Exhibit 12.2
HIGHWOODS REALTY LIMITED PARTNERSHIP
RATIO OF EARNINGS TO FIXED CHARGES AND
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED UNIT DISTRIBUTIONS
|
| | | | |
| | Nine Months Ended September 30, 2018 |
Earnings: | | |
Income before equity in earnings of unconsolidated affiliates | | $ | 120,612 |
|
Fixed charges | | 60,277 |
|
Capitalized interest | | (4,674 | ) |
Distributions of earnings from unconsolidated affiliates | | 1,943 |
|
Total earnings | | $ | 178,158 |
|
| | |
Fixed charges and Preferred Unit distributions: | | |
Contractual interest expense | | $ | 51,579 |
|
Amortization of debt issuance costs | | 2,126 |
|
Capitalized interest | | 4,674 |
|
Interest component of rental expense | | 1,898 |
|
Total fixed charges | | 60,277 |
|
Preferred Unit distributions | | 1,869 |
|
Total fixed charges and Preferred Unit distributions | | $ | 62,146 |
|
| | |
Ratio of earnings to fixed charges | | 2.96 |
|
Ratio of earnings to combined fixed charges and Preferred Unit distributions | | 2.87 |
|