EX-12.2 6 a13-19675_1ex12d2.htm EX-12.2

Exhibit 12.2

 

COMMONWEALTH REIT

COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DISTRIBUTIONS

(dollars in thousands)

 

 

 

Nine Months
Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

Year Ended December 31,

 

 

 

2013

 

2012 (1)

 

2011 (1)

 

2010 (1)

 

2009 (1)

 

2008 (1)

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income tax expense

 

$

67,131

 

$

85,209

 

$

57,754

 

$

14,449

 

$

50,960

 

$

21,874

 

Equity in earnings and gains on equity transactions of investees

 

(14,913

)

(18,666

)

(22,554

)

(43,272

)

(6,546

)

 

Fixed charges before preferred distributions

 

135,778

 

204,244

 

195,024

 

183,433

 

173,458

 

180,553

 

Distributions from investees

 

13,959

 

16,816

 

16,617

 

16,119

 

4,975

 

 

Adjusted Earnings

 

$

201,955

 

$

287,603

 

$

246,841

 

$

170,729

 

$

222,847

 

$

202,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges and Preferred Distributions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (including net amortization of debt discounts, premiums and deferred financing fees)

 

$

135,778

 

$

204,244

 

$

195,024

 

$

183,433

 

$

173,458

 

$

180,553

 

Preferred distributions

 

33,453

 

51,552

 

46,985

 

47,733

 

50,668

 

50,668

 

Combined Fixed Charges and Preferred Distributions

 

$

169,231

 

$

255,796

 

$

242,009

 

$

231,166

 

$

224,126

 

$

231,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Combined Fixed Charges and Preferred Distributions

 

1.2x

 

1.1x

 

1.0x

 

0.7x

(2)

1.0x

(3)

0.9x

(3)

 


(1) Reclassifications have been made to the prior years’ financial statements to conform to the current year’s presentation.

(2) The deficiency for this period was $60,437 and primarily reflects a loss on asset impairment of $25,283 and acquisition related costs of $20,875.

(3) The deficiency for the years ended December 31, 2009 and 2008 was $1,279 and $28,794, respectively.