Exhibit 12.1
KILROY REALTY CORPORATION
Statement of Computation of Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
|
| | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | 2012 | | 2011 | | 2010 | | 2009 | | 2008 |
| Earnings: | | | | | | | | | | |
| Income (loss) from continuing operations | | $ | 5,447 |
| | $ | (3,728 | ) | | $ | (427 | ) | | $ | 15,569 |
| | $ | 28,181 |
|
| Plus Fixed Charges: | | | | | | | | | | |
| Interest expense (including amortization of loan costs) | | 79,114 |
| | 89,409 |
| | 59,941 |
| | 46,119 |
| | 45,346 |
|
| Capitalized interest and loan costs | | 19,792 |
| | 9,130 |
| | 10,015 |
| | 9,683 |
| | 18,132 |
|
| Estimate of interest within rental expense | | 3,475 |
| | 1,481 |
| | 997 |
| | 871 |
| | 871 |
|
| Distributions on Cumulative Redeemable Preferred units | | 3,541 |
| | 5,588 |
| | 5,588 |
| | 5,588 |
| | 5,588 |
|
| Fixed Charges | | 105,922 |
| | 105,608 |
| | 76,541 |
| | 62,261 |
| | 69,937 |
|
Plus: Amortization of capitalized interest (1) | | 5,318 |
| | 4,622 |
| | 4,348 |
| | 4,067 |
| | 3,669 |
|
| Less: Capitalized interest and loan costs | | (19,792 | ) | | (9,130 | ) | | (10,015 | ) | | (9,683 | ) | | (18,132 | ) |
| Less: Distributions on Cumulative Redeemable Preferred units | | (3,541 | ) | | (5,588 | ) | | (5,588 | ) | | (5,588 | ) | | (5,588 | ) |
| Earnings | | 93,354 |
| | 91,784 |
| | 64,859 |
| | 66,626 |
| | 78,067 |
|
| | | | | | | | | | | |
| Combined Fixed Charges and Preferred Dividends: | | | | | | | | | | |
| Fixed Charges (from above) | | 105,922 |
| | 105,608 |
| | 76,541 |
| | 62,261 |
| | 69,937 |
|
| Preferred Dividends | | 10,567 |
| | 9,608 |
| | 9,608 |
| | 9,608 |
| | 9,608 |
|
| Combined Fixed Charges and Preferred Dividends | | $ | 116,489 |
| | $ | 115,216 |
| | $ | 86,149 |
| | $ | 71,869 |
| | $ | 79,545 |
|
| Consolidated ratio of earnings to fixed charges | | 0.88x | | 0.87x | | 0.85x | | 1.07x | | 1.12x |
| Consolidated ratio of earnings to combined fixed charges and preferred dividends | | 0.80x | | 0.80x | | 0.75x | | 0.93x | | 0.98x |
| Deficiency | | $ | 23,135 |
| | $ | 23,432 |
| | $ | 21,290 |
| | $ | 5,243 |
| | $ | 1,478 |
|
________________________
| |
| (1) | Amount represents an estimate of capitalized interest that has been amortized each year based on our established depreciation policy and an analysis of total interest costs and loan costs capitalized since 1997. |
We have computed the ratio of earnings to fixed charges by dividing earnings by fixed charges. Earnings consist of income from continuing operations before the effect of noncontrolling interest plus fixed charges and amortization of capital interest, reduced by capitalized interest and loan costs and distributions on cumulative redeemable preferred units. Fixed charges consist of interest costs, whether expensed or capitalized, amortization of loan costs, an estimate of the interest within rental expense, and distributions on cumulative redeemable preferred units.
We have computed the consolidated ratio of earnings to combined fixed charges and preferred dividends by dividing earnings by combined fixed charges and preferred dividends. Earnings consist of income from continuing operations before the effect of noncontrolling interest plus fixed charges and amortization of capitalized interest, reduced by capitalized interest and loan costs and distributions on Series A cumulative redeemable preferred units. Fixed charges consist of interest costs, whether expensed or capitalized, amortization of loan costs, an estimate of the interest within rental expense, and distributions on Series A cumulative redeemable preferred units.
