Attached files
file | filename |
---|---|
10-K - 10-K - CoreSite Realty Corp | a2227284z10-k.htm |
EX-12.1 - EX-12.1 - CoreSite Realty Corp | a2227284zex-12_1.htm |
EX-31.1 - EX-31.1 - CoreSite Realty Corp | a2227284zex-31_1.htm |
EX-32.1 - EX-32.1 - CoreSite Realty Corp | a2227284zex-32_1.htm |
EX-32.2 - EX-32.2 - CoreSite Realty Corp | a2227284zex-32_2.htm |
EX-31.2 - EX-31.2 - CoreSite Realty Corp | a2227284zex-31_2.htm |
EX-21.1 - EX-21.1 - CoreSite Realty Corp | a2227284zex-21_1.htm |
EX-23.1 - EX-23.1 - CoreSite Realty Corp | a2227284zex-23_1.htm |
EX-10.32 - EX-10.32 - CoreSite Realty Corp | a2227284zex-10_32.htm |
QuickLinks -- Click here to rapidly navigate through this document
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
(in thousands)
|
Year Ended December 31, | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||
Earnings: |
||||||||||||||||
Net income (loss) |
$ | 56,859 | $ | 40,052 | $ | 31,612 | $ | 10,716 | $ | (10,779 | ) | |||||
Add: Fixed charges |
15,184 | 14,639 | 12,016 | 10,792 | 10,971 | |||||||||||
Add: Amortization of capitalized interest |
1,545 | 1,128 | 679 | 369 | 277 | |||||||||||
Less: Capitalized interest |
(3,698 | ) | (4,633 | ) | (4,362 | ) | (1,837 | ) | (1,592 | ) | ||||||
| | | | | | | | | | | | | | | | |
Total earnings (loss) |
$ | 69,890 | $ | 51,186 | $ | 39,945 | $ | 20,040 | $ | (1,123 | ) | |||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Fixed charges: |
||||||||||||||||
Interest expense (including amortization of deferred financing costs) |
$ | 7,104 | $ | 5,311 | $ | 2,689 | $ | 5,236 | $ | 5,275 | ||||||
Capitalized interest |
3,698 | 4,633 | 4,362 | 1,837 | 1,592 | |||||||||||
Interest within rental expense |
4,382 | 4,695 | 4,965 | 3,719 | 4,104 | |||||||||||
| | | | | | | | | | | | | | | | |
Total fixed charges |
15,184 | 14,639 | 12,016 | 10,792 | 10,971 | |||||||||||
| | | | | | | | | | | | | | | | |
Preferred stock dividend requirements(1) |
8,338 | 8,338 | 8,338 | 440 | | |||||||||||
| | | | | | | | | | | | | | | | |
Combined fixed charges and preferred stock dividends |
$ | 23,522 | $ | 22,977 | $ | 20,354 | $ | 11,232 | $ | 10,971 | ||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Ratio of earnings (loss) to combined fixed charges and preferred stock dividends |
2.97 | 2.23 | 1.96 | 1.78 | (2) |
- (1)
- The
Company did not have any preferred stock outstanding for the year ended 2011.
- (2)
- The shortfall of earnings (loss) to combined fixed charges and preferred dividends for the year ended December 31, 2011, was $12.1 million.
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends (in thousands)