EX-12 2 a07-14909_1ex12.htm EX-12

Exhibit 12

 

ERP OPERATING LIMITED PARTNERSHIP

Computation of Ratio of Earnings to Combined Fixed Charges

 

 

 

Quarter Ended March 31,

 

Year Ended December 31,

 

 

 

2007

 

2006

 

2006

 

2005

 

2004

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

22,738

 

$

19,871

 

$

100,292

 

$

162,555

 

$

108,133

 

$

116,027

 

$

122,664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense incurred, net

 

111,660

 

104,555

 

426,662

 

360,984

 

305,717

 

289,912

 

284,316

 

Amortization of deferred financing costs

 

2,564

 

2,738

 

8,297

 

6,499

 

5,810

 

5,192

 

5,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before combined fixed charges and preferred distributions

 

136,962

 

127,164

 

535,251

 

530,038

 

419,660

 

411,131

 

412,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preference Unit distributions

 

(7,424

)

(10,095

)

(37,113

)

(49,642

)

(53,746

)

(76,435

)

(76,615

)

Premium on redemption of Preference Units

 

 

 

(3,965

)

(4,359

)

 

(20,237

)

 

Preference Interest and Junior Preference Unit distributions

 

(223

)

(1,099

)

(2,002

)

(7,606

)

(19,490

)

(20,536

)

(20,536

)

Premium on redemption of Preference Interests

 

 

(674

)

(684

)

(4,134

)

(1,117

)

 

 

Earnings before combined fixed charges

 

$

129,315

 

$

115,296

 

$

491,487

 

$

464,297

 

$

345,307

 

$

293,923

 

$

315,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense incurred, net

 

$

111,660

 

$

104,555

 

$

426,662

 

$

360,984

 

$

305,717

 

$

289,912

 

$

284,316

 

Amortization of deferred financing costs

 

2,564

 

2,738

 

8,297

 

6,499

 

5,810

 

5,192

 

5,260

 

Interest capitalized for real estate and unconsolidated entities under development

 

7,866

 

4,016

 

20,734

 

13,701

 

13,969

 

20,647

 

27,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total combined fixed charges

 

122,090

 

111,309

 

455,693

 

381,184

 

325,496

 

315,751

 

316,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preference Unit distributions

 

7,424

 

10,095

 

37,113

 

49,642

 

53,746

 

76,435

 

76,615

 

Premium on redemption of Preference Units

 

 

 

3,965

 

4,359

 

 

20,237

 

 

Preference Interest and Junior Preference Unit distributions

 

223

 

1,099

 

2,002

 

7,606

 

19,490

 

20,536

 

20,536

 

Premium on redemption of Preference Interests

 

 

674

 

684

 

4,134

 

1,117

 

 

 

Total combined fixed charges and preferred distributions

 

$

129,737

 

$

123,177

 

$

499,457

 

$

446,925

 

$

399,849

 

$

432,959

 

$

413,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings before combined fixed charges to total combined fixed charges (1)

 

1.06

 

1.04

 

1.08

 

1.22

 

1.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings before combined fixed charges and preferred distributions to total combined fixed charges and preferred distributions (1)

 

1.06

 

1.03

 

1.07

 

1.19

 

1.05

 

 

 

 


(1) For 2003 and 2002, the coverage deficiencies on both ratios approximated $21.8 million and $1.7 million, respectively.  All ratios have been reduced due to the disposition of properties which resulted in the inclusion of those properties in discontinued operations for all periods presented.  For 2003, the ratios have been further reduced due to the one-time $20.2 million premium on the redemption of the Series G Preference Units.

 

5