EX-12.1 3 g13298exv12w1.htm EX-12.1 RATIO OF EARNINGS TO FIXED CHARGES EX-12.1 RATIO OF EARNINGS TO FIXED CHARGES
 

Exhibit 12.1
Ratio of Earnings to Fixed Charges and Ratio of Earnings to
Combined Fixed Charges and Preferred Share Distributions
                 
    For the three-month period
    ended March 31,
(all dollar amounts in thousands)   2008   2007
     
Earnings:
               
Pre-tax income (loss) before adjustment for minority interest in consolidated subsidiaries or income, loss from equity investees, extraordinary gain or loss, or gains on sale of properties
  $ (129 )   $ (5,504 )
Amortization of interest capitalized
    900       600  
Interest capitalized
    (6,336 )     (6,245 )
Distributed income of equity investees
    3,217       2,335  
Fixed charges
    26,830       37,618  
     
 
               
Total Earnings
  $ 24,482     $ 28,804  
     
 
               
Fixed Charges:
               
Interest expense
  $ 17,479     $ 27,904  
Capitalized interest
    6,336       6,245  
Debt costs amortization
    1,188       1,657  
Distributions to Series B preferred unitholders
    1,827       1,812  
     
 
               
Total Fixed Charges
  $ 26,830     $ 37,618  
     
 
               
Distributions to Series C, Series D and Series E preferred shareholders
  $ 2,488     $ 4,491  
 
Combined Fixed Charges and Preferred Share Distributions
  $ 29,318     $ 42,109  
     
 
               
Ratio of Earnings to Fixed Charges
    (a )     (a )
     
 
               
Ratio of Earnings to Combined Fixed Charges and Preferred Share Distributions
    (b )     (b )
     
 
a)   For the three months ended March 31, 2008 and 2007, the aggregate amount of fixed charges exceeded our earnings by approximately $2.3 million and $8.8 million, respectively, which is the amount of additional earnings that would have been required to achieve a ratio of earnings to fixed charges of 1.0x for such period. The deficiency of the ratio of earnings to fixed charges for all periods presented is primarily due to the classification of operations for assets held for sale and sold as discontinued operations.
 
b)   For the three months ended March 31, 2008 and 2007, the aggregate amount of fixed charges and preferred share distributions exceeded our earnings by approximately $4.8 million and $13.3 million, respectively, which is the amount of additional earnings that would have been required to achieve a ratio of earnings to combined fixed charges and preferred share distributions of 1.0x for such period. The deficiency of the ratio of earnings to combined fixed charges and preferred share distributions for all periods presented is primarily due to the classification of operations for assets held for sale and sold as discontinued operations.
The ratios of earnings to fixed charges were computed by dividing earnings by fixed charges. For this purpose, earnings consist of pre-tax income from continuing operations before adjustment for minority interest in consolidated subsidiaries or income or loss from equity investees, gains on sale of properties, distributed income of equity investees, fixed charges and amortization of capitalized interest excluding interest costs capitalized. Fixed charges consist of interest expense (including interest costs capitalized) and amortization of debt issuance costs.

43