Exhibit 12
Statements re: computation of ratio of earnings to combined fixed charges and preferred distributions
(Dollars in Thousands)
For the nine months ended September 30, |
For the year ended December 31, | |||||||||||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||||
Net (loss) income from continuing operations (1) |
$ | (12,066 | ) | $ | 1,527 | $ | 3,761 | $ | 5,714 | $ | 4,928 | $ | 4,400 | |||||||||||
Add: fixed charges and preferred and senior common distributions |
24,950 | 31,506 | 26,962 | 21,247 | 21,191 | 22,001 | ||||||||||||||||||
Less: preferred and senior common distributions |
(3,417 | ) | (4,394 | ) | (4,206 | ) | (4,156 | ) | (4,114 | ) | (4,094 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Earnings |
$ | 9,467 | $ | 28,639 | $ | 26,517 | $ | 22,805 | $ | 22,005 | $ | 22,307 | ||||||||||||
Fixed charges and preferred and senior common distributions: |
||||||||||||||||||||||||
Interest expense (2) |
20,311 | 25,314 | 21,239 | 16,158 | 16,031 | 16,399 | ||||||||||||||||||
Amortization of deferred financing fees |
1,209 | 1,780 | 1,502 | 918 | 1,031 | 1,496 | ||||||||||||||||||
Estimated interest component of rent |
13 | 18 | 15 | 15 | 15 | 12 | ||||||||||||||||||
Preferred and senior common distributions |
3,417 | 4,394 | 4,206 | 4,156 | 4,114 | 4,094 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total fixed charges and preferred and senior common distributions |
$ | 24,950 | $ | 31,506 | $ | 26,962 | $ | 21,247 | $ | 21,191 | $ | 22,001 | ||||||||||||
Ratio of earnings to combined fixed charges and preferred distributions |
N/A | (3) | N/A | (4) | N/A | (5) | 1.1 | 1.0 | 1.0 |