EX-12.1 4 a201710kex121computationof.htm EXHIBIT 12.1 Exhibit
Exhibit 12.1

HUDSON PACIFIC PROPERTIES, INC.
STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND
CONSOLIDATED RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED DIVIDENDS
(Unaudited; in thousands, except ratios)

 
Consolidated
 
For the year ended December 31,
 
2017
 
2016
 
2015
 
2014
 
2013
Earnings:
 
 
 
 
 
 
 
 
 
Net income (loss) from continuing operations before income from unconsolidated joint ventures
91,492

 
42,106

 
(16,082
)
 
23,686

 
1,415

Plus:
 
 
 
 
 
 
 
 
 
Fixed Charges (see below)
103,023

 
89,668

 
58,951

 
33,685

 
30,925

Distributions from unconsolidated entities
3,329

 
1,188

 

 

 

Amortization of capitalized interest
867

 
577

 
410

 
232

 
115

Less:
 
 
 
 
 
 
 
 
 
Capitalized interest
(10,655
)
 
(11,307
)
 
(6,516
)
 
(6,938
)
 
(4,562
)
Preferred distributions of consolidated subsidiaries
(636
)
 
(636
)
 
(636
)
 
(641
)
 
(749
)
Noncontrolling interest in income of subsidiaries that have not incurred fixed charges
(12,191
)
 
(9,577
)
 
(5,837
)
 

 

Total Earnings
175,229

 
112,019

 
30,290

 
50,024

 
27,144

 
 
 
 
 
 
 
 
 
 
Fixed Charges
 
 
 
 
 
 
 
 
 
Interest expense (including amortization of loan fees and discounts)
90,037

 
76,044

 
50,667

 
25,932

 
25,470

Capitalized interest
10,655

 
11,307

 
6,516

 
6,938

 
4,562

Preferred distributions of consolidated subsidiaries
636

 
636

 
636

 
641

 
749

Estimate of interest within rental expense
1,695

 
1,681

 
1,132

 
174

 
144

Total Fixed Charges
103,023

 
89,668

 
58,951

 
33,685

 
30,925

Preferred Dividends

 

 
11,469

 
12,144

 
12,144

Distributions on redemption of preferred units

 

 
5,970

 

 

Combined fixed charges and preferred dividends
103,023

 
89,668

 
76,390

 
45,829

 
43,069

 
 
 
 
 
 
 
 
 
 
Earnings to Fixed Charges
 
 
 
 
 
 
 
 
 
Ratio
1.70

 
1.25

 
 
 
1.49

 
 
Deficiency
 
 
 
 
$
28,661

 
 
 
$
3,781

 
 
 
 
 
 
 
 
 
 
Earnings to Combined Fixed Charges

 

 
 
 

 
 
Ratio
1.70

 
1.25

 

 
1.09

 

Deficiency
 
 
 
 
$
46,100

 
 
 
$
15,925