EX-12 3 exhibit12eqr-2016.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,
 
 
2016
 
2015
 
2014
 
2013
 
2012
 
Income (loss) from continuing operations
$
4,479,586

 
$
907,621

 
$
657,101

 
$
(168,174
)
 
$
160,298

 
Interest expense incurred, net
482,246

 
444,487

 
457,460

 
587,141

 
455,477

 
Amortization of deferred financing costs
12,633

 
10,801

 
11,088

 
22,197

 
21,295

 
Earnings before combined fixed charges and preferred distributions
4,974,465

 
1,362,909

 
1,125,649

 
441,164

 
637,070

 
 
 
 
 
 
 
 
 
 
 
 
Preferred Share/Preference Unit distributions
(3,091
)
 
(3,357
)
 
(4,145
)
 
(4,145
)
 
(10,355
)
 
Premium on redemption of Preferred Shares/Preference Units

 
(3,486
)
 

 

 
(5,152
)
 
Earnings before combined fixed charges
$
4,971,374

 
$
1,356,066

 
$
1,121,504

 
$
437,019

 
$
621,563

 
 
 
 
 
 
 
 
 
 
 
 
Interest expense incurred, net
$
482,246

 
$
444,487

 
$
457,460

 
$
587,141

 
$
455,477

 
Amortization of deferred financing costs
12,633

 
10,801

 
11,088

 
22,197

 
21,295

 
Interest capitalized for real estate and unconsolidated entities under development
51,451

 
59,885

 
52,782

 
47,321

 
22,509

 
Amortization of deferred financing costs for real estate under development

 

 

 
152

 

 
Total combined fixed charges
546,330

 
515,173

 
521,330

 
656,811

 
499,281

 
Preferred Share/Preference Unit distributions
3,091

 
3,357

 
4,145

 
4,145

 
10,355

 
Premium on redemption of Preferred Shares/Preference Units

 
3,486

 

 

 
5,152

 
Total combined fixed charges and preferred distributions
$
549,421

 
$
522,016

 
$
525,475

 
$
660,956

 
$
514,788

 
 


 


 


 


 


 
Ratio of earnings before combined fixed charges to total combined fixed charges (1) (2)
9.10

 
2.63

 
2.15

 

 
1.24

 
Ratio of earnings before combined fixed charges and preferred distributions to total
     combined fixed charges and preferred distributions (1) (2)
9.05

 
2.61

 
2.14

 

 
1.24

(1) For the years ended December 31, 2016, 2015 and 2014, the ratios have been increased primarily due to gains on the sales of real estate properties that were not included in discontinued operations as a result of the Company's adoption of the new accounting standard effective January 1, 2014. See Note 11 in the Notes to Consolidated Financial Statements for additional discussion.
(2) For the year ended December 31, 2013, the coverage deficiency approximated $219.8 million. 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.