Attached files
| file | filename |
|---|---|
| 10-K - FORM 10-K - Terreno Realty Corp | d514538d10k.htm |
| EX-32.3 - EX-32.3 - Terreno Realty Corp | d514538dex323.htm |
| EX-32.2 - EX-32.2 - Terreno Realty Corp | d514538dex322.htm |
| EX-32.1 - EX-32.1 - Terreno Realty Corp | d514538dex321.htm |
| EX-31.3 - EX-31.3 - Terreno Realty Corp | d514538dex313.htm |
| EX-31.2 - EX-31.2 - Terreno Realty Corp | d514538dex312.htm |
| EX-31.1 - EX-31.1 - Terreno Realty Corp | d514538dex311.htm |
| EX-23 - EX-23 - Terreno Realty Corp | d514538dex23.htm |
| EX-21 - EX-21 - Terreno Realty Corp | d514538dex21.htm |
Exhibit 12.1
| For the Year Ended December 31, | ||||||||||||||||||||
| 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||||
| Earnings |
||||||||||||||||||||
| Income from continuing operations |
$ | 10,838 | $ | 15,118 | $ | 14,601 | $ | 10,718 | $ | 2,451 | ||||||||||
| Add: |
||||||||||||||||||||
| Fixed charges |
16,867 | 13,696 | 10,021 | 6,975 | 6,526 | |||||||||||||||
| Capitalized interest |
— | (557 | ) | (300 | ) | (303 | ) | (232 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Earnings |
$ | 27,705 | $ | 28,257 | $ | 24,322 | $ | 17,390 | $ | 8,745 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges |
||||||||||||||||||||
| Add: |
||||||||||||||||||||
| Interest expensed |
$ | 16,777 | $ | 13,053 | $ | 9,639 | $ | 6,591 | $ | 6,214 | ||||||||||
| Capitalized interest |
— | 557 | 300 | 303 | 232 | |||||||||||||||
| Estimate of the interest within rental expense |
90 | 86 | 82 | 81 | 80 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Fixed Charges |
16,867 | 13,696 | 10,021 | 6,975 | 6,526 | |||||||||||||||
| Preferred stock dividends |
1,961 | 3,565 | 3,565 | 3,565 | 3,565 | |||||||||||||||
| Redemption of preferred stock |
1,767 | — | — | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Combined Fixed Charges, Preferred Stock Dividends and Redemption of Preferred Stock |
$ | 20,595 | $ | 17,261 | $ | 13,586 | $ | 10,540 | $ | 10,091 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges, Preferred Stock Dividends and Redemption of Preferred Stock |
1.35 | 1.64 | 1.79 | 1.65 | 0.87 | |||||||||||||||