Attached files
| file | filename |
|---|---|
| 10-K - 10-K - OFFICE PROPERTIES INCOME TRUST | gov-20151231x10k.htm |
| EX-23.1 - EX-23.1 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex231460f05.htm |
| EX-99.3 - EX-99.3 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex9933593d9.htm |
| EX-31.4 - EX-31.4 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex3146ff4d6.htm |
| EX-32.1 - EX-32.1 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex321369fe3.htm |
| EX-31.1 - EX-31.1 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex31113f63d.htm |
| EX-31.2 - EX-31.2 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex3126daacd.htm |
| EX-31.3 - EX-31.3 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex31313edf0.htm |
| EX-21.1 - EX-21.1 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex211c531b7.htm |
| EX-8.1 - EX-8.1 - OFFICE PROPERTIES INCOME TRUST | gov-20151231ex813d90083.htm |
GOVERNMENT PROPERTIES INCOME TRUST
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(IN THOUSANDS, EXCEPT RATIO AMOUNTS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|||||||||||||
|
|
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations (including gain on sale of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
properties, if any) before income tax expense and equity in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
earnings (losses) of investees |
$ |
(227,990) |
|
$ |
42,190 |
|
$ |
55,308 |
|
$ |
48,903 |
|
$ |
42,255 |
|
|
Distributions of earnings from equity investees |
|
21,882 |
|
|
17,046 |
|
|
— |
|
|
— |
|
|
— |
|
|
|
Fixed charges |
|
37,008 |
|
|
28,048 |
|
|
16,831 |
|
|
16,892 |
|
|
12,057 |
|
|
|
Adjusted earnings (loss) |
$ |
(169,100) |
|
$ |
87,284 |
|
$ |
72,139 |
|
$ |
65,795 |
|
$ |
54,312 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on indebtedness and amortization of deferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
finance costs and debt discounts |
$ |
37,008 |
|
$ |
28,048 |
|
$ |
16,831 |
|
$ |
16,892 |
|
$ |
12,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of adjusted earnings (loss) to fixed charges |
|
(4.6x) (1) |
|
|
3.1x |
|
|
4.3x |
|
|
3.9x |
|
|
4.5x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The deficiency for the year was approximately $206.1 million.