PS BUSINESS PARKS, INC.
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Unaudited, in thousands, except ratio data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For The Three Months |
| For The Six Months | ||||||||
|
|
|
| Ended June 30, |
| Ended June 30, | ||||||||
|
|
|
| 2017 |
| 2016 |
| 2017 |
| 2016 | ||||
Net income |
|
|
| $ | 44,175 |
| $ | 33,923 |
| $ | 91,208 |
| $ | 66,403 |
Interest expense |
|
|
|
| 277 |
|
| 2,130 |
|
| 416 |
|
| 5,307 |
Earnings available to cover fixed charges |
|
|
| $ | 44,452 |
| $ | 36,053 |
| $ | 91,624 |
| $ | 71,710 |
Fixed charges (1) |
|
|
| $ | 504 |
| $ | 2,475 |
| $ | 922 |
| $ | 6,046 |
Preferred stock dividends |
|
|
|
| 12,591 |
|
| 13,832 |
|
| 25,882 |
|
| 27,665 |
Combined fixed charges and preferred distributions |
|
|
| $ | 13,095 |
| $ | 16,307 |
| $ | 26,804 |
| $ | 33,711 |
Ratio of earnings to fixed charges |
|
|
|
| 88.2 |
|
| 14.6 |
|
| 99.4 |
|
| 11.9 |
Ratio of earnings to combined |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
fixed charges and preferred distributions |
|
|
|
| 3.4 |
|
| 2.2 |
|
| 3.4 |
|
| 2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Years Ended December 31, | |||||||||||||
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| 2012 | |||||
Income from continuing operations | $ | 144,984 |
| $ | 148,970 |
| $ | 204,700 |
| $ | 116,144 |
| $ | 94,395 |
Interest expense |
| 5,568 |
|
| 13,270 |
|
| 13,509 |
|
| 16,074 |
|
| 20,618 |
Earnings from continuing operations available to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
cover fixed charges | $ | 150,552 |
| $ | 162,240 |
| $ | 218,209 |
| $ | 132,218 |
| $ | 115,013 |
Fixed charges (1) | $ | 6,452 |
| $ | 14,428 |
| $ | 14,453 |
| $ | 16,433 |
| $ | 20,618 |
Preferred stock dividends |
| 64,588 |
|
| 61,885 |
|
| 60,488 |
|
| 59,216 |
|
| 69,136 |
Preferred partnership distributions |
| — |
|
| — |
|
| — |
|
| — |
|
| 323 |
Combined fixed charges and preferred distributions | $ | 71,040 |
| $ | 76,313 |
| $ | 74,941 |
| $ | 75,649 |
| $ | 90,077 |
Ratio of earnings from continuing operations to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
fixed charges |
| 23.3 |
|
| 11.2 |
|
| 15.1 |
|
| 8.0 |
|
| 5.6 |
Ratio of earnings from continuing operations to combined |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
fixed charges and preferred distributions |
| 2.1 |
|
| 2.1 |
|
| 2.9 |
|
| 1.7 |
|
| 1.3 |
________
(1)Fixed charges include interest expense and capitalized interest.
Exhibit 12
PS BUSINESS PARKS, INC.
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 Six Months | ||||||||
|
|
|
| Ended June 30, |
| Ended June 30, | ||||||||
|
|
|
| 2017 |
| 2016 |
| 2017 |
| 2016 | ||||
FFO allocable to common and dilutive shares |
|
|
| $ | 54,107 |
| $ | 45,305 |
| $ | 107,062 |
| $ | 88,993 |
Interest expense |
|
|
|
| 277 |
|
| 2,130 |
|
| 416 |
|
| 5,307 |
Preferred stock dividends |
|
|
|
| 12,591 |
|
| 13,832 |
|
| 25,882 |
|
| 27,665 |
FFO available to cover fixed charges |
|
|
| $ | 66,975 |
| $ | 61,267 |
| $ | 133,360 |
| $ | 121,965 |
Fixed charges (1) |
|
|
| $ | 504 |
| $ | 2,475 |
| $ | 922 |
| $ | 6,046 |
Preferred stock dividends (2) |
|
|
|
| 12,591 |
|
| 13,832 |
|
| 25,882 |
|
| 27,665 |
Combined fixed charges and preferred distributions paid |
|
|
| $ | 13,095 |
| $ | 16,307 |
| $ | 26,804 |
| $ | 33,711 |
Ratio of available FFO to fixed charges |
|
|
|
| 132.9 |
|
| 24.8 |
|
| 144.6 |
|
| 20.2 |
Ratio of available FFO to combined fixed charges and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred distributions paid |
|
|
|
| 5.1 |
|
| 3.8 |
|
| 5.0 |
|
| 3.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Years Ended December 31, | |||||||||||||
| 2016 |
| 2015 |
| 2014 |
| 2013 |
| 2012 | |||||
FFO allocable to common and dilutive shares | $ | 179,882 |
| $ | 164,244 |
| $ | 162,196 |
| $ | 165,845 |
| $ | 134,472 |
Interest expense |
| 5,568 |
|
| 13,270 |
|
| 13,509 |
|
| 16,074 |
|
| 20,618 |
Net income allocable to noncontrolling interests — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred units |
| — |
|
| — |
|
| — |
|
| — |
|
| 323 |
Preferred stock dividends |
| 64,588 |
|
| 61,885 |
|
| 60,488 |
|
| 59,216 |
|
| 69,136 |
FFO available to cover fixed charges | $ | 250,038 |
| $ | 239,399 |
| $ | 236,193 |
| $ | 241,135 |
| $ | 224,549 |
Fixed charges (1) | $ | 6,452 |
| $ | 14,428 |
| $ | 14,453 |
| $ | 16,433 |
| $ | 20,618 |
Preferred stock dividends (2) |
| 57,276 |
|
| 59,398 |
|
| 60,488 |
|
| 59,216 |
|
| 51,969 |
Preferred partnership distributions (2) |
| — |
|
| — |
|
| — |
|
| — |
|
| 174 |
Combined fixed charges and preferred distributions paid | $ | 63,728 |
| $ | 73,826 |
| $ | 74,941 |
| $ | 75,649 |
| $ | 72,761 |
Ratio of available FFO to fixed charges |
| 38.8 |
|
| 16.6 |
|
| 16.3 |
|
| 14.7 |
|
| 10.9 |
Ratio of available FFO to combined fixed charges and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred distributions paid |
| 3.9 |
|
| 3.2 |
|
| 3.2 |
|
| 3.2 |
|
| 3.1 |
________
____
(1)Fixed charges include interest expense and capitalized interest.
(2)Excludes the issuance costs related to the redemption of preferred equity.
