EXHIBIT 12
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Unaudited, in thousands, except ratio data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For The Three Months |
| For The Nine Months | ||||||||
|
|
|
| Ended September 30, |
| Ended September 30, | ||||||||
|
| �� |
| 2016 |
| 2015 |
| 2016 |
| 2015 | ||||
Net income |
|
|
| $ | 38,994 |
| $ | 46,277 |
| $ | 105,397 |
| $ | 115,941 |
Interest expense |
|
|
|
| 129 |
|
| 3,354 |
|
| 5,436 |
|
| 9,979 |
Earnings available to cover fixed charges |
|
|
| $ | 39,123 |
| $ | 49,631 |
| $ | 110,833 |
| $ | 125,920 |
Fixed charges (1) |
|
|
| $ | 243 |
| $ | 3,637 |
| $ | 6,289 |
| $ | 10,792 |
Preferred stock dividends |
|
|
|
| 13,833 |
|
| 17,609 |
|
| 41,498 |
|
| 47,853 |
Combined fixed charges and preferred distributions |
|
|
| $ | 14,076 |
| $ | 21,246 |
| $ | 47,787 |
| $ | 58,645 |
Ratio of earnings to fixed charges |
|
|
|
| 161.0 |
|
| 13.6 |
|
| 17.6 |
|
| 11.7 |
Ratio of earnings to combined |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
fixed charges and preferred distributions |
|
|
|
| 2.8 |
|
| 2.3 |
|
| 2.3 |
|
| 2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Years Ended December 31, | |||||||||||||
| 2015 |
| 2014 |
| 2013 |
| 2012 |
| 2011 | |||||
Income from continuing operations | $ | 148,970 |
| $ | 204,700 |
| $ | 116,144 |
| $ | 94,395 |
| $ | 99,563 |
Interest expense |
| 13,270 |
|
| 13,509 |
|
| 16,074 |
|
| 20,618 |
|
| 5,455 |
Earnings from continuing operations available to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cover fixed charges | $ | 162,240 |
| $ | 218,209 |
| $ | 132,218 |
| $ | 115,013 |
| $ | 105,018 |
Fixed charges (1) | $ | 14,428 |
| $ | 14,453 |
| $ | 16,433 |
| $ | 20,618 |
| $ | 5,455 |
Preferred stock dividends |
| 61,885 |
|
| 60,488 |
|
| 59,216 |
|
| 69,136 |
|
| 41,799 |
Preferred partnership distributions |
| — |
|
| — |
|
| — |
|
| 323 |
|
| (6,991) |
Combined fixed charges and preferred distributions | $ | 76,313 |
| $ | 74,941 |
| $ | 75,649 |
| $ | 90,077 |
| $ | 40,263 |
Ratio of earnings from continuing operations to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
fixed charges |
| 11.2 |
|
| 15.1 |
|
| 8.0 |
|
| 5.6 |
|
| 19.3 |
Ratio of earnings from continuing operations to combined |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
fixed charges and preferred distributions |
| 2.1 |
|
| 2.9 |
|
| 1.7 |
|
| 1.3 |
|
| 2.6 |
____________
(1)Fixed charges include interest expense and capitalized interest.
PS BUSINESS PARKS, INC.
EXHIBIT 12
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Unaudited, in thousands, except ratio data)
Supplemental Disclosure of Ratio of Funds from Operations (“FFO”) to Fixed Charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For The Three Months |
| For The Nine Months | ||||||||
|
|
|
| Ended September 30, |
| Ended September 30, | ||||||||
|
|
|
| 2016 |
| 2015 |
| 2016 |
| 2015 | ||||
FFO |
|
|
| $ | 49,792 |
| $ | 38,905 |
| $ | 138,785 |
| $ | 119,096 |
Interest expense |
|
|
|
| 129 |
|
| 3,354 |
|
| 5,436 |
|
| 9,979 |
Preferred stock dividends |
|
|
|
| 13,833 |
|
| 17,609 |
|
| 41,498 |
|
| 47,853 |
FFO available to cover fixed charges |
|
|
| $ | 63,754 |
| $ | 59,868 |
| $ | 185,719 |
| $ | 176,928 |
Fixed charges (1) |
|
|
| $ | 243 |
| $ | 3,637 |
| $ | 6,289 |
| $ | 10,792 |
Preferred stock dividends (2) |
|
|
|
| 13,833 |
|
| 15,122 |
|
| 41,498 |
|
| 45,366 |
Combined fixed charges and preferred distributions paid |
|
|
| $ | 14,076 |
| $ | 18,759 |
| $ | 47,787 |
| $ | 56,158 |
Ratio of available FFO to fixed charges |
|
|
|
| 262.4 |
|
| 16.5 |
|
| 29.5 |
|
| 16.4 |
Ratio of available FFO to combined fixed charges and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred distributions paid |
|
|
|
| 4.5 |
|
| 3.2 |
|
| 3.9 |
|
| 3.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Years Ended December 31, | |||||||||||||
| 2015 |
| 2014 |
| 2013 |
| 2012 |
| 2011 | |||||
FFO | $ | 164,244 |
| $ | 162,196 |
| $ | 165,845 |
| $ | 134,472 |
| $ | 149,797 |
Interest expense |
| 13,270 |
|
| 13,509 |
|
| 16,074 |
|
| 20,618 |
|
| 5,455 |
Net income allocable to noncontrolling interests — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred units |
| — |
|
| — |
|
| — |
|
| 323 |
|
| (6,991) |
Preferred stock dividends |
| 61,885 |
|
| 60,488 |
|
| 59,216 |
|
| 69,136 |
|
| 41,799 |
FFO available to cover fixed charges | $ | 239,399 |
| $ | 236,193 |
| $ | 241,135 |
| $ | 224,549 |
| $ | 190,060 |
Fixed charges (1) | $ | 14,428 |
| $ | 14,453 |
| $ | 16,433 |
| $ | 20,618 |
| $ | 5,455 |
Preferred stock dividends (2) |
| 59,398 |
|
| 60,488 |
|
| 59,216 |
|
| 51,969 |
|
| 41,799 |
Preferred partnership distributions (2) |
| — |
|
| — |
|
| — |
|
| 174 |
|
| 398 |
Combined fixed charges and preferred distributions paid | $ | 73,826 |
| $ | 74,941 |
| $ | 75,649 |
| $ | 72,761 |
| $ | 47,652 |
Ratio of available FFO to fixed charges |
| 16.6 |
|
| 16.3 |
|
| 14.7 |
|
| 10.9 |
|
| 34.8 |
Ratio of available FFO to combined fixed charges and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred distributions paid |
| 3.2 |
|
| 3.2 |
|
| 3.2 |
|
| 3.1 |
|
| 4.0 |
____________
(1)Fixed charges include interest expense and capitalized interest.
(2)Excludes the issuance costs related to the redemption/repurchase of preferred equity and the gain on the repurchase of preferred equity.
