Exhibit 12
EXHIBIT 12 — STATEMENT RE: COMPUTATION OF RATIO
OF EARNINGS TO FIXED CHARGES
AND RATIO OF EARNINGS TO COMBINED FIXED CHARGES
OF EARNINGS TO FIXED CHARGES
AND RATIO OF EARNINGS TO COMBINED FIXED CHARGES
LIBERTY PROPERTY TRUST / LIBERTY PROPERTY LIMITED PARTNERSHIP
(Amounts in thousands except ratio amounts)
(Amounts in thousands except ratio amounts)
Year ended December 31, | ||||||||||||||||||||
2007 | 2006 | 2005 | 2004 | 2003 | ||||||||||||||||
Earnings before fixed charges: | ||||||||||||||||||||
Income before allocation of minority interest and income from investments in unconsolidated subsidiaries (1) | $ | 151,281 | $ | 164,039 | $ | 217,064 | $ | 141,666 | $ | 137,049 | ||||||||||
Add: Interest expense | 124,389 | 106,665 | 106,052 | 93,926 | 93,803 | |||||||||||||||
Depreciation expense on cap’d interest | 5,393 | 4,437 | 3,829 | 3,442 | 3,140 | |||||||||||||||
Amortization of deferred financing costs | 4,139 | 4,041 | 4,006 | 3,518 | 3,270 | |||||||||||||||
Earnings before fixed charges | $ | 285,202 | $ | 279,182 | $ | 330,951 | $ | 242,552 | $ | 237,262 | ||||||||||
Fixed charges: | ||||||||||||||||||||
Interest expense | $ | 124,389 | $ | 106,665 | $ | 106,052 | $ | 93,926 | $ | 93,803 | ||||||||||
Amortization of deferred financing charges | 4,139 | 4,041 | 4,006 | 3,518 | 3,270 | |||||||||||||||
Capitalized interest | 45,697 | 30,837 | 17,748 | 13,242 | 10,947 | |||||||||||||||
Fixed charges | 174,225 | 141,543 | 127,806 | 110,686 | 108,020 | |||||||||||||||
Preferred unit distributions | 17,126 | 13,691 | 12,095 | 11,844 | 12,416 | |||||||||||||||
Combined fixed charges | $ | 191,351 | $ | 155,234 | $ | 139,901 | $ | 122,530 | $ | 120,436 | ||||||||||
Ratio of earnings to fixed charges | 1.64 | 1.97 | 2.59 | 2.19 | 2.20 | |||||||||||||||
Ratio of earnings to combined fixed charges | 1.49 | 1.80 | 2.37 | 1.98 | 1.97 | |||||||||||||||
(1) | Amounts for the years ended December 31, 2007, 2006, 2005, 2004 and 2003 have been reclassified to present properties that have been sold or held for sale through September 30, 2008. As a result, operations have been reclassified to discontinued operations from continuing operations for all periods presented. |