EX-12.1 2 d607509dex121.htm EX-12.1 EX-12.1

EXHIBIT 12.1

BOSTON PROPERTIES LIMITED PARTNERSHIP

CALCULATION OF RATIOS OF EARNINGS TO FIXED CHARGES

CALCULATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND

PREFERRED DISTRIBUTIONS

Boston Properties Limited Partnership’s ratios of earnings to fixed charges and ratios of earnings to combined fixed charges and preferred distributions for the nine months ended September 30, 2013 and the five years ended December 31, 2012 were as follows:

 

    Nine
Months
Ended
September  30,
    Year Ended December 31,  
    2013     2012     2011     2010     2009     2008  
    (unaudited)  
    (dollars in thousands)  

Earnings:

           

Add:

           

Income from continuing operations before income (loss) from unconsolidated joint ventures

  $ 177,847      $ 253,327      $ 234,272      $ 157,600      $ 257,599      $ 287,909   

Gains on sales of real estate

    —          —          —          2,734        11,760        33,340   

Amortization of interest capitalized

    4,099        5,278        4,188        2,660        2,498        2,315   

Distributions from unconsolidated joint ventures

    14,607        20,565        22,451        10,733        6,676        5,988   

Fixed charges (see below)

    381,008        465,586        446,633        419,881        372,465        341,203   

Subtract:

           

Interest capitalized

    (50,252     (44,278     (48,178     (40,981     (48,816     (46,286
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings

  $ 527,309      $ 700,478      $ 659,366      $ 552,627      $ 602,182      $ 624,469   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges:

           

Interest expensed

  $ 325,746      $ 413,564      $ 394,131      $ 378,079      $ 322,833      $ 294,126   

Interest capitalized

    50,252        44,278        48,178        40,981        48,816        46,286   

Portion of rental expense representative of the interest factor

    5,010        7,744        4,324        821        816        791   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

  $ 381,008      $ 465,586      $ 446,633      $ 419,881      $ 372,465      $ 341,203   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred distributions

    8,796        3,497        3,339        3,343        3,594        4,226   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total combined fixed charges and preferred distributions

  $ 389,804      $ 469,083      $ 449,972      $ 423,224      $ 376,059      $ 345,429   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

    1.38        1.50        1.48        1.32        1.62        1.83   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to combined fixed charges and preferred distributions

    1.35        1.49        1.47        1.31        1.60        1.81