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.