Exhibit 12.1
REALTY INCOME CORPORATION
STATEMENTS RE COMPUTATION OF RATIOS
( dollars in thousands )
|
| Years ended December 31, | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||
|
| 2011 |
| 2010 |
| 2009 |
| 2008 |
| 2007 | ||||||
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest |
| $ | 103,229 |
| $ | 89,349 |
| $ | 81,860 |
| $ | 90,083 |
| $ | 61,640 |
|
Amortization of fees |
| 5,072 |
| 3,888 |
| 3,668 |
| 3,873 |
| 2,691 |
| |||||
Interest capitalized |
| 438 |
| 10 |
| 5 |
| 92 |
| 993 |
| |||||
Fixed charges |
| $ | 108,739 |
| $ | 93,247 |
| $ | 85,533 |
| $ | 94,048 |
| $ | 65,324 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from continuing operations |
| $ 148,079 |
| $ 118,128 |
| $ 116,083 |
| $ 105,514 |
| $ 118,549 |
| |||||
Plus fixed charges |
| 108,739 |
| 93,247 |
| 85,533 |
| 94,048 |
| 65,324 |
| |||||
Less interest capitalized |
| (438) |
| (10) |
| (5) |
| (92) |
| (993 | ) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings from continuing operations before fixed charges |
| $ | 256,380 |
| $ | 211,365 |
| $ | 201,611 |
| $ | 199,470 |
| $ | 182,880 |
|
Divided by fixed charges |
| $ | 108,739 |
| $ | 93,247 |
| $ | 85,533 |
| $ | 94,048 |
| $ | 65,324 |
|
Ratio of earnings from continuing operations to fixed charges |
| 2.4 |
| 2.3 |
| 2.4 |
| 2.1 |
| 2.8 |
| |||||
Ratio of earnings from continuing operations to combined fixed charges and preferred stock dividends |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.7 |
| 2.0 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Preferred stock dividends |
| $24,253 |
| $24,253 |
| $24,253 |
| $24,253 |
| $24,253 |
|