AVALONBAY COMMUNITIES, INC.
RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS
| |
Year Ended December 31, 2012(1) |
Year Ended December 31, 2011(1) |
Year Ended December 31, 2010(1) |
Year Ended December 31, 2009(1) |
Year Ended December 31, 2008(1) |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Income from continuing operations before cumulative effect of change in accounting principle |
$ | 264,756 | $ | 152,400 | $ | 92,055 | $ | 70,011 | $ | 90,913 | ||||||
(Plus): |
||||||||||||||||
Equity in income of unconsolidated entities, net of distributions received |
11,170 | 618 | 4,856 | 5,475 | 6,728 | |||||||||||
Amortization of capitalized interest(2) |
17,929 | 16,277 | 15,149 | 14,035 | 12,428 | |||||||||||
Earnings before fixed charges |
$ | 293,855 | $ | 169,295 | $ | 112,060 | $ | 89,521 | $ | 110,069 | ||||||
(Plus) Fixed charges: |
||||||||||||||||
Portion of rents representative of the interest factor |
$ | 6,873 | $ | 6,933 | $ | 11,785 | $ | 6,241 | $ | 5,287 | ||||||
Interest expense |
136,920 | 167,814 | 169,997 | 145,090 | 110,250 | |||||||||||
Interest capitalized |
49,556 | 33,863 | 33,393 | 48,226 | 74,621 | |||||||||||
Preferred dividend |
| | | | 10,454 | |||||||||||
Total fixed charges(3) |
$ | 193,349 | $ | 208,610 | $ | 215,175 | $ | 199,557 | $ | 200,612 | ||||||
(Less): |
||||||||||||||||
Interest capitalized |
49,556 | 33,863 | 33,393 | 48,226 | 74,621 | |||||||||||
Preferred dividend |
| | | | 10,454 | |||||||||||
Earnings(4) |
$ | 437,648 | $ | 344,042 | $ | 293,842 | $ | 240,852 | $ | 225,606 | ||||||
Ratio (4 divided by 3) |
2.26 | 1.65 | 1.37 | 1.21 | 1.12 | |||||||||||
AVALONBAY COMMUNITIES, INC.
RATIOS OF EARNINGS TO FIXED CHARGES
| |
Year Ended December 31, 2012(1) |
Year Ended December 31, 2011(1) |
Year Ended December 31, 2010(1) |
Year Ended December 31, 2009(1) |
Year Ended December 31, 2008(1) |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Income from continuing operations before cumulative effect of change in accounting principle |
$ | 264,756 | $ | 152,400 | $ | 92,055 | $ | 70,011 | $ | 90,913 | ||||||
(Plus): |
||||||||||||||||
Equity in income of unconsolidated entities, net of distributions received |
11,170 | 618 | 4,856 | 5,475 | 6,728 | |||||||||||
Amortization of capitalized interest(2) |
17,929 | 16,277 | 15,149 | 14,035 | 12,428 | |||||||||||
Earnings before fixed charges |
$ | 293,885 | $ | 169,295 | $ | 112,060 | $ | 89,521 | $ | 110,069 | ||||||
(Plus) Fixed charges: |
||||||||||||||||
Portion of rents representative of the interest factor |
$ | 6,873 | $ | 6,933 | $ | 11,785 | $ | 6,241 | $ | 5,287 | ||||||
Interest expense |
136,920 | 167,814 | 169,997 | 145,090 | 110,250 | |||||||||||
Interest capitalized |
49,556 | 33,863 | 33,393 | 48,226 | 74,621 | |||||||||||
Total fixed charges(3) |
$ | 193,349 | $ | 208,610 | $ | 215,175 | $ | 199,557 | $ | 190,158 | ||||||
(Less): |
||||||||||||||||
Interest capitalized |
49,556 | 33,863 | 33,393 | 48,226 | 74,621 | |||||||||||
Earnings(4) |
$ | 437,648 | $ | 344,042 | $ | 293,842 | $ | 240,852 | $ | 225,606 | ||||||
Ratio (4 divided by 3) |
2.26 | 1.65 | 1.37 | 1.21 | 1.19 | |||||||||||