EXHIBIT 12A
KIMCO REALTY CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED
CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENTS
THREE MONTHS YEAR ENDED DECEMBER 31,
ENDED -----------------------------------------------------------------
MARCH 31, 1998 1997 1996 1995 1994 1993
-------------- ------------ ------------ ----------- ----------- -----------
Income before extraordinary items....... $ 25,483,756 $ 85,836,445 $ 73,826,893 $51,921,799 $41,071,338 $35,159,112
Add
Portion of rents representative of the
interest factor.................... 1,648,768 2,070,049 2,482,917 1,451,048 104,918 167,263
Interest and related debt expenses.... 11,098,505 31,999,288 27,343,211 27,375,415 22,032,025 18,998,491
-------------- ------------ ------------ ----------- ----------- -----------
38,168,391 119,905,782 103,653,021 80,748,262 63,208,281 54,324,866
Adjustment for equity share in
partnerships.......................... (62,638) (653,466) (349,642) 504,238 652,725 (2,067,263)
-------------- ------------ ------------ ----------- ----------- -----------
Income before extraordinary items,
as adjusted...................... $ 38,168,391 $119,252,316 $103,303,379 $81,252,500 $63,861,006 $52,257,603
-------------- ------------ ------------ ----------- ----------- -----------
-------------- ------------ ------------ ----------- ----------- -----------
Combined Fixed Charges and Preferred
Stock Dividend Requirements
Interest and related debt expenses.... $ 11,107,045 $ 32,403,241 $ 27,189,181 $27,221,385 $21,877,995 $18,998,491
Portion of rents representative of the
interest factor.................... 1,648,769 2,070,049 2,482,917 1,451,048 104,918 167,263
Preferred stock dividend
requirements....................... 4,609,425 18,437,700 16,134,475 7,630,556 5,812,500 1,582,125
-------------- ------------ ------------ ----------- ----------- -----------
Combined Fixed Charges and
Preferred Stock Dividend
Requirements..................... $ 17,365,238 $ 52,910,990 $ 45,806,573 $36,302,989 $27,795,413 $20,747,879
-------------- ------------ ------------ ----------- ----------- -----------
-------------- ------------ ------------ ----------- ----------- -----------
Ratio of Earnings to Combined Fixed
Charges and Preferred Stock Dividend
Requirements.......................... 2.2 2.3 2.3 2.2 2.3 2.5
-------------- ------------ ------------ ----------- ----------- -----------
-------------- ------------ ------------ ----------- ----------- -----------
EXHIBIT 12A
KIMCO REALTY CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
THREE MONTHS YEAR ENDED DECEMBER 31,
ENDED -----------------------------------------------------------------
MARCH 31, 1998 1997 1996 1995 1994 1993
-------------- ------------ ------------ ----------- ----------- -----------
Income before extraordinary items....... $ 25,483,756 $ 85,836,445 $ 73,826,893 $51,921,799 $41,071,338 $35,159,112
Add
Portion of rents representative of the
interest factor.................... 1,648,768 2,070,049 2,482,917 1,451,048 104,918 167,263
Interest and related debt expenses.... 11,098,505 31,999,288 27,343,211 27,375,415 22,032,025 18,998,491
-------------- ------------ ------------ ----------- ----------- -----------
38,231,029 119,905,782 103,653,021 80,748,262 63,208,281 54,324,866
Adjustment for equity share in
partnerships.......................... (62,638) (653,466) (349,642) 504,238 652,725 (2,067,263)
-------------- ------------ ------------ ----------- ----------- -----------
Income before extraordinary items,
as adjusted...................... $ 38,168,391 $119,252,316 $103,303,379 $81,252,500 $63,861,006 $52,257,603
-------------- ------------ ------------ ----------- ----------- -----------
-------------- ------------ ------------ ----------- ----------- -----------
Fixed charges
Interest and related debt expenses.... $ 11,107,045 $ 32,403,241 $ 27,189,181 $27,221,385 $21,877,995 $18,998,491
Portion of rents representative of the
interest factor.................... 1,648,768 2,070,049 2,482,917 1,451,048 104,918 167,263
-------------- ------------ ------------ ----------- ----------- -----------
Fixed charges................. $ 12,755,813 $ 34,473,290 $ 29,672,098 $28,672,433 $21,982,913 $19,165,754
-------------- ------------ ------------ ----------- ----------- -----------
-------------- ------------ ------------ ----------- ----------- -----------
Ratio of earnings to fixed charges...... 3.0 3.5 3.5 2.8 2.9 2.7
-------------- ------------ ------------ ----------- ----------- -----------
-------------- ------------ ------------ ----------- ----------- -----------