EXHIBIT 12.1
Published on February 23, 2018
Exhibit 12.1
AVALONBAY COMMUNITIES, INC.
RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
Year Ended December 31, 2017 |
Year Ended December 31, 2016 |
Year Ended December 31, 2015 |
Year Ended December 31, 2014 (1) |
Year Ended December 31, 2013 (1) |
||||||||||||||||
Income from continuing operations before cumulative effect of change in accounting principle |
$ |
876,801 |
$ |
1,034,013 |
$ |
743,216 |
$ |
668,516 |
$ |
57,827 |
||||||||||
(Plus): |
||||||||||||||||||||
Equity in income of unconsolidated entities, net of distributions received |
29,226 |
60,103 |
84,764 |
71,781 |
74,575 |
|||||||||||||||
Amortization of capitalized interest (2) |
29,927 |
27,779 |
25,150 |
22,489 |
20,157 |
|||||||||||||||
Earnings before fixed charges |
935,954 |
1,121,895 |
853,130 |
762,786 |
152,559 |
|||||||||||||||
(Plus) Fixed charges: |
||||||||||||||||||||
Portion of rents representative of the interest factor |
8,338 |
8,483 |
7,790 |
7,504 |
7,112 |
|||||||||||||||
Interest expense |
199,661 |
187,510 |
175,615 |
180,618 |
172,402 |
|||||||||||||||
Interest capitalized |
64,420 |
78,872 |
79,834 |
69,961 |
66,838 |
|||||||||||||||
Preferred dividend |
— |
— |
— |
— |
— |
|||||||||||||||
Total fixed charges (3) |
272,419 |
274,865 |
263,239 |
258,083 |
246,352 |
|||||||||||||||
(Less): |
||||||||||||||||||||
Interest capitalized |
64,420 |
78,872 |
79,834 |
69,961 |
66,838 |
|||||||||||||||
Preferred dividend |
— |
— |
— |
— |
— |
|||||||||||||||
Noncontrolling interest in income of a subsidiary that has not incurred fixed charges |
— |
— |
— |
14,132 |
— |
|||||||||||||||
Earnings (4) |
$ |
1,143,953 |
$ |
1,317,888 |
$ |
1,036,535 |
$ |
936,776 |
$ |
332,073 |
||||||||||
Ratio (4 divided by 3) |
4.20 |
4.79 |
3.94 |
3.63 |
1.35 |
AVALONBAY COMMUNITIES, INC.
RATIOS OF EARNINGS TO FIXED CHARGES
Year Ended December 31, 2017 |
Year Ended December 31, 2016 |
Year Ended December 31, 2015 |
Year Ended December 31, 2014 (1) |
Year Ended December 31, 2013 (1) |
||||||||||||||||
Income from continuing operations before cumulative effect of change in accounting principle |
$ |
876,801 |
$ |
1,034,013 |
$ |
743,216 |
$ |
668,516 |
$ |
57,827 |
||||||||||
(Plus): |
||||||||||||||||||||
Equity in income of unconsolidated entities, net of distributions received |
29,226 |
60,103 |
84,764 |
71,781 |
74,575 |
|||||||||||||||
Amortization of capitalized interest (2) |
29,927 |
27,779 |
25,150 |
22,489 |
20,157 |
|||||||||||||||
Earnings before fixed charges |
935,954 |
1,121,895 |
853,130 |
762,786 |
152,559 |
|||||||||||||||
(Plus) Fixed charges: |
||||||||||||||||||||
Portion of rents representative of the interest factor |
8,338 |
8,483 |
7,790 |
7,504 |
7,112 |
|||||||||||||||
Interest expense |
199,661 |
187,510 |
175,615 |
180,618 |
172,402 |
|||||||||||||||
Interest capitalized |
64,420 |
78,872 |
79,834 |
69,961 |
66,838 |
|||||||||||||||
Total fixed charges (3) |
272,419 |
274,865 |
263,239 |
258,083 |
246,352 |
|||||||||||||||
(Less): |
||||||||||||||||||||
Interest capitalized |
64,420 |
78,872 |
79,834 |
69,961 |
66,838 |
|||||||||||||||
Noncontrolling interest in income of a subsidiary that has not incurred fixed charges |
— |
— |
— |
14,132 |
— |
|||||||||||||||
Earnings (4) |
$ |
1,143,953 |
$ |
1,317,888 |
$ |
1,036,535 |
$ |
936,776 |
$ |
332,073 |
||||||||||
Ratio (4 divided by 3) |
4.20 |
4.79 |
3.94 |
3.63 |
1.35 |
(1) |
The results of operations for 2013 through 2014 have been adjusted to remove the Company's earnings classified as discontinued operations. |
(2) |
Represents an estimate of capitalized interest costs based on the Company’s established depreciation policy and an analysis of interest costs capitalized since 1998 (the year in which AvalonBay was formed). |