Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - CubeSmart | cube-20180331ex3221232fe.htm |
| EX-32.1 - EX-32.1 - CubeSmart | cube-20180331ex321b7f078.htm |
| EX-31.4 - EX-31.4 - CubeSmart | cube-20180331ex31477a431.htm |
| EX-31.3 - EX-31.3 - CubeSmart | cube-20180331ex313f78b77.htm |
| EX-31.2 - EX-31.2 - CubeSmart | cube-20180331ex31221ba02.htm |
| EX-31.1 - EX-31.1 - CubeSmart | cube-20180331ex311eb2a2e.htm |
| EX-12.1 - EX-12.1 - CubeSmart | cube-20180331ex12184a229.htm |
| 10-Q - 10-Q - CubeSmart | cube-20180331x10q.htm |
Exhibit 12.2
CubeSmart L.P.
Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)
|
|
|
Year Ended December 31, |
|
Three Months Ended March 31, |
||||||||||||||||||||||||||||||||||
|
|
|
2013 |
|
2014 |
|
2015 |
|
2016 |
|
2017 |
|
2017 |
|
2018 |
||||||||||||||||||||||||
|
Earnings before fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Income from continuing operations |
|
$ |
10,409 |
|
$ |
26,366 |
|
$ |
78,756 |
|
$ |
88,376 |
|
$ |
135,611 |
|
$ |
25,206 |
|
$ |
34,799 |
|||||||||||||||||
|
Fixed charges - per below |
|
|
44,109 |
|
|
50,470 |
|
|
48,760 |
|
|
57,689 |
|
|
65,346 |
|
|
15,843 |
|
|
16,840 |
|||||||||||||||||
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Capitalized interest |
|
|
(851) |
|
|
(1,328) |
|
|
(2,550) |
|
|
(4,563) |
|
|
(5,606) |
|
|
(1,500) |
|
|
(1,068) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Earnings before fixed charges |
|
|
53,667 |
|
|
75,508 |
|
|
124,966 |
|
|
141,502 |
|
|
195,351 |
|
|
39,549 |
|
|
50,571 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest expense (including amortization of premiums and discounts related to indebtedness) * |
|
|
43,108 |
|
|
48,992 |
|
|
46,060 |
|
|
52,976 |
|
|
59,590 |
|
|
14,305 |
|
|
15,734 |
|||||||||||||||||
|
Capitalized interest |
|
|
851 |
|
|
1,328 |
|
|
2,550 |
|
|
4,563 |
|
|
5,606 |
|
|
1,500 |
|
|
1,068 |
|||||||||||||||||
|
Estimate of interest within rental expense |
|
|
150 |
|
|
150 |
|
|
150 |
|
|
150 |
|
|
150 |
|
|
38 |
|
|
38 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Total Fixed Charges |
|
|
44,109 |
|
|
50,470 |
|
|
48,760 |
|
|
57,689 |
|
|
65,346 |
|
|
15,843 |
|
|
16,840 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Income allocated to preferred shareholders |
|
|
6,008 |
|
|
6,008 |
|
|
6,008 |
|
|
5,045 |
|
|
— |
|
|
— |
|
|
— |
|||||||||||||||||
|
Total combined fixed charges and preferred distributions |
|
|
50,117 |
|
|
56,478 |
|
|
54,768 |
|
|
62,734 |
|
|
65,346 |
|
|
15,843 |
|
|
16,840 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Ratio of earnings to fixed charges |
|
|
1.07 |
|
|
1.34 |
|
|
2.28 |
|
|
2.26 |
|
|
2.99 |
|
|
2.50 |
|
|
3.00 |
|||||||||||||||||
* Includes amounts reported in discontinued operations