Attached files
| file | filename |
|---|---|
| EX-23 - EX-23 - Terreno Realty Corp | d113449dex23.htm |
| EX-21 - EX-21 - Terreno Realty Corp | d113449dex21.htm |
| EX-32.3 - EX-32.3 - Terreno Realty Corp | d113449dex323.htm |
| EX-31.1 - EX-31.1 - Terreno Realty Corp | d113449dex311.htm |
| EX-32.2 - EX-32.2 - Terreno Realty Corp | d113449dex322.htm |
| EX-32.1 - EX-32.1 - Terreno Realty Corp | d113449dex321.htm |
| EX-31.2 - EX-31.2 - Terreno Realty Corp | d113449dex312.htm |
| EX-10.16 - EX-10.16 - Terreno Realty Corp | d113449dex1016.htm |
| EX-10.17 - EX-10.17 - Terreno Realty Corp | d113449dex1017.htm |
| 10-K - FORM 10-K - Terreno Realty Corp | d113449d10k.htm |
| EX-31.3 - EX-31.3 - Terreno Realty Corp | d113449dex313.htm |
EXHIBIT 12.1
| For the Year Ended December 31, | ||||||||||||||||||||
| 2015 | 2014 | 2013 | 2012 | 2011 | ||||||||||||||||
| Earnings |
||||||||||||||||||||
| Income (loss) from continuing operations |
$ | 14,601 | $ | 10,718 | $ | 2,451 | $ | (2,031 | ) | $ | (5,807 | ) | ||||||||
| Add: |
||||||||||||||||||||
| Fixed charges |
10,021 | 6,975 | 6,526 | 5,531 | 2,648 | |||||||||||||||
| Capitalized interest |
(300 | ) | (303 | ) | (232 | ) | — | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total earnings |
$ | 24,322 | $ | 17,390 | $ | 8,745 | $ | 3,500 | $ | (3,159 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed Charges |
||||||||||||||||||||
| Add: |
||||||||||||||||||||
| Interest expensed |
$ | 9,639 | $ | 6,591 | $ | 6,214 | $ | 5,472 | $ | 2,612 | ||||||||||
| Capitalized interest |
300 | 303 | 232 | — | — | |||||||||||||||
| Estimate of the interest within rental expense |
82 | 81 | 80 | 59 | 36 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Fixed Charges |
10,021 | 6,975 | 6,526 | 5,531 | 2,648 | |||||||||||||||
| Preferred stock dividends |
3,565 | 3,565 | 3,565 | 1,604 | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Combined Fixed Charges and Preferred Stock Dividends |
$ | 13,586 | $ | 10,540 | $ | 10,091 | $ | 7,135 | $ | 2,648 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of Earnings to Fixed Charges and Preferred Stock Dividends |
1.79 | 1.65 | 0.87 | 0.49 | (1) | — | (1) | |||||||||||||
| (1) | Fixed charges exceed earnings by $2.0 million and $5.8 million for the years ended December 31, 2012 and 2011, respectively |