Attached files
| file | filename |
|---|---|
| EX-32.1 - EX-32.1 - PS BUSINESS PARKS, INC./MD | psb-20170630xex32_1.htm |
| EX-31.2 - EX-31.2 - PS BUSINESS PARKS, INC./MD | psb-20170630xex31_2.htm |
| EX-31.1 - EX-31.1 - PS BUSINESS PARKS, INC./MD | psb-20170630xex31_1.htm |
| 10-Q - 10-Q - PS BUSINESS PARKS, INC./MD | psb-20170630x10q.htm |
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 Six Months |
||||||||||||
|
|
Ended June 30, |
Ended June 30, |
||||||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||||||
|
Net income |
$ |
44,175 |
$ |
33,923 |
$ |
91,208 |
$ |
66,403 | ||||||
|
Interest expense |
277 | 2,130 | 416 | 5,307 | ||||||||||
|
Earnings available to cover fixed charges |
$ |
44,452 |
$ |
36,053 |
$ |
91,624 |
$ |
71,710 | ||||||
|
Fixed charges (1) |
$ |
504 |
$ |
2,475 |
$ |
922 |
$ |
6,046 | ||||||
|
Preferred stock dividends |
12,591 | 13,832 | 25,882 | 27,665 | ||||||||||
|
Combined fixed charges and preferred distributions |
$ |
13,095 |
$ |
16,307 |
$ |
26,804 |
$ |
33,711 | ||||||
|
Ratio of earnings to fixed charges |
88.2 | 14.6 | 99.4 | 11.9 | ||||||||||
|
Ratio of earnings to combined |
||||||||||||||
|
fixed charges and preferred distributions |
3.4 | 2.2 | 3.4 | 2.1 | ||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
For the Years Ended December 31, |
|||||||||||||
|
|
2016 |
2015 |
2014 |
2013 |
2012 |
|||||||||
|
Income from continuing operations |
$ |
144,984 |
$ |
148,970 |
$ |
204,700 |
$ |
116,144 |
$ |
94,395 | ||||
|
Interest expense |
5,568 | 13,270 | 13,509 | 16,074 | 20,618 | |||||||||
|
Earnings from continuing operations available to |
||||||||||||||
|
cover fixed charges |
$ |
150,552 |
$ |
162,240 |
$ |
218,209 |
$ |
132,218 |
$ |
115,013 | ||||
|
Fixed charges (1) |
$ |
6,452 |
$ |
14,428 |
$ |
14,453 |
$ |
16,433 |
$ |
20,618 | ||||
|
Preferred stock dividends |
64,588 | 61,885 | 60,488 | 59,216 | 69,136 | |||||||||
|
Preferred partnership distributions |
— |
— |
— |
— |
323 | |||||||||
|
Combined fixed charges and preferred distributions |
$ |
71,040 |
$ |
76,313 |
$ |
74,941 |
$ |
75,649 |
$ |
90,077 | ||||
|
Ratio of earnings from continuing operations to |
||||||||||||||
|
fixed charges |
23.3 | 11.2 | 15.1 | 8.0 | 5.6 | |||||||||
|
Ratio of earnings from continuing operations to combined |
||||||||||||||
|
fixed charges and preferred distributions |
2.1 | 2.1 | 2.9 | 1.7 | 1.3 | |||||||||
________
(1)Fixed charges include interest expense and capitalized interest.
Exhibit 12
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 Six Months |
||||||||||||
|
|
Ended June 30, |
Ended June 30, |
||||||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||||||
|
FFO allocable to common and dilutive shares |
$ |
54,107 |
$ |
45,305 |
$ |
107,062 |
$ |
88,993 | ||||||
|
Interest expense |
277 | 2,130 | 416 | 5,307 | ||||||||||
|
Preferred stock dividends |
12,591 | 13,832 | 25,882 | 27,665 | ||||||||||
|
FFO available to cover fixed charges |
$ |
66,975 |
$ |
61,267 |
$ |
133,360 |
$ |
121,965 | ||||||
|
Fixed charges (1) |
$ |
504 |
$ |
2,475 |
$ |
922 |
$ |
6,046 | ||||||
|
Preferred stock dividends (2) |
12,591 | 13,832 | 25,882 | 27,665 | ||||||||||
|
Combined fixed charges and preferred distributions paid |
$ |
13,095 |
$ |
16,307 |
$ |
26,804 |
$ |
33,711 | ||||||
|
Ratio of available FFO to fixed charges |
132.9 | 24.8 | 144.6 | 20.2 | ||||||||||
|
Ratio of available FFO to combined fixed charges and |
||||||||||||||
|
preferred distributions paid |
5.1 | 3.8 | 5.0 | 3.6 | ||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
|
For the Years Ended December 31, |
|||||||||||||
|
|
2016 |
2015 |
2014 |
2013 |
2012 |
|||||||||
|
FFO allocable to common and dilutive shares |
$ |
179,882 |
$ |
164,244 |
$ |
162,196 |
$ |
165,845 |
$ |
134,472 | ||||
|
Interest expense |
5,568 | 13,270 | 13,509 | 16,074 | 20,618 | |||||||||
|
Net income allocable to noncontrolling interests — |
||||||||||||||
|
preferred units |
— |
— |
— |
— |
323 | |||||||||
|
Preferred stock dividends |
64,588 | 61,885 | 60,488 | 59,216 | 69,136 | |||||||||
|
FFO available to cover fixed charges |
$ |
250,038 |
$ |
239,399 |
$ |
236,193 |
$ |
241,135 |
$ |
224,549 | ||||
|
Fixed charges (1) |
$ |
6,452 |
$ |
14,428 |
$ |
14,453 |
$ |
16,433 |
$ |
20,618 | ||||
|
Preferred stock dividends (2) |
57,276 | 59,398 | 60,488 | 59,216 | 51,969 | |||||||||
|
Preferred partnership distributions (2) |
— |
— |
— |
— |
174 | |||||||||
|
Combined fixed charges and preferred distributions paid |
$ |
63,728 |
$ |
73,826 |
$ |
74,941 |
$ |
75,649 |
$ |
72,761 | ||||
|
Ratio of available FFO to fixed charges |
38.8 | 16.6 | 16.3 | 14.7 | 10.9 | |||||||||
|
Ratio of available FFO to combined fixed charges and |
||||||||||||||
|
preferred distributions paid |
3.9 | 3.2 | 3.2 | 3.2 | 3.1 | |||||||||
________
____
(1)Fixed charges include interest expense and capitalized interest.
(2)Excludes the issuance costs related to the redemption of preferred equity.