EX-12.1 2 a05-1739_1ex12d1.htm EX-12.1

Exhibit 12.1

 

REALTY INCOME CORPORATION

 

STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

AND COMPUTATION OF EARNINGS TO COMBINED FIXED CHARGES AND

PREFERRED STOCK DIVIDENDS

( dollars in thousands )

 

 

 

Years ended December 31,

 

 

 

2004

 

2003

 

2002

 

2001

 

2000

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

103,397

 

$

86,435

 

$

78,667

 

$

67,558

 

$

54,788

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

Interest

 

31,992

 

24,459

 

21,072

 

23,981

 

29,054

 

Interest, discontinued operatios

 

674

 

561

 

394

 

869

 

913

 

Amortization of fees

 

2,140

 

1,954

 

2,070

 

1,616

 

1,580

 

Interest Capitalized

 

531

 

697

 

511

 

385

 

1,048

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges

 

35,337

 

27,671

 

24,047

 

26,851

 

32,595

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income before

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges

 

138,203

 

113,409

 

102,203

 

94,024

 

86,335

 

 

 

 

 

 

 

 

 

 

 

 

 

Divided by Fixed Charges

 

35,337

 

27,671

 

24,047

 

26,851

 

32,595

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges

 

3.9

 

4.1

 

4.3

 

3.5

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends

 

3.1

 

3.0

 

3.0

 

2.6

 

2.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

$

9,455

 

$

9,713

 

$

9,713

 

$

9,712

 

$

9,712