CALCULATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
Published on April 24, 2009
Exhibit 12(a)
Kimco Realty Corporation and Subsidiaries
Computation of Ratio of Earnings to Fixed Charges
|
|
For the year ended December 31, |
||||||||
|
|
2008 |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
Pretax earnings from continuing operations before adjustment for minority interests or income/loss from equity investees |
$ |
47,418,852 |
$ |
118,449,649 |
$ |
233,243,819 |
$ |
222,264,768 |
$ |
201,758,180 |
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness (excluding capitalized interest) |
|
213,156,103 |
|
214,432,386 |
|
172,994,940 |
|
126,606,366 |
|
108,572,571 |
|
Amortization of debt related expenses |
|
5,160,325 |
|
3,381,997 |
|
3,490,084 |
|
4,293,975 |
|
1,433,292 |
|
Portion of rents representative of the interest factor |
|
7,740,485 |
|
7,182,492 |
|
6,836,053 |
|
6,004,270 |
|
5,250,441 |
|
|
273,475,765 |
|
343,446,524 |
|
416,564,896 |
|
359,169,379 |
|
317,014,484 |
|
|
|
|
|
|
|
|
|
|
|
|
Distributed income from equity investees |
|
261,993,161 |
|
403,031,792 |
|
152,098,895 |
|
116,765,424 |
|
94,994,050 |
|
|
|
|
|
|
|
|
|
|
|
|
Pretax earnings from continuing operations, as adjusted |
$ |
535,468,926 |
$ |
746,478,316 |
$ |
568,663,791 |
$ |
475,934,803 |
$ |
412,008,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges - |
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness (including capitalized interesst) |
$ |
241,850,328 |
$ |
239,937,824 |
|
195,735,659 |
$ |
139,192,990 |
$ |
117,304,079 |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt related expenses |
|
2,163,271 |
|
1,070,833 |
|
1,817,484 |
|
3,028,119 |
|
408,975 |
|
Portion of rents representative of the |
|
|
|
|
|
|
|
|
|
|
|
interest factor |
|
7,740,485 |
|
7,182,492 |
|
6,836,053 |
|
6,004,270 |
|
5,250,441 |
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges |
$ |
251,754,084 |
$ |
248,191,149 |
$ |
204,389,196 |
$ |
148,225,379 |
$ |
122,963,495 |
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
2.1 |
|
3.0 |
|
2.8 |
|
3.2 |
|
3.4 |
Kimco Realty Corporation and Subsidiaries
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
|
|
For the year ended December 31, |
||||||||
|
|
2008 |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
Pretax earnings from continuing operations before adjustment for minority interests or income/loss from equity investees |
$ |
47,418,852 |
$ |
118,449,649 |
$ |
233,243,819 |
$ |
222,264,768 |
$ |
201,758,180 |
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness (excluding capitalized interest) |
|
213,156,103 |
|
214,432,386 |
|
172,994,940 |
|
126,606,366 |
|
108,572,571 |
|
Amortization of debt related expenses |
|
5,160,325 |
|
3,381,997 |
|
3,490,084 |
|
4,293,975 |
|
1,433,292 |
|
Portion of rents representative of the interest factor |
|
7,740,485 |
|
7,182,492 |
|
6,836,053 |
|
6,004,270 |
|
5,250,441 |
|
|
273,475,765 |
|
343,446,524 |
|
416,564,896 |
|
359,169,379 |
|
317,014,484 |
|
|
|
|
|
|
|
|
|
|
|
|
Distributed income from equity investees |
|
261,993,161 |
|
403,031,792 |
|
152,098,895 |
|
116,765,424 |
|
94,994,050 |
|
|
|
|
|
|
|
|
|
|
|
|
Pretax earnings from continuing operations, as adjusted |
$ |
535,468,926 |
$ |
746,478,316 |
$ |
568,663,791 |
$ |
475,934,803 |
$ |
412,008,534 |
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges - |
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness (including capitalized interesst) |
$ |
241,850,328 |
$ |
239,937,824 |
$ |
195,735,659 |
$ |
139,192,990 |
$ |
117,304,079 |
|
Preferred stock dividends |
|
47,287,500 |
|
19,658,750 |
|
12,223,245 |
|
12,045,017 |
|
11,637,500 |
|
Amortization of debt related expenses |
|
2,163,271 |
|
1,070,833 |
|
1,817,484 |
|
3,028,119 |
|
408,975 |
|
|
|
|
|
|
|
|
|
|
|
|
Portion of rents representative of the interest factor |
|
7,740,485 |
|
7,182,492 |
|
6,836,053 |
|
6,004,270 |
|
5,250,441 |
|
|
|
|
|
|
|
|
|
|
|
|
Combined fixed charges and preferred stock dividends |
$ |
299,041,584 |
$ |
267,849,899 |
$ |
216,612,441 |
$ |
160,270,396 |
$ |
134,600,995 |
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to combined fixed charges and preferred stock dividends |
|
1.8 |
|
2.8 |
|
2.6 |
|
3.0 |
|
3.1 |