EX-12.1 5 d547931dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

HUDSON PACIFIC PROPERTIES, INC.

STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

AND

CONSOLIDATED RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND

PREFERRED DIVIDENDS

(Unaudited; in thousands, except ratios)

 

     Consolidated  
     For the year ended December 31,  
     2017     2016     2015     2014     2013  

Earnings:

          

Net income (loss) from continuing operations before income from unconsolidated joint ventures

     91,492       42,106       (16,082     23,686       1,415  

Plus:

          

Fixed Charges (see below)

     103,023       89,668       58,951       33,685       30,925  

Distributions from unconsolidated entities

     3,329       1,188       —         —         —    

Amortization of capitalized interest

     867       577       410       232       115  

Less:

          

Capitalized interest

     (10,655     (11,307     (6,516     (6,938     (4,562

Preferred distributions of consolidated subsidiaries

     (636     (636     (636     (641     (749

Noncontrolling interest in income of subsidiaries that have not incurred fixed charges

     (12,191     (9,577     (5,837     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Earnings

     175,229       112,019       30,290       50,024       27,144  
          

Fixed Charges

          

Interest expense (including amortization of loan fees and discounts)

     90,037       76,044       50,667       25,932       25,470  

Capitalized interest

     10,655       11,307       6,516       6,938       4,562  

Preferred distributions of consolidated subsidiaries

     636       636       636       641       749  

Estimate of interest within rental expense

     1,695       1,681       1,132       174       144  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

     103,023       89,668       58,951       33,685       30,925  

Preferred Dividends

     —         —         11,469       12,144       12,144  

Distributions on redemption of preferred units

     —         —         5,970       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined fixed charges and preferred dividends

     103,023       89,668       76,390       45,829       43,069  
          

Earnings to Fixed Charges

          

Ratio

     1.70       1.25         1.49    

Deficiency

       $ 28,661       $ 3,781  
          

Earnings to Combined Fixed Charges

          

Ratio

     1.70       1.25         1.09    

Deficiency

       $ 46,100       $ 15,925