Attached files
| file | filename |
|---|---|
| 10-Q - ESSEX PROPERTY TRUST 10-Q 9-30-2010 - ESSEX PROPERTY TRUST, INC. | form10q.htm |
| EX-32.1 - EXHIBIT 32.1 - ESSEX PROPERTY TRUST, INC. | ex32_1.htm |
| EX-31.2 - EXHIBIT 31.2 - ESSEX PROPERTY TRUST, INC. | ex31_2.htm |
| EX-10.1 - EXHIBIT 10.1 - ESSEX PROPERTY TRUST, INC. | ex10_1.htm |
| EX-31.1 - EXHIBIT 31.1 - ESSEX PROPERTY TRUST, INC. | ex31_1.htm |
| EX-32.2 - EXHIBIT 32.2 - ESSEX PROPERTY TRUST, INC. | ex32_2.htm |
| EXCEL - IDEA: XBRL DOCUMENT - ESSEX PROPERTY TRUST, INC. | Financial_Report.xls |
Exhibit 12.1
ESSEX PROPERTY TRUST, INC. AND SUBSIDIARIES
Schedule of computation of Ratio and Earnings to Fixed Charges and Preferred Stock Dividends
(Dollars in thousands, except ratios)
|
Quarter ended September 30,
|
Years ended December 31
|
|||||||||||||||||||||||
|
2010
|
2009
|
2008
|
2007
|
2006
|
2005
|
|||||||||||||||||||
|
Earnings:
|
||||||||||||||||||||||||
|
Income before discontinued operations
|
$ | 10,426 | $ | 45,052 | $ | 80,651 | $ | 56,737 | $ | 46,174 | $ | 65,912 | ||||||||||||
|
Gain on sales of real estate
|
- | (103 | ) | (4,578 | ) | - | - | (6,391 | ) | |||||||||||||||
|
Interest expense
|
22,202 | 86,016 | 85,063 | 85,896 | 78,705 | 72,696 | ||||||||||||||||||
|
Total earnings
|
$ | 32,628 | $ | 130,965 | $ | 161,136 | $ | 142,633 | $ | 124,879 | $ | 132,217 | ||||||||||||
|
Fixed charges:
|
||||||||||||||||||||||||
|
Interest expense
|
$ | 22,202 | $ | 86,016 | $ | 85,063 | $ | 85,896 | $ | 78,705 | $ | 72,696 | ||||||||||||
|
Capitalized interest
|
1,622 | 10,463 | 10,908 | 5,134 | 3,913 | 1,100 | ||||||||||||||||||
|
Preferred stock dividends
|
543 | 4,860 | 9,241 | 9,174 | 5,145 | 1,953 | ||||||||||||||||||
|
Perpetual preferred unit distributions
|
1,575 | 6,300 | 9,909 | 10,238 | 10,238 | 10,238 | ||||||||||||||||||
|
Total fixed charges and preferred stock dividends
|
$ | 25,942 | $ | 107,639 | $ | 115,121 | $ | 110,442 | $ | 98,001 | $ | 85,987 | ||||||||||||
|
Ratio of earnings to fixed charges (excluding preferred stock dividends and preferred unit distributions)
|
1.37 | X | 1.36 | X | 1.68 | X | 1.57 | X | 1.51 | X | 1.79 | X | ||||||||||||
|
Ratio of earnings to combined fixed charges and preferred stock dividends
|
1.26 | X | 1.22 | X | 1.40 | X | 1.29 | X | 1.27 | X | 1.54 | X | ||||||||||||