EX-99.4 6 a16-10796_1ex99d4.htm EX-99.4

Exhibit 99.4

 

CALCULATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND

EARNINGS TO COMBINED FIXED CHARGES

AND PREFERRED SHARE DISTRIBUTIONS

(Unaudited)

 

The following table sets forth our ratios of earnings to fixed charges and earnings to combined fixed charges and preferred share dividends for the periods indicated. The ratio of earnings to fixed charges was computed by dividing earnings by our fixed charges. The ratio of earnings to combined fixed charges and preferred share dividends was computed by dividing earnings by our combined fixed charges and preferred share dividends. For purposes of calculating these ratios, earnings consist of income from continuing operations plus fixed charges, less (income) loss from non-controlling interests and interest capitalized. Fixed charges consist of interest charges on all indebtedness, whether expensed or capitalized, the interest component of rental expense and the amortization of debt discounts and issue costs, whether expensed or capitalized. Preferred share dividends consist of dividends on our Series A and Series B preferred shares.

 

 

 

(in thousands, except ratios)

 

 

 

Fiscal Year Ended April 30,

 

 

 

2015

 

2014

 

2013

 

2012

 

2011

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

26,391

 

$

10,187

 

$

19,843

 

$

8,925

 

$

3,931

 

Add:

 

 

 

 

 

 

 

 

 

 

 

Combined fixed charges and preferred distributions (see below)

 

75,437

 

73,933

 

73,657

 

68,172

 

64,954

 

Amortization of capitalized interest

 

74

 

0

 

0

 

0

 

0

 

Less:

 

 

 

 

 

 

 

 

 

 

 

(Income) loss noncontrolling interests — consolidated real estate entities

 

(3,071

)

(910

)

(809

)

(135

)

180

 

Interest capitalized

 

(4,903

)

(2,856

)

(742

)

(571

)

(57

)

Preferred distributions

 

(11,514

)

(11,514

)

(9,229

)

(2,372

)

(2,372

)

Total earnings

 

$

82,414

 

$

68,840

 

$

82,720

 

$

74,019

 

$

66,636

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

 

 

 

 

 

 

 

 

 

 

Interest expensed

 

$

59,020

 

59,563

 

63,686

 

65,229

 

62,525

 

Interest capitalized

 

4,903

 

2,856

 

742

 

571

 

57

 

Total fixed charges

 

$

63,923

 

$

62,419

 

$

64,428

 

$

65,800

 

$

62,582

 

Preferred distributions

 

11,514

 

11,514

 

9,229

 

2,372

 

2,372

 

Total combined fixed charges and preferred distributions

 

$

75,437

 

$

73,933

 

$

73,657

 

$

68,172

 

$

64,954

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

1.29

x

1.10

x

1.28

x

1.12

x

1.06

x

Ratio of earnings to combined fixed charges and preferred distributions

 

1.09

x

(1

)

1.12

x

1.09

x

1.03

x

 


(1)         Due to non-cash asset impairment charges of $7.7 million, earnings were inadequate to cover combined fixed charges and preferred distributions by $5.1 million. Excluding the asset impairment charge, the ratios of earnings to combined fixed charges and preferred distributions would have been 1.04 for the fiscal year ended April 30, 2014.