EX-12 2 lxpex12_20141231-ratioofea.htm EXHIBIT 12 LXP EX12_2014.12.31 - Ratio of Earnings

Exhibit 12

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

Earnings
 
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
 
$
48,325

 
$
(17,687
)
 
$
(4,356
)
 
$
(23,341
)
 
$
(20,308
)
Interest expense
 
93,297

 
82,465

 
81,010

 
86,995

 
95,301

Amortization expense - debt cost
 
4,006

 
3,427

 
3,240

 
3,596

 
5,083

Cash received from joint ventures
 
1,381

 
918

 
7,498

 
11,689

 
4,590

Total
 
$
147,009

 
$
69,123

 
$
87,392

 
$
78,939

 
$
84,666

 
 
 
 
 
 
 
 
 
 
 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
$
93,297

 
$
82,465

 
$
81,010

 
$
86,995

 
$
95,301

Amortization expense - debt cost
 
4,006

 
3,427

 
3,240

 
3,596

 
5,083

Capitalized interest expense
 
3,424

 
2,327

 
2,916

 
1,769

 
760

Preferred stock dividends
 
6,290

 
9,833

 
20,291

 
24,507

 
24,872

Total
 
$
107,017

 
$
98,052

 
$
107,457

 
$
116,867

 
$
126,016

 
 
 
 
 
 
 
 
 
 
 
Ratio
 
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.