Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - PS BUSINESS PARKS, INC./MD | Financial_Report.xls |
| EX-32.1 - EX-32.1 - PS BUSINESS PARKS, INC./MD | d811419dex321.htm |
| EX-31.1 - EX-31.1 - PS BUSINESS PARKS, INC./MD | d811419dex311.htm |
| 10-Q - FORM 10-Q - PS BUSINESS PARKS, INC./MD | d811419d10q.htm |
| EX-31.2 - EX-31.2 - PS BUSINESS PARKS, INC./MD | d811419dex312.htm |
Exhibit 12
PS BUSINESS PARKS, INC.
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Unaudited, in thousands, except ratio data)
| For The Three Months | For The Nine Months | |||||||||||||||
| Ended September 30, | Ended September 30, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| Income from continuing operations |
$ | 29,478 | $ | 26,847 | $ | 84,929 | $ | 78,312 | ||||||||
| Interest expense |
3,397 | 3,998 | 10,120 | 12,495 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings from continuing operations available to cover fixed charges |
$ | 32,875 | $ | 30,845 | $ | 95,049 | $ | 90,807 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Fixed charges (1) |
$ | 3,637 | $ | 3,998 | $ | 10,817 | $ | 12,495 | ||||||||
| Preferred stock dividends |
15,122 | 15,122 | 45,366 | 44,094 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Combined fixed charges and preferred distributions |
$ | 18,759 | $ | 19,120 | $ | 56,183 | $ | 56,589 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Ratio of earnings from continuing operations to fixed charges |
9.0 | 7.7 | 8.8 | 7.3 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Ratio of earnings from continuing operations to combined fixed charges and preferred distributions |
1.8 | 1.6 | 1.7 | 1.6 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| For the Years Ended December 31, | ||||||||||||||||||||
| 2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
| Income from continuing operations |
$ | 116,144 | $ | 94,395 | $ | 99,563 | $ | 96,394 | $ | 91,368 | ||||||||||
| Interest expense |
16,074 | 20,618 | 5,455 | 3,534 | 3,552 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings from continuing operations available to cover fixed charges |
$ | 132,218 | $ | 115,013 | $ | 105,018 | $ | 99,928 | $ | 94,920 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges (1) |
$ | 16,433 | $ | 20,618 | $ | 5,455 | $ | 3,534 | $ | 3,552 | ||||||||||
| Preferred stock dividends |
59,216 | 69,136 | 41,799 | 46,214 | 17,440 | |||||||||||||||
| Preferred partnership distributions |
— | 323 | (6,991 | ) | 5,103 | (2,569 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Combined fixed charges and preferred distributions |
$ | 75,649 | $ | 90,077 | $ | 40,263 | $ | 54,851 | $ | 18,423 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings from continuing operations to fixed charges |
8.0 | 5.6 | 19.3 | 28.3 | 26.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of earnings from continuing operations to combined fixed charges and preferred distributions |
1.7 | 1.3 | 2.6 | 1.8 | 5.2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | Fixed charges include interest expense and capitalized interest. |
PS BUSINESS PARKS, INC.
STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Unaudited, in thousands, except ratio data)
Supplemental Disclosure of Ratio of Funds from Operations (“FFO”) to Fixed Charges:
| For The Three Months | For The Nine Months | |||||||||||||||
| Ended September 30, | Ended September 30, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| FFO |
$ | 41,167 | $ | 38,322 | $ | 123,110 | $ | 114,405 | ||||||||
| Interest expense |
3,397 | 3,998 | 10,120 | 12,495 | ||||||||||||
| Preferred stock dividends |
15,122 | 15,122 | 45,366 | 44,094 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| FFO available to cover fixed charges |
$ | 59,686 | $ | 57,442 | $ | 178,596 | $ | 170,994 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Fixed charges (1) |
$ | 3,637 | $ | 3,998 | $ | 10,817 | $ | 12,495 | ||||||||
| Preferred stock dividends (2) |
15,122 | 15,122 | 45,366 | 44,094 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Combined fixed charges and preferred distributions paid |
$ | 18,759 | $ | 19,120 | $ | 56,183 | $ | 56,589 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Ratio of adjusted FFO to fixed charges |
16.4 | 14.4 | 16.5 | 13.7 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Ratio of adjusted FFO to combined fixed charges and preferred distributions paid |
3.2 | 3.0 | 3.2 | 3.0 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| For the Years Ended December 31, | ||||||||||||||||||||
| 2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
| FFO |
$ | 165,845 | $ | 134,472 | $ | 149,797 | $ | 124,420 | $ | 163,074 | ||||||||||
| Interest expense |
16,074 | 20,618 | 5,455 | 3,534 | 3,552 | |||||||||||||||
| Net income allocable to noncontrolling interests —preferred units |
— | 323 | (6,991 | ) | 5,103 | (2,569 | ) | |||||||||||||
| Preferred stock dividends |
59,216 | 69,136 | 41,799 | 46,214 | 17,440 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| FFO available to cover fixed charges |
$ | 241,135 | $ | 224,549 | $ | 190,060 | $ | 179,271 | $ | 181,497 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges (1) |
$ | 16,433 | $ | 20,618 | $ | 5,455 | $ | 3,534 | $ | 3,552 | ||||||||||
| Preferred stock dividends (2) |
59,216 | 51,969 | 41,799 | 42,730 | 44,662 | |||||||||||||||
| Preferred partnership distributions (2) |
— | 174 | 398 | 4,521 | 5,848 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Combined fixed charges and preferred distributions paid |
$ | 75,649 | $ | 72,761 | $ | 47,652 | $ | 50,785 | $ | 54,062 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of adjusted FFO to fixed charges |
14.7 | 10.9 | 34.8 | 50.7 | 51.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of adjusted FFO to combined fixed charges and preferred distributions paid |
3.2 | 3.1 | 4.0 | 3.5 | 3.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | Fixed charges include interest expense and capitalized interest. |
| (2) | Excludes the issuance costs related to the redemption/repurchase of preferred equity and the gain on the repurchase of preferred equity. |