EX-12 4 psi3q03_ex12.txt PUBLIC STORAGE, INC. 3Q'03 EXHIBIT 12 PUBLIC STORAGE, INC. EXHIBIT 12 - STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Nine Months Ended September 30, ---------------------------- 2003 2002 ------------- ------------ Net income........................................... $ 250,683 $ 251,524 Add: Minority interest in income............... 32,582 33,463 Less: Minority interests in income which do not have fixed charges........................... (10,031) (11,077) ------------- ------------ Adjusted net income.................................. 273,234 273,910 Interest expense................................ 1,121 3,284 ------------- ------------ Total earnings available to cover fixed charges...... $ 274,355 $ 277,194 ============= ============ Total fixed charges - interest expense (including capitalized interest)............................. $ 5,507 $ 7,930 ============= ============ Cumulative Preferred Stock dividends................. $ 107,914 $ 111,704 Preferred partnership unit distributions............. 20,179 20,179 ------------- ------------ Total preferred distributions........................ $ 128,093 $ 131,883 ============= ============ Total combined fixed charges and preferred distributions $ 133,600 $ 139,813 ============= ============ Ratio of earnings to fixed charges.................. 49.82x 34.96x ============= ============ Ratio of earnings to combined fixed charges and preferred distributions........................... 2.05x 1.98x ============= ============
PUBLIC STORAGE, INC. EXHIBIT 12 - STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
For the Year Ended December 31, ------------------------------------------------------------------------- 2002 2001 2000 1999 1998 ----------- ------------ ----------- ----------- ----------- (amounts in thousands, except ratios) Net income........................................... $ 318,738 $ 324,208 $ 297,088 $ 287,885 $ 227,019 Add: Minority interest in income............... 44,087 46,015 38,356 16,006 20,290 Less: Minority interests in income which do not have fixed charges........................... (14,307) (11,243) (10,549) (13,362) (15,853) ----------- ------------ ----------- ----------- ----------- Adjusted net income.................................. 348,518 358,980 324,895 290,529 231,456 Interest expense................................ 3,809 3,227 3,293 7,971 4,507 ----------- ------------ ----------- ----------- ----------- Total earnings available to cover fixed charges...... $ 352,327 $ 362,207 $ 328,188 $ 298,500 $ 235,963 =========== ============ =========== =========== =========== Total fixed charges - interest expense (including capitalized interest)............................. $ 10,322 $ 12,219 $ 13,071 $ 12,480 $ 7,988 =========== ============ =========== =========== =========== Cumulative Preferred Stock dividends................. $ 148,926 $ 117,979 $ 100,138 $ 94,793 $ 78,375 Preferred partnership unit distributions............. 26,906 31,737 24,859 - - ----------- ------------ ----------- ----------- ----------- Total preferred distributions........................ $ 175,832 $ 149,716 $ 124,997 $ 94,793 $ 78,375 =========== ============ =========== =========== =========== Total combined fixed charges and preferred distributions $ 186,154 $ 161,935 $ 138,068 $ 107,273 $ 86,363 =========== ============ =========== =========== =========== Ratio of earnings to fixed charges.................. 34.13x 29.64x 25.11x 23.92x 29.54x =========== ============ =========== =========== =========== Ratio of earnings to combined fixed charges and preferred distributions........................... 1.89x 2.24x 2.38x 2.78x 2.73x =========== ============ =========== =========== ===========
Exhibit 12 PUBLIC STORAGE, INC. EXHIBIT 12 - STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Nine Months Ended September 30, ---------------------------- 2003 2002 ------------- ------------ Supplemental Disclosure of Ratio of Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") to Fixed Charges (a): Net income........................................... $ 250,683 $ 251,524 Less: (Gain)/Loss on sale of real estate and real estate investments........................... (1,260) (885) Add: Depreciation and amortization............. 137,657 133,186 Less: Depreciation allocable to minority interests (4,740) (6,298) Add: Depreciation included in equity in earnings of real estate entities...................... 20,353 19,717 Add: Depreciation and amortization included in discontinued operations...................... 1,292 2,414 Add: Minority interest - preferred............. 20,179 20,179 Add: Interest expense.......................... 1,121 3,284 ------------- ------------ EBITDA available to cover fixed charges.............. $ 425,285 $ 423,121 ============= ============ Total fixed charges - interest expense (including capitalized interest)............................. $ 5,507 $ 7,930 ============= ============ Cumulative Preferred Stock dividends................. $ 107,914 $ 111,704 Preferred partnership unit distributions............. 20,179 20,179 ------------- ------------ Total preferred distributions........................ $ 128,093 $ 131,883 ============= ============ Total combined fixed charges and preferred distributions $ 133,600 $ 139,813 ============= ============ Ratio of EBITDA to fixed charges.................... 77.31x 53.36x ============= ============ Ratio of EBITDA to combined fixed charges and preferred distributions..................................... 3.19x 3.03x ============= ============
PUBLIC STORAGE, INC. EXHIBIT 12 - STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
For the Year Ended December 31, ------------------------------------------------------------------------- 2002 2001 2000 1999 1998 ----------- ------------ ----------- ----------- ----------- (amounts in thousands, except ratios) Supplemental Disclosure of Ratio of Earnings Before Interest, Depreciation and Amortization ("EBITDA") to Fixed Charges (a): Net income........................................... $ 318,738 $ 324,208 $ 297,088 $ 287,885 $ 227,019 Less: (Gain)/Loss on sale of real estate and real estate investments........................... 2,541 (4,091) (3,786) (2,154) - Add: Depreciation and amortization............. 179,144 165,636 147,778 136,969 111,444 Less: Depreciation allocable to minority interests (8,087) (7,847) (7,138) (9,294) (12,022) Add: Depreciation included in equity in earnings of real estate entities...................... 27,078 25,096 21,825 19,721 13,884 Add: Depreciation and amortization included in discontinued operations...................... 2,504 2,425 1,189 750 355 Add: Minority interest - preferred............. 26,906 31,737 24,859 - - Add: Interest expense.......................... 3,809 3,227 3,293 7,971 4,507 ----------- ------------ ----------- ----------- ----------- EBITDA available to cover fixed charges.............. $ 552,633 $ 540,391 $ 485,108 $ 441,848 $ 345,187 =========== ============ =========== =========== =========== Total fixed charges - interest expense (including capitalized interest)............................. $ 10,322 $ 12,219 $ 13,071 $ 12,480 $ 7,988 =========== ============ =========== =========== =========== Cumulative Preferred Stock dividends................. $ 148,926 $ 117,979 $ 100,138 $ 94,793 $ 78,375 Preferred partnership unit distributions............. 26,906 31,737 24,859 - - ----------- ------------ ----------- ----------- ----------- Total preferred distributions........................ $ 175,832 $ 149,716 $ 124,997 $ 94,793 $ 78,375 =========== ============ =========== =========== =========== Total combined fixed charges and preferred distributions $ 186,154 $ 161,935 $ 138,068 $ 107,273 $ 86,363 =========== ============ =========== =========== =========== Ratio of EBITDA to fixed charges.................... 53.54x 44.23x 37.11x 35.40x 43.21x =========== ============ =========== =========== =========== Ratio of EBITDA to combined fixed charges and preferred distributions..................................... 2.97x 3.34x 3.51x 4.12x 4.00x =========== ============ =========== =========== ===========
(a) EBITDA represents earnings prior to interest, taxes, depreciation, amortization and gains on sale of real estate assets. This supplemental disclosure of EBITDA is included because financial analysts and other members of the investment community consider coverage ratios for real estate companies on a pre-depreciation basis. Exhibit 12