Attached files
| file | filename |
|---|---|
| EX-12.1 - EX-12.1 - BRANDYWINE REALTY TRUST | d492379dex121.htm |
| 8-K - FORM 8-K - BRANDYWINE REALTY TRUST | d492379d8k.htm |
Exhibit 12.2
Brandywine Operating Partnership, L.P.
Computation of Ratio of Earnings to Combined Fixed Charges
(in thousands)
| For the nine months ended |
For the years ended December 31, | |||||||||||||||||||||||
| September 30, 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||||||
| Earnings before fixed charges: |
||||||||||||||||||||||||
| Add: |
||||||||||||||||||||||||
| Income (loss) from continuing operations before non-controlling interest and equity in income (loss) from unconsolidated real estate ventures |
$ | 53,402 | $ | 52,004 | $ | (29,929 | ) | $ | 6,814 | $ | 35,318 | $ | (40,050 | ) | ||||||||||
| Distributed income of equity investees |
(5,188 | ) | 622 | 1,223 | 1,164 | 1,650 | 1,224 | |||||||||||||||||
| Amortization of capitalized interest |
3,810 | 4,899 | 4,277 | 3,840 | 3,557 | 3,538 | ||||||||||||||||||
| Fixed charges - per below |
66,766 | 101,574 | 129,307 | 138,007 | 132,146 | 147,077 | ||||||||||||||||||
| Less: |
||||||||||||||||||||||||
| Capitalized interest |
(2,975 | ) | (12,835 | ) | (12,150 | ) | (6,803 | ) | (3,137 | ) | (2,560 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Earnings before fixed charges |
$ | 115,815 | $ | 146,264 | $ | 92,728 | $ | 143,022 | $ | 169,534 | $ | 109,229 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Fixed charges: |
||||||||||||||||||||||||
| Interest expense from continuing operations (including amortization) |
$ | 63,280 | $ | 88,083 | $ | 116,511 | $ | 130,621 | $ | 127,585 | $ | 142,982 | ||||||||||||
| Capitalized interest |
2,975 | 12,835 | 12,150 | 6,803 | 3,137 | 2,560 | ||||||||||||||||||
| Ground leases and other |
511 | 656 | 646 | 583 | 1,424 | 1,535 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total Fixed Charges |
$ | 66,766 | $ | 101,574 | $ | 129,307 | $ | 138,007 | $ | 132,146 | $ | 147,077 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ratio of earnings to combined fixed charges |
1.73 | 1.44 | (a | ) | 1.04 | 1.28 | (a | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (a) | The Operating Partnership’s ratio of earnings to fixed charges was less than 1.00:1.00 because of losses in the relevant periods. The Operating Partnership would have needed to generate additional earnings of $36,579 for the year ended December 31, 2015 and $37,848 for the year ended December 31, 2012 in order to achieve a coverage ratio of 1.00:1.00. |