PS BUSINESS PARKS, INC.
EXHIBIT 12
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Unaudited, in thousands, except ratio data)
| For the Three Months Ended March 31, | ||||||||
| 2013 | 2012 | |||||||
Income from continuing operations | $ | 24,989 | $ | 21,906 | ||||
Interest expense | 4,539 | 5,348 | ||||||
|
|
|
| |||||
Earnings from continuing operations available to cover fixed charges | $ | 29,528 | $ | 27,254 | ||||
|
|
|
| |||||
Fixed charges(1) | $ | 4,539 | $ | 5,348 | ||||
Preferred stock dividends | 13,850 | 17,186 | ||||||
Preferred partnership distributions | — | 99 | ||||||
|
|
|
| |||||
Combined fixed charges and preferred distributions | $ | 18,389 | $ | 22,633 | ||||
|
|
|
| |||||
Ratio of earnings from continuing operations to fixed charges | 6.5 | 5.1 | ||||||
|
|
|
| |||||
Ratio of earnings from continuing operations to combined fixed charges and preferred distributions | 1.6 | 1.2 | ||||||
|
|
|
| |||||
| For the Years Ended December 31, | ||||||||||||||||||||
| 2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
Income from continuing operations | $ | 94,395 | $ | 99,563 | $ | 96,394 | $ | 91,368 | $ | 84,106 | ||||||||||
Interest expense | 20,618 | 5,455 | 3,534 | 3,552 | 3,952 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Earnings from continuing operations available to cover fixed charges | $ | 115,013 | $ | 105,018 | $ | 99,928 | $ | 94,920 | $ | 88,058 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges(1) | $ | 20,618 | $ | 5,455 | $ | 3,534 | $ | 3,552 | $ | 3,952 | ||||||||||
Preferred stock dividends | 69,136 | 41,799 | 46,214 | 17,440 | 46,630 | |||||||||||||||
Preferred partnership distributions | 323 | (6,991 | ) | 5,103 | (2,569 | ) | 7,007 | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Combined fixed charges and preferred distributions | $ | 90,077 | $ | 40,263 | $ | 54,851 | $ | 18,423 | $ | 57,589 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings from continuing operations to fixed charges | 5.6 | 19.3 | 28.3 | 26.7 | 22.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings from continuing operations to combined fixed charges and preferred distributions | 1.3 | 2.6 | 1.8 | 5.2 | 1.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
| (1) | Fixed charges include interest expense. |
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 Ended March 31, | ||||||||
| 2013 | 2012 | |||||||
FFO | $ | 38,100 | $ | 31,859 | ||||
Interest expense | 4,539 | 5,348 | ||||||
Net income allocable to noncontrolling interests — preferred units | — | 99 | ||||||
Preferred stock dividends | 13,850 | 17,186 | ||||||
|
|
|
| |||||
FFO available to cover fixed charges | $ | 56,489 | $ | 54,492 | ||||
|
|
|
| |||||
Fixed charges(1) | $ | 4,539 | $ | 5,348 | ||||
Preferred stock dividends(2) | 13,850 | 11,926 | ||||||
Preferred partnership distributions(2) | — | 99 | ||||||
|
|
|
| |||||
Combined fixed charges and preferred distributions paid | $ | 18,389 | $ | 17,373 | ||||
|
|
|
| |||||
Ratio of adjusted FFO to fixed charges | 12.4 | 10.2 | ||||||
|
|
|
| |||||
Ratio of adjusted FFO to combined fixed charges and preferred distributions paid | 3.1 | 3.1 | ||||||
|
|
|
| |||||
| For the Years Ended December 31, | ||||||||||||||||||||
| 2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||
FFO | $ | 134,472 | $ | 149,797 | $ | 124,420 | $ | 163,074 | $ | 131,558 | ||||||||||
Interest expense | 20,618 | 5,455 | 3,534 | 3,552 | 3,952 | |||||||||||||||
Net income allocable to noncontrolling interests — preferred units | 323 | (6,991 | ) | 5,103 | (2,569 | ) | 7,007 | |||||||||||||
Preferred stock dividends | 69,136 | 41,799 | 46,214 | 17,440 | 46,630 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
FFO available to cover fixed charges | $ | 224,549 | $ | 190,060 | $ | 179,271 | $ | 181,497 | $ | 189,147 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges(1) | $ | 20,618 | $ | 5,455 | $ | 3,534 | $ | 3,552 | $ | 3,952 | ||||||||||
Preferred stock dividends(2) | 51,969 | 41,799 | 42,730 | 44,662 | 50,858 | |||||||||||||||
Preferred partnership distributions(2) | 174 | 398 | 4,521 | 5,848 | 7,007 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Combined fixed charges and preferred distributions paid | $ | 72,761 | $ | 47,652 | $ | 50,785 | $ | 54,062 | $ | 61,817 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of adjusted FFO to fixed charges | 10.9 | 34.8 | 50.7 | 51.1 | 47.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of adjusted FFO to combined fixed charges and preferred distributions paid | 3.1 | 4.0 | 3.5 | 3.4 | 3.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
| (1) | Fixed charges include interest expense. |
| (2) | Excludes the issuance costs related to the redemption/repurchase of preferred equity and the gain on the repurchase of preferred equity. |
