Attached files
| file | filename |
|---|---|
| 10-Q - 10-Q - OFFICE PROPERTIES INCOME TRUST | gov-20150630x10q.htm |
| EX-3.3 - EX-3.3 - OFFICE PROPERTIES INCOME TRUST | gov-20150630ex33b461b58.htm |
| EX-3.2 - EX-3.2 - OFFICE PROPERTIES INCOME TRUST | gov-20150630ex32b057dce.htm |
| EX-31.3 - EX-31.3 - OFFICE PROPERTIES INCOME TRUST | gov-20150630ex3136ebadd.htm |
| EX-31.4 - EX-31.4 - OFFICE PROPERTIES INCOME TRUST | gov-20150630ex314c3e12b.htm |
| EX-31.1 - EX-31.1 - OFFICE PROPERTIES INCOME TRUST | gov-20150630ex311981d1e.htm |
| EX-31.2 - EX-31.2 - OFFICE PROPERTIES INCOME TRUST | gov-20150630ex312cdb2fd.htm |
| EX-32.1 - EX-32.1 - OFFICE PROPERTIES INCOME TRUST | gov-20150630ex321a92d03.htm |
GOVERNMENT PROPERTIES INCOME TRUST
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(IN THOUSANDS, EXCEPT RATIO AMOUNTS)
|
|
|
Six Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
June 30, |
|
Year Ended December 31, |
|
|||||||||||||||
|
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
2010 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations (including gain on sale of properties, if any) before income tax expense and equity in earnings (losses) of investees |
|
$ |
(229,870) |
|
$ |
42,243 |
|
$ |
55,308 |
|
$ |
48,903 |
|
$ |
42,255 |
|
$ |
24,018 |
|
|
|
Distributions of earnings from equity investees |
|
|
10,425 |
|
|
17,046 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Fixed charges |
|
|
18,757 |
|
|
28,048 |
|
|
16,831 |
|
|
16,892 |
|
|
12,057 |
|
|
7,351 |
|
|
|
Adjusted Earnings |
|
$ |
(200,688) |
|
$ |
87,337 |
|
$ |
72,139 |
|
$ |
65,795 |
|
$ |
54,312 |
|
$ |
31,369 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness and amortization of deferred finance costs and debt discounts |
|
$ |
18,757 |
|
$ |
28,048 |
|
$ |
16,831 |
|
$ |
16,892 |
|
$ |
12,057 |
|
$ |
7,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
|
-10.7x |
(1) |
|
3.1x |
|
|
4.3x |
|
|
3.9x |
|
|
4.5x |
|
|
4.3x |
|
|
(1)The deficiency for this period was approximately $219.4 million