Attached files
| file | filename |
|---|---|
| EX-31.2 - EX-31.2 - Terreno Realty Corp | d283895dex312.htm |
| 10-K - FORM 10-K - Terreno Realty Corp | d283895d10k.htm |
| EX-32.3 - EX-32.3 - Terreno Realty Corp | d283895dex323.htm |
| EX-32.2 - EX-32.2 - Terreno Realty Corp | d283895dex322.htm |
| EX-32.1 - EX-32.1 - Terreno Realty Corp | d283895dex321.htm |
| EX-31.3 - EX-31.3 - Terreno Realty Corp | d283895dex313.htm |
| EX-31.1 - EX-31.1 - Terreno Realty Corp | d283895dex311.htm |
| EX-23 - EX-23 - Terreno Realty Corp | d283895dex23.htm |
| EX-21 - EX-21 - Terreno Realty Corp | d283895dex21.htm |
| EX-10.14 - EX-10.14 - Terreno Realty Corp | d283895dex1014.htm |
| EX-10.13 - EX-10.13 - Terreno Realty Corp | d283895dex1013.htm |
Exhibit 12.1
Earnings to Fixed Charges
| Earnings | For the Year Ended December 31, | |||||||||||||||||||
| 2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||
| Income (loss) from continuing operations |
$ | 15,118 | $ | 14,601 | $ | 10,718 | $ | 2,451 | $ | (2,031 | ) | |||||||||
| Add: |
||||||||||||||||||||
| Fixed charges |
13,696 | 10,021 | 6,975 | 6,526 | 5,531 | |||||||||||||||
| Capitalized interest |
(557 | ) | (300 | ) | (303 | ) | (232 | ) | — | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Earnings |
$ | 28,257 | $ | 24,322 | $ | 17,390 | $ | 8,745 | $ | 3,500 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges |
||||||||||||||||||||
| Add: |
||||||||||||||||||||
| Interest expensed |
$ | 13,053 | $ | 9,639 | $ | 6,591 | $ | 6,214 | $ | 5,472 | ||||||||||
| Capitalized interest |
557 | 300 | 303 | 232 | — | |||||||||||||||
| Estimate of the interest within rental expense |
86 | 82 | 81 | 80 | 59 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Fixed Charges |
13,696 | 10,021 | 6,975 | 6,526 | 5,531 | |||||||||||||||
| Preferred stock dividends |
3,565 | 3,565 | 3,565 | 3,565 | 1,604 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Combined Fixed Charges and Preferred Stock Dividends |
$ | 17,261 | $ | 13,586 | $ | 10,540 | $ | 10,091 | $ | 7,135 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
1.64 | 1.79 | 1.65 | 0.87 | 0.49 | 1 | ||||||||||||||
| 1 Fixed charges exceed earnings by $2.0 million for the year ended December 31, 2012 |
| |||||||||||||||||||