Exhibit 12
PS BUSINESS PARKS, INC.
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND RATIO OF EARNINGS TO COMBINED FIXED CHARGES
AND INCOME ALLOCATION TO PREFERRED SHAREHOLDERS
(Unaudited, in thousands, except ratio data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For The Three Months |
| For The Six Months | ||||||||
|
|
|
| Ended June 30, |
| Ended June 30, | ||||||||
|
|
|
| 2018 |
| 2017 |
| 2018 |
| 2017 | ||||
Net income |
|
|
| $ | 102,359 |
| $ | 44,175 |
| $ | 173,884 |
| $ | 91,208 |
Interest expense |
|
|
|
| 140 |
|
| 277 |
|
| 280 |
|
| 416 |
Earnings available to cover fixed charges |
|
|
| $ | 102,499 |
| $ | 44,452 |
| $ | 174,164 |
| $ | 91,624 |
Fixed charges (1) |
|
|
| $ | 140 |
| $ | 504 |
| $ | 280 |
| $ | 922 |
Allocation to preferred shareholders |
|
|
|
| 12,959 |
|
| 12,591 |
|
| 25,962 |
|
| 25,882 |
Combined fixed charges and income allocation to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred shareholders |
|
|
| $ | 13,099 |
| $ | 13,095 |
| $ | 26,242 |
| $ | 26,804 |
Ratio of earnings to fixed charges |
|
|
|
| 732.1 |
|
| 88.2 |
|
| 622.0 |
|
| 99.4 |
Ratio of earnings to combined fixed charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and income allocation to preferred shareholders |
|
|
|
| 7.8 |
|
| 3.4 |
|
| 6.6 |
|
| 3.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Years Ended December 31, | |||||||||||||
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 | |||||
Net Income | $ | 179,316 |
| $ | 144,984 |
| $ | 148,970 |
| $ | 204,700 |
| $ | 116,144 |
Interest expense |
| 1,179 |
|
| 5,568 |
|
| 13,270 |
|
| 13,509 |
|
| 16,074 |
Earnings available to cover fixed charges | $ | 180,495 |
| $ | 150,552 |
| $ | 162,240 |
| $ | 218,209 |
| $ | 132,218 |
Fixed charges (1) | $ | 1,685 |
| $ | 6,452 |
| $ | 14,428 |
| $ | 14,453 |
| $ | 16,433 |
Allocation to preferred shareholders based upon |
|
|
|
|
|
|
|
| ||||||
Distributions |
| 52,873 |
|
| 57,276 |
|
| 59,398 |
|
| 60,488 |
|
| 59,216 |
Redemptions |
| 10,978 |
|
| 7,312 |
|
| 2,487 |
|
| — |
|
| — |
Combined fixed charges and income allocation to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred shareholders | $ | 65,536 |
| $ | 71,040 |
| $ | 76,313 |
| $ | 74,941 |
| $ | 75,649 |
Ratio of earnings to fixed charges |
| 107.1 |
|
| 23.3 |
|
| 11.2 |
|
| 15.1 |
|
| 8.0 |
Ratio of earnings to combined fixed charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and income allocation to preferred shareholders |
| 2.8 |
|
| 2.1 |
|
| 2.1 |
|
| 2.9 |
|
| 1.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
____________________________
(1) | Fixed charges include interest expense and capitalized interest. |
Supplemental Disclosure of Ratio of Funds from Operations (“FFO”) to Fixed Charges and Ratio of FFO to Combined Fixed Charges and Preferred Distributions (Unaudited, in thousands, except ratio data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For The Three Months |
| For The Six Months | ||||||||
|
|
|
| Ended June 30, |
| Ended June 30, | ||||||||
|
|
|
| 2018 |
| 2017 |
| 2018 |
| 2017 | ||||
FFO allocable to common and dilutive shares |
|
|
| $ | 55,366 |
| $ | 54,107 |
| $ | 110,948 |
| $ | 107,062 |
Interest expense |
|
|
|
| 140 |
|
| 277 |
|
| 280 |
|
| 416 |
Allocation to preferred shareholders |
|
|
|
| 12,959 |
|
| 12,591 |
|
| 25,962 |
|
| 25,882 |
FFO available to cover fixed charges |
|
|
| $ | 68,465 |
| $ | 66,975 |
| $ | 137,190 |
| $ | 133,360 |
Fixed charges (1) |
|
|
| $ | 140 |
| $ | 504 |
| $ | 280 |
| $ | 922 |
Distributions to preferred shareholders |
|
|
|
| 12,959 |
|
| 12,591 |
|
| 25,962 |
|
| 25,882 |
Combined fixed charges and preferred distributions paid |
|
|
| $ | 13,099 |
| $ | 13,095 |
| $ | 26,242 |
| $ | 26,804 |
Ratio of available FFO to fixed charges |
|
|
|
| 489.0 |
|
| 132.9 |
|
| 490.0 |
|
| 144.6 |
Ratio of available FFO to combined fixed charges and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred distributions paid |
|
|
|
| 5.2 |
|
| 5.1 |
|
| 5.2 |
|
| 5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Years Ended December 31, | |||||||||||||
| 2017 |
| 2016 |
| 2015 |
| 2014 |
| 2013 | |||||
FFO allocable to common and dilutive shares | $ | 203,341 |
| $ | 179,882 |
| $ | 164,244 |
| $ | 162,196 |
| $ | 165,845 |
Interest expense |
| 1,179 |
|
| 5,568 |
|
| 13,270 |
|
| 13,509 |
|
| 16,074 |
Allocation to preferred shareholders based upon |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions |
| 52,873 |
|
| 57,276 |
|
| 59,398 |
|
| 60,488 |
|
| 59,216 |
Redemptions |
| 10,978 |
|
| 7,312 |
|
| 2,487 |
|
| — |
|
| — |
FFO available to cover fixed charges | $ | 268,371 |
| $ | 250,038 |
| $ | 239,399 |
| $ | 236,193 |
| $ | 241,135 |
Fixed charges (1) | $ | 1,685 |
| $ | 6,452 |
| $ | 14,428 |
| $ | 14,453 |
| $ | 16,433 |
Distributions to preferred shareholders |
| 52,873 |
|
| 57,276 |
|
| 59,398 |
|
| 60,488 |
|
| 59,216 |
Combined fixed charges and preferred distributions paid | $ | 54,558 |
| $ | 63,728 |
| $ | 73,826 |
| $ | 74,941 |
| $ | 75,649 |
Ratio of available FFO to fixed charges |
| 159.3 |
|
| 38.8 |
|
| 16.6 |
|
| 16.3 |
|
| 14.7 |
Ratio of available FFO to combined fixed charges and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred distributions paid |
| 4.9 |
|
| 3.9 |
|
| 3.2 |
|
| 3.2 |
|
| 3.2 |
____________________________
(1) | Fixed charges include interest expense and capitalized interest. |