Attached files
file | filename |
---|---|
EX-10.1 - EX-10.1 - Public Storage | psa-20180331xex10_1.htm |
10-Q - 10-Q - Public Storage | psa-20180331x10q.htm |
EX-32 - EX-32 - Public Storage | psa-20180331xex32.htm |
EX-31.2 - EX-31.2 - Public Storage | psa-20180331xex31_2.htm |
EX-31.1 - EX-31.1 - Public Storage | psa-20180331xex31_1.htm |
PUBLIC STORAGE
EXHIBIT 12 – STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND RATIO OF EARNINGS TO COMBINED FIXED CHANGES AND PREFERRED SHARE INCOME ALLOCATIONS
|
Three Months Ended |
||||||||||||||||||||
|
March 31, |
Year Ended December 31, |
|||||||||||||||||||
|
2018 |
2017 |
2017 |
2016 |
2015 |
2014 |
2013 |
||||||||||||||
|
|||||||||||||||||||||
|
(Amounts in thousands, except ratios) |
||||||||||||||||||||
|
|||||||||||||||||||||
Income from continuing operations |
$ |
344,436 |
$ |
344,021 |
$ |
1,448,465 |
$ |
1,460,439 |
$ |
1,317,689 |
$ |
1,149,955 |
$ |
1,057,531 | |||||||
Less: Income allocated to noncontrolling |
|||||||||||||||||||||
interests which do not have fixed charges |
(1,367) | (1,493) | (5,900) | (6,475) | (6,088) | (5,432) | (4,883) | ||||||||||||||
Equity in earnings of unconsolidated |
|||||||||||||||||||||
real estate entities |
(30,795) | (19,949) | (75,655) | (56,756) | (50,937) | (88,267) | (57,579) | ||||||||||||||
Add back: Distributions from retained |
|||||||||||||||||||||
earnings of unconsolidated real estate entities |
12,649 | 13,252 | 53,749 | 84,397 | 35,695 | 83,458 | 45,870 | ||||||||||||||
Interest expense |
8,107 | 1,048 | 12,690 | 4,210 | 610 | 6,781 | 6,444 | ||||||||||||||
Total earnings available to cover fixed charges |
$ |
333,030 |
$ |
336,879 |
$ |
1,433,349 |
$ |
1,485,815 |
$ |
1,296,969 |
$ |
1,146,495 |
$ |
1,047,383 | |||||||
Total fixed charges - interest expense |
|||||||||||||||||||||
(including capitalized interest) |
$ |
9,478 |
$ |
2,123 |
$ |
17,076 |
$ |
9,359 |
$ |
3,299 |
$ |
8,340 |
$ |
9,339 | |||||||
|
|||||||||||||||||||||
Cumulative preferred share cash dividends |
$ |
54,081 |
$ |
60,121 |
$ |
236,535 |
$ |
238,214 |
$ |
245,097 |
$ |
232,636 |
$ |
204,312 | |||||||
Allocations pursuant to EITF Topic D-42 |
- |
- |
29,330 | 26,873 | 8,897 |
- |
- |
||||||||||||||
Total preferred distributions |
$ |
54,081 |
$ |
60,121 |
$ |
265,865 |
$ |
265,087 |
$ |
253,994 |
$ |
232,636 |
$ |
204,312 | |||||||
Total combined fixed charges and |
|||||||||||||||||||||
preferred share income allocations |
$ |
63,559 |
$ |
62,244 |
$ |
282,941 |
$ |
274,446 |
$ |
257,293 |
$ |
240,976 |
$ |
213,651 | |||||||
Ratio of earnings to fixed charges |
35.14 x |
158.68 x |
83.94 x |
158.76 x |
393.14 x |
137.47 x |
112.15 x |
||||||||||||||
Ratio of earnings to fixed charges and |
|||||||||||||||||||||
preferred share income allocations |
5.24 x |
5.41 x |
5.07 x |
5.41 x |
5.04 x |
4.76 x |
4.90 x |
||||||||||||||
|
Exhibit 12