EX-12 3 exhibit12eqr-2015.htm EX-12 Exhibit


Exhibit 12
 
EQUITY RESIDENTIAL
ERP OPERATING LIMITED PARTNERSHIP
 Computation of Ratio of Earnings to Combined Fixed Charges
($ in thousands)
 
 
 
 
 
 
 
Year Ended December 31,
 
 
2015
 
2014
 
2013
 
2012
 
2011
 
Income (loss) from continuing operations
$
907,621

 
$
657,101

 
$
(168,174
)
 
$
160,298

 
$
(72,941
)
 
Interest expense incurred, net
444,069

 
457,191

 
586,854

 
455,236

 
460,172

 
Amortization of deferred financing costs
10,801

 
11,088

 
22,197

 
21,295

 
16,616

 
Earnings before combined fixed charges and preferred distributions
1,362,491

 
1,125,380

 
440,877

 
636,829

 
403,847

 
 
 
 
 
 
 
 
 
 
 
 
Preferred Share/Preference Unit distributions
(3,357
)
 
(4,145
)
 
(4,145
)
 
(10,355
)
 
(13,865
)
 
Premium on redemption of Preferred Shares/Preference Units
(3,486
)
 

 

 
(5,152
)
 

 
Earnings before combined fixed charges
$
1,355,648

 
$
1,121,235

 
$
436,732

 
$
621,322

 
$
389,982

 
 
 
 
 
 
 
 
 
 
 
 
Interest expense incurred, net
$
444,069

 
$
457,191

 
$
586,854

 
$
455,236

 
$
460,172

 
Amortization of deferred financing costs
10,801

 
11,088

 
22,197

 
21,295

 
16,616

 
Interest capitalized for real estate and unconsolidated entities under development
59,885

 
52,782

 
47,321

 
22,509

 
9,108

 
Amortization of deferred financing costs for real estate under development

 

 
152

 

 

 
Total combined fixed charges
514,755

 
521,061

 
656,524

 
499,040

 
485,896

 
Preferred Share/Preference Unit distributions
3,357

 
4,145

 
4,145

 
10,355

 
13,865

 
Premium on redemption of Preferred Shares/Preference Units
3,486

 

 

 
5,152

 

 
Total combined fixed charges and preferred distributions
$
521,598

 
$
525,206

 
$
660,669

 
$
514,547

 
$
499,761

 
 


 


 


 


 


 
Ratio of earnings before combined fixed charges to total combined fixed charges (1)
2.63

 
2.15

 

 
1.25

 

 
Ratio of earnings before combined fixed charges and preferred distributions to total
     combined fixed charges and preferred distributions (1)
2.61

 
2.14

 

 
1.24

 

(1) For the years ended December 31, 2013 and 2011, the coverage deficiencies approximated $219.8 million and $95.9 million, respectively. All 2013 and prior year ratios have been reduced due to the disposition of properties which resulted in the inclusion of those properties in discontinued operations. The ratios have been further reduced due to non-cash depreciation expense and impairment charges and premiums on the redemption of Preferred Shares/Preference Units. The Company was in compliance with its unsecured public debt covenants for all periods presented.