EX-12.2 8 slg-20171231x10xkex122.htm EXHIBIT 12.2 Exhibit


  
 
 
 
 
 
 
 
 
 
Exhibit 12.2
 
 
 
 
 
 
 
 
 
 
 
SL Green Operating Partnership, L.P.
Ratio of Earnings to Combined Fixed Charges and Preferred Unit Distributions
(Dollars in Thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year Ended December 31,
 
 
2017
 
2016
 
2015
 
2014
 
2013
Earnings
 
 
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
241,531

 
$
233,415

 
$
253,186

 
$
142,493

 
$
99,479

Joint venture cash distributions
 
347,782

 
370,759

 
176,049

 
438,041

 
86,631

Interest
 
255,523

 
320,957

 
325,399

 
331,439

 
329,752

Amortization of interest capitalized
 
37

 
40

 
549

 
305

 
44

Minority interest in pre-tax income of subsidiaries that have not incurred fixed charges
 
21,770

 
(574
)
 
(1,497
)
 
(1,109
)
 
(2,054
)
Amortization of loan costs expensed
 
16,498

 
24,564

 
27,348

 
22,811

 
16,695

Portion of rent expense representative of interest
 
30,033

 
30,588

 
29,375

 
32,522

 
35,100

Total earnings
 
$
913,174

 
$
979,749

 
$
810,409

 
$
966,502

 
$
565,647

 
 
 
 
 
 
 
 
 
 
 
Fixed Charges and Preferred Unit Distributions
 
 
 
 
 
 
 
 
 
 
Interest
 
$
255,523

 
$
320,957

 
$
325,399

 
$
331,439

 
$
329,752

Interest capitalized
 
26,020

 
24,067

 
31,108

 
26,676

 
11,853

Amortization of loan costs expensed
 
16,498

 
24,564

 
27,348

 
22,811

 
16,695

Preferred stock dividends
 
14,950

 
14,950

 
14,952

 
14,952

 
21,881

Portion of rent expense representative of interest
 
30,033

 
30,588

 
29,375

 
32,522

 
35,100

Total fixed charges and Preferred Stock dividends
 
$
343,024

 
$
415,126

 
$
428,182

 
$
428,400

 
$
415,281

 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to combined fixed charges and Preferred Unit distributions
 
2.66

 
2.36

 
1.89

 
2.26

 
1.36

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The ratios of earnings to combined fixed charges and preferred unit distributions were computed by dividing earnings by fixed charges. For the purpose of calculating the ratios, the earnings have been calculated by adding fixed charges to income from continuing operations before adjustment for noncontrolling interests plus distributions from unconsolidated joint ventures, excluding gains or losses from sale of property, purchase price fair value adjustments, gains and losses on equity investment and the cumulative effect of changes in accounting principles. With respect to SL Green Operating Partnership, L.P., fixed charges and preferred stock distributions consist of interest expense including the amortization of debt issuance costs, rental expense deemed to represent interest expense and preferred distributions paid on its 7.625% Series C, its 7.875% Series D and its 6.50% Series I cumulative redeemable Preferred Units.