EX-12.3 4 exh12_3.htm STATEMENT RE: COMPUTATION OF RATIOS OF THE OPERATING PARTNERSHIP exh12_3.htm
Exhibit 12.3
 
HIGHWOODS REALTY LIMITED PARTNERSHIP
 
RATIO OF EARNINGS TO FIXED CHARGES AND
 
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
 
PREFERRED UNIT DISTRIBUTIONS

   
Three Months Ended September 30, 2010
 
Nine Months
Ended September 30, 2010
 
Earnings:
             
Income from continuing operations before equity in earnings of unconsolidated
affiliates
 
$
7,755
 
$
57,878
 
Fixed charges
   
24,143
   
71,661
 
Capitalized interest
   
(392
)
 
(1,115
)
Distributions of earnings from unconsolidated affiliates
   
1,183
   
2,887
 
Total earnings
 
$
32,689
 
$
131,311
 
               
Fixed charges and Preferred Unit distributions:
             
Contractual interest expense
 
$
22,020
 
$
65,527
 
Amortization of deferred financing costs
   
858
   
2,528
 
Interest expense on financing obligations
   
460
   
1,330
 
Capitalized interest
   
392
   
1,115
 
Interest component of rental expense
   
413
   
1,161
 
Total fixed charges
   
24,143
   
71,661
 
Distributions on Preferred Units
   
1,677
   
5,031
 
Total fixed charges and Distributions on Preferred Units
 
$
25,820
 
$
76,692
 
               
Ratio of earnings to fixed charges
   
1.35
   
1.83
 
Ratio of earnings to combined fixed charges and Distributions on Preferred Units
   
1.27
   
1.71