Attached files
| file | filename |
|---|---|
| 8-K - 8-K - HEALTHPEAK PROPERTIES, INC. | a13-23383_48k.htm |
| EX-4.2 - EX-4.2 - HEALTHPEAK PROPERTIES, INC. | a13-23383_4ex4d2.htm |
| EX-99.2 - EX-99.2 - HEALTHPEAK PROPERTIES, INC. | a13-23383_4ex99d2.htm |
| EX-5.2 - EX-5.2 - HEALTHPEAK PROPERTIES, INC. | a13-23383_4ex5d2.htm |
| EX-8.1 - EX-8.1 - HEALTHPEAK PROPERTIES, INC. | a13-23383_4ex8d1.htm |
| EX-99.1 - EX-99.1 - HEALTHPEAK PROPERTIES, INC. | a13-23383_4ex99d1.htm |
| EX-5.1 - EX-5.1 - HEALTHPEAK PROPERTIES, INC. | a13-23383_4ex5d1.htm |
| EX-1.1 - EX-1.1 - HEALTHPEAK PROPERTIES, INC. | a13-23383_4ex1d1.htm |
Exhibit 12.1
HCP, Inc.
RATIO OF EARNINGS TO FIXED CHARGES
and RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
|
|
|
|
|
Year ended December 31, |
| ||||||||
|
|
|
Nine Months |
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RATIO OF EARNINGS TO FIXED CHARGES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense and Debt Amortization |
|
$326,225 |
|
$419,066 |
|
$419,336 |
|
$288,657 |
|
$298,898 |
|
$349,313 |
|
|
Rental Expense |
|
5,974 |
|
6,794 |
|
6,186 |
|
5,939 |
|
6,039 |
|
6,008 |
|
|
Capitalized Interest |
|
10,852 |
|
23,360 |
|
26,402 |
|
21,664 |
|
25,917 |
|
27,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges |
|
$343,051 |
|
$449,220 |
|
$451,924 |
|
$316,260 |
|
$330,854 |
|
$382,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax Income from Continuing Operations before Noncontrolling Interest and Income from Equity Investees |
|
$621,593 |
|
$756,793 |
|
$501,838 |
|
$382,681 |
|
$96,131 |
|
$223,917 |
|
|
Add Back Fixed Charges |
|
343,051 |
|
449,220 |
|
451,924 |
|
316,260 |
|
330,854 |
|
382,811 |
|
|
Add Distributed Income from Equity Investees |
|
2,724 |
|
3,384 |
|
3,273 |
|
5,373 |
|
7,273 |
|
6,745 |
|
|
Less Capitalized Interest |
|
(10,852 |
) |
(23,360 |
) |
(26,402 |
) |
(21,664 |
) |
(25,917 |
) |
(27,490 |
) |
|
Less Noncontrolling Interest from Subsidiaries without Fixed Charges |
|
(6,226 |
) |
(10,954 |
) |
(16,466 |
) |
(15,517 |
) |
(13,049 |
) |
(17,996 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$950,290 |
|
$1,175,083 |
|
$914,167 |
|
$667,133 |
|
395,292 |
|
$567,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Earnings to Fixed Charges |
|
2.77 |
|
2.62 |
|
2.02 |
|
2.11 |
|
1.19 |
|
1.48 |
|