Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - Terreno Realty Corp | Financial_Report.xls |
| EX-21 - EX-21 - Terreno Realty Corp | d854283dex21.htm |
| EX-23 - EX-23 - Terreno Realty Corp | d854283dex23.htm |
| EX-32.1 - EX-32.1 - Terreno Realty Corp | d854283dex321.htm |
| EX-31.2 - EX-31.2 - Terreno Realty Corp | d854283dex312.htm |
| EX-31.3 - EX-31.3 - Terreno Realty Corp | d854283dex313.htm |
| EX-32.3 - EX-32.3 - Terreno Realty Corp | d854283dex323.htm |
| EX-31.1 - EX-31.1 - Terreno Realty Corp | d854283dex311.htm |
| EX-32.2 - EX-32.2 - Terreno Realty Corp | d854283dex322.htm |
| 10-K - FORM 10-K - Terreno Realty Corp | d854283d10k.htm |
Exhibit 12.1
| For the Year Ended December 31, | Period from February 16, 2010 (Commencement of Operations) to |
|||||||||||||||||||
| 2014 | 2013 | 2012 | 2011 | December 31, 2010 | ||||||||||||||||
| Earnings |
||||||||||||||||||||
| Income (loss) from continuing operations |
$ | 10,718 | $ | 2,451 | $ | (2,031 | ) | $ | (5,807 | ) | $ | (5,984 | ) | |||||||
| Add: |
||||||||||||||||||||
| Fixed charges |
6,975 | 6,526 | 5,531 | 2,648 | 554 | |||||||||||||||
| Capitalized Interest |
(303 | ) | (232 | ) | — | — | — | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Earnings |
$ | 17,390 | $ | 8,745 | $ | 3,500 | $ | (3,159 | ) | $ | (5,430 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges |
||||||||||||||||||||
| Add: |
||||||||||||||||||||
| Interest Expensed |
$ | 6,591 | $ | 6,214 | $ | 5,472 | $ | 2,612 | $ | 524 | ||||||||||
| Capitalized Interest |
303 | 232 | — | — | — | |||||||||||||||
| Estimate of the Interest within rental expense |
81 | 80 | 59 | 36 | 30 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Fixed Charges |
6,975 | 6,526 | 5,531 | 2,648 | 554 | |||||||||||||||
| Preferred stock dividends |
3,565 | 3,565 | 1,604 | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Combined Fixed Charges and Preferred Stock Dividends |
$ | 10,540 | $ | 10,091 | $ | 7,135 | $ | 2,648 | $ | 554 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
1.65 | 0.87 | 0.49 | (1) | — | (1) | — | (1) | ||||||||||||
| (1) | Fixed charges exceed earnings by $2.0 million, $5.8 million and $6.0 million for the years ended December 31, 2012 and 2011 and for the period from February 16, 2010 (Commencement of Operations) to December 31, 2010. |