PUBLIC STORAGE, INC. EXHIBIT 12 - STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Three Months Ended March 31, For the Year Ended December 31, ----------------------------- ------------------------------- 2002 2001 2001 2000 ------------ ------------ ------------ -------------- (Amounts in thousands, except ratios) Net income................................................ $ 87,455 $ 74,635 $ 324,208 $ 297,088 Add: Minority interest in income....................... 11,342 11,698 46,015 38,356 Less: Minority interests in income which do not have fixed charges.............................................. (3,025) (2,464) (11,243) (10,549) ------------ ------------ ------------ -------------- Income from continuing operations......................... 95,772 83,869 358,980 324,895 Interest expense....................................... 1,102 971 3,227 3,293 ------------ ------------ ------------ -------------- Total Earnings Available to Cover Fixed Charges........... $ 96,874 $ 84,840 $ 362,207 $ 328,188 ============ ============ ============ ============== Total Fixed Charges - Interest expense (including capitalized interest).............................................. $ 2,948 $ 3,081 $ 12,219 $ 13,071 ============ ============ ============ ============== Preferred Stock dividends................................. $ 35,840 $ 28,036 $ 117,979 $ 100,138 Preferred OP unit distributions........................... 6,726 8,505 31,737 24,859 ------------ ------------ ------------ -------------- Total Preferred Distributions............................. $ 42,566 $ 36,541 $ 149,716 $ 124,997 ============ ============ ============ ============== Total Combined Fixed Charges and Preferred distributions.......................................... $ 45,514 $ 39,622 $ 161,935 $ 138,068 ============ ============ ============ ============== Ratio of Earnings to Fixed Charges........................ 32.86x 27.54x 29.64x 25.11x ============ ============ ============ ============== Ratio of Earnings to Combined Fixed Charges and Preferred distributions......................................... 2.13x 2.14x 2.24x 2.38x ============ ============ ============ ============== For the Year Ended December 31, ---------------------------------------------- 1999 1998 1997 ------------ ------------ ------------ Net income................................................ $ 287,885 $ 227,019 $ 178,649 Add: Minority interest in income....................... 16,006 20,290 11,684 Less: Minority interests in income which do not have fixed charges.............................................. (13,362) (15,853) (10,375) ------------ ------------ ------------ Income from continuing operations......................... 290,529 231,456 179,958 Interest expense....................................... 7,971 4,507 6,792 ------------ ------------ ------------ Total Earnings Available to Cover Fixed Charges........... $ 298,500 $ 235,963 $ 186,750 ============ ============ ============ Total Fixed Charges - Interest expense (including capitalized interest).............................................. $ 12,480 $ 7,988 $ 9,220 ============ ============ ============ Preferred Stock dividends................................. $ 94,793 $ 78,375 $ 88,393 Preferred OP unit distributions........................... - - - ------------ ------------ ------------ Total Preferred Distributions............................. $ 94,793 $ 78,375 $ 88,393 ============ ============ ============ Total Combined Fixed Charges and Preferred distributions.......................................... $ 107,273 $ 86,363 $ 97,613 ============ ============ ============ Ratio of Earnings to Fixed Charges........................ 23.92x 29.54x 20.25x ============ ============ ============ Ratio of Earnings to Combined Fixed Charges and Preferred distributions......................................... 2.78x 2.73x 1.91x ============ ============ ============ Exhibit 12 Three Months Ended March 31, For the Year Ended December 31, --------------------------- --------------------------- 2002 2001 2001 2000 ----------- ----------- ----------- ----------- Supplemental disclosure of Ratio of Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA") to fixed charges: (Amounts in thousands, except ratios) Net income.............................................. $ 87,455 $ 74,635 $ 324,208 $ 297,088 Less - Gain on sale of real estate...................... (2,241) (1,568) (4,091) (3,786) Add - Depreciation and amortization..................... 43,997 39,622 168,061 148,967 Less - Depreciation allocable to minority interests..... (2,255) (1,758) (7,847) (7,138) Add - Depreciation included in equity in earnings of real estate entities..................................... 6,371 5,275 25,096 21,825 Add - Minority interest - Preferred..................... 6,726 8,505 31,737 24,859 Add - Interest expense.................................. 1,102 971 3,227 3,293 ----------- ----------- ----------- ----------- EBITDA available to cover fixed charges (a)............. $ 141,155 $ 125,682 $ 540,391 $ 485,108 =========== =========== =========== =========== Total fixed charges - Interest expense (including capitalized interest)................................... $ 2,948 $ 3,081 $ 12,219 $ 13,071 =========== =========== =========== =========== Preferred stock dividends............................... $ 35,840 $ 28,036 $ 117,979 $ 100,138 Preferred OP unit distributions......................... 6,726 8,505 31,737 24,859 ----------- ----------- ----------- ----------- Total preferred distributions........................... $ 42,566 $ 36,541 $ 149,716 $ 124,997 =========== =========== =========== =========== Total combined fixed charges and preferred stock distributions....................................... $ 45,514 $ 39,622 $ 161,935 $ 138,068 =========== =========== =========== =========== Ratio of EBITDA to fixed charges........................ 47.88x 40.79x 44.23x 37.11x =========== =========== =========== =========== Ratio of EBITDA to combined fixed charges and preferred stock distributions................................. 3.10x 3.17x 3.34x 3.51x =========== =========== =========== =========== For the Year Ended December 31, ------------------------------------------ 1999 1998 1997 ----------- ----------- ----------- Supplemental disclosure of Ratio of Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA") to fixed charges: (Amounts in thousands, except ratios) Net income.............................................. $ 287,885 $ 227,019 $ 178,649 Less - Gain on sale of real estate...................... (2,154) - - Add - Depreciation and amortization..................... 137,719 111,799 92,750 Less - Depreciation allocable to minority interests..... (9,294) (12,022) (9,245) Add - Depreciation included in equity in earnings of real estate entities..................................... 19,721 13,884 11,474 Add - Minority interest - Preferred..................... - - - Add - Interest expense.................................. 7,971 4,507 6,792 ----------- ----------- ----------- EBITDA available to cover fixed charges (a)............. $ 441,848 $ 345,187 $ 280,420 =========== =========== =========== Total fixed charges - Interest expense (including capitalized interest)................................... $ 12,480 $ 7,988 $ 9,220 =========== =========== =========== Preferred stock dividends............................... $ 94,793 $ 78,375 $ 88,393 Preferred OP unit distributions......................... - - - ----------- ----------- ----------- Total preferred distributions........................... $ 94,793 $ 78,375 $ 88,393 =========== =========== =========== Total combined fixed charges and preferred stock distributions....................................... $ 107,273 $ 86,363 $ 97,613 =========== =========== =========== Ratio of EBITDA to fixed charges........................ 35.40x 43.21x 30.41x =========== =========== =========== Ratio of EBITDA to combined fixed charges and preferred stock distributions................................. 4.12x 4.00x 2.87x =========== =========== =========== a. EBITDA represents earnings prior to interest, taxes, depreciation, amortization, and gains on sale of real estate assets. Exhibit 12