Attached files
| file | filename |
|---|---|
| EX-31.3 - EX-31.3 - OFFICE PROPERTIES INCOME TRUST | gov-20150930ex313d659c9.htm |
| EX-32.1 - EX-32.1 - OFFICE PROPERTIES INCOME TRUST | gov-20150930ex321fc14cd.htm |
| EX-31.4 - EX-31.4 - OFFICE PROPERTIES INCOME TRUST | gov-20150930ex31479c3f1.htm |
| EX-10.2 - EX-10.2 - OFFICE PROPERTIES INCOME TRUST | gov-20150930ex10209934a.htm |
| EX-31.2 - EX-31.2 - OFFICE PROPERTIES INCOME TRUST | gov-20150930ex312a56c27.htm |
| EX-10.1 - EX-10.1 - OFFICE PROPERTIES INCOME TRUST | gov-20150930ex1017a9db2.htm |
| 10-Q - 10-Q - OFFICE PROPERTIES INCOME TRUST | gov-20150930x10q.htm |
| EX-31.1 - EX-31.1 - OFFICE PROPERTIES INCOME TRUST | gov-20150930ex311737b6c.htm |
GOVERNMENT PROPERTIES INCOME TRUST
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(IN THOUSANDS, EXCEPT RATIO AMOUNTS)
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 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 |
$ |
(223,255) |
|
$ |
42,243 |
|
$ |
55,308 |
|
$ |
48,903 |
|
$ |
42,255 |
|
$ |
24,018 |
|
Distributions of earnings from equity investees |
|
18,850 |
|
|
17,046 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
Fixed charges |
|
27,894 |
|
|
28,048 |
|
|
16,831 |
|
|
16,892 |
|
|
12,057 |
|
|
7,351 | |
|
Adjusted earnings (loss) |
$ |
(176,511) |
|
$ |
87,337 |
|
$ |
72,139 |
|
$ |
65,795 |
|
$ |
54,312 |
|
$ |
31,369 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness and amortization of deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
finance costs and debt discounts |
$ |
27,894 |
|
$ |
28,048 |
|
$ |
16,831 |
|
$ |
16,892 |
|
$ |
12,057 |
|
$ |
7,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of adjusted earnings (loss) to fixed charges |
|
(6.3x) (1) |
|
|
3.1x |
|
|
4.3x |
|
|
3.9x |
|
|
4.5x |
|
|
4.3x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)The deficiency for this period was approximately $204.3 million.