176,117   $121,601   $116,365   $132,977   $56,880 
Equity in (earnings) losses of real estate joint ventures and partnerships, net   (12,747)   (10,738)   (20,642)   (19,300)   (22,317)   (35,112)   1,558 
(Benefit) provision for income taxes   (2,612)   5,915    6,856    52    (1,261)   7,046    (75)
Gain on sale of property   47,987    46,190    100,714    59,621    146,290    762    1,004 
Fixed charges   43,964    41,077    86,646    92,107    99,806    108,109    121,462 
Amortization of capitalized interest   1,067    1,133    2,305    2,114    2,142    2,401    2,385 
Distributions of income from real estate joint ventures and partnerships   667    591    1,149    1,216    4,058    3,498    3,141 
Capitalized interest   (1,903)   (1,137)   (2,656)   (3,252)   (3,302)   (2,403)   (3,125)
Net income as adjusted  $134,025   $183,159   $350,489   $254,159   $341,781   $217,278   $183,230 
                                    
Fixed charges:                                   
Interest on indebtedness, net  $41,555   $39,449   $83,003   $87,783   $94,744   $103,839   $116,463 
Capitalized interest   1,903    1,137    2,656    3,252    3,302    2,403    3,125 
Portion of rents representative of the interest factor   506    491    987    1,072    1,760    1,867    1,874 
Fixed charges  $43,964   $41,077   $86,646   $92,107   $99,806   $108,109   $121,462 
Preferred dividends               3,830    10,840    18,173    34,930 
Combined fixed charges and preferred dividends  $43,964   $41,077   $86,646   $95,937   $110,646   $126,282   $156,392 
                                    
RATIO OF EARNINGS TO FIXED CHARGES   3.05x   4.46x   4.05x   2.76x   3.42x   2.01x   1.51x
                                    
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS   3.05x   4.46x   4.05x   2.65x   3.09x   1.72x   1.17x