EX-12.1 4 d653090dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Parkway Properties, Inc.

Ratio of Earnings to Combined Fixed Charges & Preferred Dividends

(in 000s)

 

    Year Ended
December 31,
2008
    Year Ended
December 31,
2009
    Year Ended
December 31,
2010
    Year Ended
December 31,
2011
    Year Ended
December 31,
2012
    Quarter Ended
September 30, 2013
 

Earnings:

           

Income (loss) from continuing operations, pretax

  $ (20,058   $ (16,336   $ (13,054   $ (36,687   $ (56,803   $ (15,902

Less: equity in earnings

    (771     (445     (326     (57     —         (393 )

Interest expense

    23,572        17,890        19,037        30,417        34,920        11,663   

Income distributions from unconsolidated joint ventures

    1,042        392        —         507        —         —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

  $ 3,785      $ 1,501      $ 5,657      $ (5,820   $ (21,883   $ (4,632
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges and preferred dividends:

           

Interest expense

  $ 23,572      $ 17,890      $ 19,037      $ 30,417      $ 34,920      $ 11,663   

Capitalized interest

    836        —         —         —         —         —    

Preferred stock dividends

    4,800        4,800        6,325        10,052        11,854        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges and preferred dividends

  $ 29,208      $ 22,690      $ 25,362      $ 40,469      $ 46,774      $ 11,663   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends

    0.13        0.07        0.22        (0.14     (0.47     (0.40
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Deficiency (if ratio less than 1.00)

    (25,423     (21,189     (19,705     (46,289     (68,657     (16,295