EX-12.1 5 v415226_ex12-1.htm EXHIBIT 12.1

 

Exhibit 12.1

 

LEXINGTON REALTY TRUST

and Consolidated Subsidiaries

($000's)

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS

 

 

   For the six months ended
June 30,
   For the years ended December 31, 
Earnings  2015   2014   2013   2012   2011   2010 
Income (loss) before benefit (provision) for income taxes, noncontrolling interests, equity in earnings (losses) of non-consolidated entities, gain on acquisition and discontinued operations  $82,613   $48,325   $(17,687)  $(4,356)  $(23,341)  $(20,308)
Interest expense   44,114    93,297    82,465    81,010    86,995    95,301 
Amortization expense - debt cost   2,228    4,006    3,427    3,240    3,596    5,083 
Cash received from joint ventures   966    1,381    918    7,498    11,689    4,590 
Total  $129,921   $147,009   $69,123   $87,392   $78,939   $84,666 
                               
Fixed charges:                              
Interest expense  $44,114   $93,297   $82,465   $81,010   $86,995   $95,301 
Amortization expense - debt cost   2,228    4,006    3,427    3,240    3,596    5,083 
Capitalized interest expense   2,930    3,424    2,327    2,916    1,769    760 
Preferred stock dividends   3,145    6,290    9,833    20,291    24,507    24,872 
Total  $52,417   $107,017   $98,052   $107,457   $116,867   $126,016 
                               
Ratio   2.48    1.37    N/A    N/A    N/A    N/A 

 

 

N/A - Ratio is less than 1.0, deficit of $28,929, $20,065, $37,928 and $41,350 exists at December 31, 2013, 2012, 2011 and 2010, respectively.