EX-12.1 2 ex121ratioofearningslxp2017.htm EXHIBIT 12.1 Exhibit

Exhibit 12.1

LEXINGTON REALTY TRUST
and Consolidated Subsidiaries
For the years ended December 31,
($000's)
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED SHARE DIVIDENDS

Earnings
 
2017
 
2016
 
2015
 
2014
 
2013
Income (loss) before provision for income taxes, noncontrolling interests, equity in earnings (losses) of non-consolidated entities and discontinued operations
 
$
89,394

 
$
90,299

 
$
112,025

 
$
48,325

 
$
(17,687
)
Interest expense
 
74,184

 
83,957

 
85,549

 
93,297

 
82,465

Amortization expense - debt cost
 
3,699

 
4,075

 
4,190

 
4,006

 
3,427

Cash received from joint ventures
 
403

 
815

 
2,056

 
1,381

 
918

Total
 
$
167,680

 
$
179,146

 
$
203,820

 
$
147,009

 
$
69,123

 
 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
$
74,184

 
$
83,957

 
$
85,549

 
$
93,297

 
$
82,465

Amortization expense - debt cost
 
3,699

 
4,075

 
4,190

 
4,006

 
3,427

Capitalized interest expense
 
1,174

 
4,933

 
6,062

 
3,424

 
2,327

Preferred share dividends
 
6,290

 
6,290

 
6,290

 
6,290

 
9,833

Total
 
$
85,347

 
$
99,255

 
$
102,091

 
$
107,017

 
$
98,052

 
 
 
 
 
 
 
 
 
 
 
Ratio
 
1.96

 
1.80

 
2.00

 
1.37

 
N/A



N/A - Ratio is less than 1.0, deficit of $28,929 at December 31, 2013.