Exhibit 12.1
SL Green Realty Corp.
Ratio of Earnings to Combined Fixed Charge and Preferred Stock Dividends
|
| Year Ended December 31, |
| |||||||||||||
|
| 2007 |
| 2006 |
| 2005 |
| 2004 |
| 2003 |
| |||||
Earnings |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from continuing operations |
| $ | 112,166 |
| $ | 73,660 |
| $ | 48,788 |
| $ | 33,295 |
| $ | 31,669 |
|
Add: joint venture cash distributions |
| 128,305 |
| 112,540 |
| 200,857 |
| 193,144 |
| 36,469 |
| |||||
Interest |
| 268,608 |
| 94,799 |
| 75,819 |
| 61,197 |
| 44,001 |
| |||||
Amortization of loan costs expensed |
| 16,655 |
| 4,425 |
| 4,461 |
| 3,274 |
| 3,844 |
| |||||
Portion of rent expense representative of interest |
| 23,276 |
| 17,850 |
| 16,915 |
| 12,788 |
| 12,546 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total earnings |
| $ | 549,010 |
| $ | 303,274 |
| $ | 346,840 |
| $ | 303,698 |
| $ | 128,528 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed Charges and Preferred Stock Dividends |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest |
| $ | 268,608 |
| $ | 94,799 |
| $ | 75,819 |
| $ | 61,197 |
| $ | 44,001 |
|
Preferred stock dividends |
| 19,875 |
| 19,875 |
| 19,875 |
| 16,258 |
| 7,712 |
| |||||
Interest capitalized |
| 5,118 |
| 8,529 |
| 6,849 |
| 433 |
| — |
| |||||
Portion of rent expense representative of interest |
| 23,276 |
| 17,850 |
| 16,915 |
| 12,788 |
| 12,546 |
| |||||
Amortization of loan costs expensed |
| 16,655 |
| 4,425 |
| 4,461 |
| 3,274 |
| 3,844 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Fixed Charges and Preferred Stock Dividends |
| $ | 333,532 |
| $ | 145,478 |
| $ | 123,919 |
| $ | 93,950 |
| $ | 68,102 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Ratio of earnings to combined fixed charges and preferred stock dividends |
| 1.65 |
| 2.08 |
| 2.80 |
| 3.23 |
| 1.89 |
|