Exhibit 12
WASHINGTON REAL ESTATE INVESTMENT TRUST
Computation of Ratios
(In thousands)
Earnings to fixed charges ratio:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Year Ended December 31, | |
| 2015 | | 2015 | | 2014 | | 2013 | | 2012 | | 2011 | |
Income (loss) from continuing operations | $ | 62,095 |
| | $ | 89,187 |
| | $ | 5,070 |
| | $ | (193 | ) | | $ | 7,768 |
| | $ | (14,389 | ) | |
Additions: | | | | | | | | | | | | |
Fixed charges: | | | | | | | | | | | | |
Interest expense | 15,012 |
| | 59,546 |
| | 59,785 |
| | 63,573 |
| | 60,627 |
| | 61,402 |
| |
Capitalized interest | 103 |
| | 658 |
| | 2,142 |
| | 1,236 |
| | 1,688 |
| | 738 |
| |
| 15,115 |
| | 60,204 |
| | 61,927 |
| | 64,809 |
| | 62,315 |
| | 62,140 |
| |
Deductions: | | | | | | | | | | | | |
Capitalized interest | (103 | ) | | (658 | ) | | (2,142 | ) | | (1,236 | ) | | (1,688 | ) | | (738 | ) | |
Net loss (income) attributable to noncontrolling interests | 38 |
| | 553 |
| | 38 |
| | — |
| | — |
| | (494 | ) | |
Adjusted earnings | $ | 77,145 |
| | $ | 149,286 |
| | $ | 64,893 |
| | $ | 63,380 |
| | $ | 68,395 |
| | $ | 46,519 |
| |
Fixed charges (from above) | $ | 15,115 |
| | $ | 60,204 |
| | $ | 61,927 |
| | $ | 64,809 |
| | $ | 62,315 |
| | $ | 62,140 |
| |
Ratio of earnings to fixed charges | 5.10 |
| (1) | 2.48 |
| (1) | 1.05 |
| | 0.98 |
| (2) | 1.10 |
| | 0.75 |
| (3) |
(1) The earnings to fixed charges ratio for the three and twelve months ended December 31, 2015 includes gains on sale of real estate of $59.4 million and $91.1 million, respectively, classified as continuing operations. Prior to our adoption of Accounting Standards Update 2014-08 effective January1, 2014, gains from the sale of real estate were classified as discontinued operations.
(2) Due to the loss from continuing operations, the ratio was less than 1:1. Washington REIT must generate additional earnings of $1,429 to achieve a ratio of 1:1.
(3) Due to the loss from continuing operations, the ratio was less than 1:1. Washington REIT must generate additional earnings of $15,621 to achieve a ratio of 1:1.