Exhibit 12
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 | For the Six Months | |||||||||||||||||||
| Ended June 30, | Ended June 30, | |||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||||||
Income from continuing operations | $ | 26,476 | $ | 23,331 | $ | 51,465 | $ | 45,237 | ||||||||||||
Interest expense | 3,958 | 5,213 | 8,497 | 10,561 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings from continuing operations available to cover fixed charges | $ | 30,434 | $ | 28,544 | $ | 59,962 | $ | 55,798 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges(1) | $ | 3,958 | $ | 5,213 | $ | 8,497 | $ | 10,561 | ||||||||||||
Preferred stock dividends | 15,122 | 21,264 | 28,972 | 38,450 | ||||||||||||||||
Preferred partnership distributions | — | 224 | — | 323 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Combined fixed charges and preferred distributions | $ | 19,080 | $ | 26,701 | $ | 37,469 | $ | 49,334 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings from continuing operations to fixed charges | 7.7 | 5.5 | 7.1 | 5.3 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings from continuing operations to combined fixed charges and preferred distributions | 1.6 | 1.1 | 1.6 | 1.1 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
| 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 | For the Six Months | |||||||||||||||||||
| Ended June 30, | Ended June 30, | |||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||||||
FFO | $ | 37,983 | $ | 29,106 | $ | 76,083 | $ | 60,965 | ||||||||||||
Interest expense | 3,958 | 5,213 | 8,497 | 10,561 | ||||||||||||||||
Net income allocable to noncontrolling interests — preferred units | — | 224 | — | 323 | ||||||||||||||||
Preferred stock dividends | 15,122 | 21,264 | 28,972 | 38,450 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
FFO available to cover fixed charges | $ | 57,063 | $ | 55,807 | $ | 113,552 | $ | 110,299 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges(1) | $ | 3,958 | 5,213 | $ | 8,497 | 10,561 | ||||||||||||||
Preferred stock dividends(2) | 15,122 | 13,205 | 28,972 | 25,131 | ||||||||||||||||
Preferred partnership distributions(2) | — | 75 | — | 174 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Combined fixed charges and preferred distributions paid | $ | 19,080 | $ | 18,493 | $ | 37,469 | $ | 35,866 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Ratio of adjusted FFO to fixed charges | 14.4 | 10.7 | 13.4 | 10.4 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Ratio of adjusted FFO to combined fixed charges and preferred distributions paid | 3.0 | 3.0 | 3.0 | 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. |