EX-12.3 6 exhibit123-12x31x2016.htm EXHIBIT 12.3 Exhibit



Exhibit 12.3

CBL & Associates Properties, Inc.
Computation of Ratio of Earnings to Fixed Charges
(in thousands, except ratios)


 
Year Ended December 31,
 
2016
 
2015
 
2014
 
2013
 
2012
Earnings:
 
 
 
 
 
 
 
 
 
    Income before discontinued operations, equity in earnings and noncontrolling interests
$
75,935

 
$
103,756

 
$
242,675

 
$
105,006

 
$
179,140

    Fixed charges less capitalized interest
216,318

 
229,458

 
239,844

 
231,934

 
242,357

    Distributed income of equity investees
16,603

 
21,095

 
21,866

 
15,995

 
17,074

    Equity in losses of equity investees for which charges arise from guarantees
—

 
(197
)
 
(63
)
 
(44
)
 
—

    Noncontrolling interest in earnings of subsidiaries that have not incurred fixed charges
(127
)
 
(152
)
 
(273
)
 
(3,069
)
 
(3,729
)
    Total earnings
$
308,729

 
$
353,960

 
$
504,049

 
$
349,822

 
$
434,842

 
 
 
 
 
 
 
 
 
 
Fixed charges (1):
 
 
 
 
 
 
 
 
 
    Interest expense (2)
$
216,318

 
$
229,458

 
$
239,844

 
$
231,934

 
$
242,357

    Capitalized interest
2,302

 
4,153

 
7,246

 
5,837

 
2,671

    Total fixed charges
$
218,620

 
$
233,611

 
$
247,090

 
$
237,771

 
$
245,028

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
1.41

 
1.52

 
2.04

 
1.47

 
1.77


(1)
The interest portion of rental expense is not calculated because the rental expense of the Company is not significant.
(2)
Interest expense includes amortization of capitalized debt expenses and amortization of premiums and discounts.


185