Exhibit 12.1
ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES
Schedule of computation of Ratio and Earnings to Fixed Charges and Preferred Stock Dividends
(Dollars in thousands, except ratios)
Years ended December 31, | |||||||||||||||||||||||||
2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||||||
Earnings: | |||||||||||||||||||||||||
Income before discontinued operations | $ | 140,882 | $ | 127,653 | $ | 46,958 | $ | 47,424 | $ | 41,244 | |||||||||||||||
Gain on sales of real estate | - | - | - | - | (103 | ) | |||||||||||||||||||
Interest and amortization expense | 116,524 | 111,888 | 103,168 | 87,584 | 86,016 | ||||||||||||||||||||
Total earnings | $ | 257,406 | $ | 239,541 | $ | 150,126 | $ | 135,008 | $ | 127,157 | |||||||||||||||
Fixed charges: | |||||||||||||||||||||||||
Interest and amortization expense | $ | 116,524 | $ | 111,888 | $ | 103,168 | $ | 87,584 | $ | 86,016 | |||||||||||||||
Capitalized interest | 16,486 | 10,346 | 8,240 | 9,486 | 10,463 | ||||||||||||||||||||
Preferred stock dividends | 5,472 | 5,472 | 4,753 | 2,170 | 4,860 | ||||||||||||||||||||
Perpetual preferred unit distributions | - | - | 1,650 | 6,300 | 6,300 | ||||||||||||||||||||
Total fixed charges and preferred stock dividends and preferred unit distributions | $ | 138,482 | $ | 127,706 | $ | 117,811 | $ | 105,540 | $ | 107,639 | |||||||||||||||
Ratio of earnings to fixed charges (excluding preferred stock dividends and preferred unit distributions) | 1.94 | X | 1.96 | X | 1.35 | X | 1.39 | X | 1.32 | X | |||||||||||||||
Ratio of earnings to combined fixed charges and preferred stock dividends and preferred unit distributions | 1.86 | X | 1.88 | X | 1.27 | X | 1.28 | X | 1.18 | X |
ESSEX PORTFOLIO, L.P. AND SUBSIDIARIES
Schedule of computation of Ratio and Earnings to Fixed Charges and Preferred Stock Dividends
(Dollars in thousands, except ratios)
Years ended December 31, | |||||||||||||||||||||||||
2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||||||
Earnings: | |||||||||||||||||||||||||
Income before discontinued operations | $ | 140,882 | $ | 127,653 | $ | 46,958 | $ | 47,424 | $ | 41,244 | |||||||||||||||
Gain on sales of real estate | - | - | - | - | (103 | ) | |||||||||||||||||||
Interest and amortization expense | 116,524 | 111,888 | 103,168 | 87,584 | 86,016 | ||||||||||||||||||||
Total earnings | $ | 257,406 | $ | 239,541 | $ | 150,126 | $ | 135,008 | $ | 127,157 | |||||||||||||||
Fixed charges: | |||||||||||||||||||||||||
Interest and amortization expense | $ | 116,524 | $ | 111,888 | $ | 103,168 | $ | 87,584 | $ | 86,016 | |||||||||||||||
Capitalized interest | 16,486 | 10,346 | 8,240 | 9,486 | 10,463 | ||||||||||||||||||||
Preferred interest distributions | 5,472 | 5,472 | 4,753 | 2,170 | 4,860 | ||||||||||||||||||||
Preferred unit distributions | - | - | 1,650 | 6,300 | 6,300 | ||||||||||||||||||||
Total fixed charges and preferred interests and preferred unit distributions | $ | 138,482 | $ | 127,706 | $ | 117,811 | $ | 105,540 | $ | 107,639 | |||||||||||||||
Ratio of earnings to fixed charges (excluding preferred interests and preferred unit distributions) | 1.94 | X | 1.96 | X | 1.35 | X | 1.39 | X | 1.32 | X | |||||||||||||||
Ratio of earnings to combined fixed charges and preferred interests and preferred unit distributions | 1.86 | X | 1.88 | X | 1.27 | X | 1.28 | X | 1.18 | X |