Exhibit 99.1
HUDSON PACIFIC PROPERTIES, INC.
COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED DIVIDENDS
(Unaudited; in thousands, except ratios)
Consolidated | ||||||||||||||||||||||||
Six months ended June 30, 2017 | For the year ended December 31, | |||||||||||||||||||||||
2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||||||
Earnings | ||||||||||||||||||||||||
Net income (loss) from continuing operations before income from unconsolidated joint ventures | $ | 29,703 | $ | 42,106 | $ | (16,082 | ) | $ | 23,686 | $ | 1,415 | $ | (5,457 | ) | ||||||||||
Plus: | ||||||||||||||||||||||||
Fixed charges (see below) | $ | 49,740 | $ | 89,668 | $ | 58,951 | $ | 33,685 | $ | 30,925 | $ | 21,465 | ||||||||||||
Distributions from unconsolidated joint ventures | $ | 16,491 | $ | 1,188 | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Amortization of capitalized interest | $ | 433 | $ | 577 | $ | 410 | $ | 232 | $ | 115 | $ | 73 | ||||||||||||
Less: | ||||||||||||||||||||||||
Capitalized interest and loan fees | $ | (4,986 | ) | $ | (11,307 | ) | $ | (6,516 | ) | $ | (6,938 | ) | $ | (4,562 | ) | $ | (1,461 | ) | ||||||
Preferred distributions of consolidated subsidiaries | $ | (318 | ) | $ | (636 | ) | $ | (636 | ) | $ | (641 | ) | $ | (749 | ) | $ | (780 | ) | ||||||
Noncontrolling interests in income of subsidiaries that have not incurred fixed charges | $ | (6,184 | ) | $ | (9,577 | ) | $ | (5,837 | ) | $ | — | $ | — | $ | — | |||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Earnings | $ | 84,879 | $ | 112,019 | $ | 30,290 | $ | 50,024 | $ | 27,144 | $ | 13,840 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges | ||||||||||||||||||||||||
Interest expense (including amortization of loan fees) | $ | 43,625 | $ | 76,044 | $ | 50,667 | $ | 25,932 | $ | 25,470 | $ | 19,071 | ||||||||||||
Capitalized interest and loan fees | $ | 4,986 | $ | 11,307 | $ | 6,516 | $ | 6,938 | $ | 4,562 | $ | 1,461 | ||||||||||||
Preferred distributions of consolidated subsidiaries | $ | 318 | $ | 636 | $ | 636 | $ | 641 | $ | 749 | $ | 780 | ||||||||||||
Estimate of interest within rental expense | $ | 811 | $ | 1,681 | $ | 1,132 | $ | 174 | $ | 144 | $ | 153 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Fixed Charges | $ | 49,740 | $ | 89,668 | $ | 58,951 | $ | 33,685 | $ | 30,925 | $ | 21,465 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Preferred dividends | $ | — | $ | — | $ | 11,469 | $ | 12,144 | $ | 12,144 | $ | 12,144 | ||||||||||||
|
|
|
| |||||||||||||||||||||
Distributions on redemption of preferred units | $ | — | $ | — | $ | 5,970 | $ | — | $ | — | $ | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Combined fixed charges and preferred dividends | $ | 49,740 | $ | 89,668 | $ | 76,390 | $ | 45,829 | $ | 43,069 | $ | 33,609 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings to Fixed Charges | ||||||||||||||||||||||||
Ratio | 1.71 | 1.25 | 1.49 | |||||||||||||||||||||
Deficiency | — | — | $ | 28,661 | — | $ | 3,781 | $ | 7,625 | |||||||||||||||
Earnings to Combined Fixed Charges | ||||||||||||||||||||||||
Ratio | 1.71 | 1.25 | 1.09 | |||||||||||||||||||||
Deficiency | — | — | $ | 46,100 | $ | 15,925 | $ | 19,769 |
HUDSON PACIFIC PROPERTIES, L.P.
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
(Unaudited; in thousands, except ratios)
Six months ended June 30, | For the year ended December 31, | |||||||||||||||||||||||
2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||||||
Earnings | ||||||||||||||||||||||||
Net income (loss) from continuing operations before income from unconsolidated joint ventures | $ | 29,703 | $ | 42,106 | $ | (16,082 | ) | $ | 23,686 | $ | 1,415 | $ | (5,457 | ) | ||||||||||
Plus: | ||||||||||||||||||||||||
Fixed charges (see below) | $ | 49,422 | $ | 89,032 | $ | 58,315 | $ | 33,044 | $ | 30,176 | $ | 20,685 | ||||||||||||
Distributions from unconsolidated joint ventures | $ | 16,491 | $ | 1,188 | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Amortization of capitalized interest | $ | 433 | $ | 577 | $ | 410 | $ | 232 | $ | 115 | $ | 73 | ||||||||||||
Less: | ||||||||||||||||||||||||
Capitalized interest and loan fees | $ | (4,986 | ) | $ | (11,307 | ) | $ | (6,516 | ) | $ | (6,938 | ) | $ | (4,562 | ) | $ | (1,461 | ) | ||||||
Preferred distributions of consolidated subsidiaries | $ | (6,184 | ) | $ | (9,577 | ) | $ | (5,837 | ) | $ | — | $ | — | $ | — | |||||||||
Total Earnings | $ | 84,879 | $ | 112,019 | $ | 30,290 | $ | 50,024 | $ | 27,144 | $ | 13,840 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges | ||||||||||||||||||||||||
Interest expense (including amortization of loan fees) | $ | 43,625 | $ | 76,044 | $ | 50,667 | $ | 25,932 | $ | 25,470 | $ | 19,071 | ||||||||||||
Capitalized interest and loan fees | $ | 4,986 | $ | 11,307 | $ | 6,516 | $ | 6,938 | $ | 4,562 | $ | 1,461 | ||||||||||||
Estimate of interest within rental expense | $ | 811 | $ | 1,681 | $ | 1,132 | $ | 174 | $ | 144 | $ | 153 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Fixed Charges | $ | 49,422 | $ | 89,032 | $ | 58,315 | $ | 33,044 | $ | 30,176 | $ | 20,685 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings to Fixed Charges | ||||||||||||||||||||||||
Ratio | 1.72 | 1.26 | 1.51 | |||||||||||||||||||||
Deficiency | — | — | $ | 28,025 | — | $ | 3,032 | $ | 6,845 |