Attached files
| file | filename |
|---|---|
| 8-K - 8-K - SL GREEN REALTY CORP | a16-5629_38k.htm |
| EX-12.2 - EX-12.2 - SL GREEN REALTY CORP | a16-5629_3ex12d2.htm |
Exhibit 12.1
SL Green Realty Corp.
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
(Dollars in Thousands)
|
|
|
Year Ended December 31, |
| |||||||||||||
|
|
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
| |||||
|
Earnings |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income from continuing operations |
|
$ |
253,186 |
|
$ |
142,493 |
|
$ |
99,479 |
|
$ |
57,362 |
|
$ |
107,945 |
|
|
Joint venture cash distributions |
|
176,049 |
|
438,041 |
|
86,631 |
|
219,021 |
|
133,199 |
| |||||
|
Interest |
|
325,399 |
|
331,439 |
|
329,752 |
|
331,969 |
|
290,556 |
| |||||
|
Amortization of interest capitalized |
|
549 |
|
305 |
|
44 |
|
44 |
|
44 |
| |||||
|
Minority interest in pre-tax income of subsidiaries that have not incurred fixed charges |
|
(1,497 |
) |
(1,109 |
) |
(2,054 |
) |
(1,850 |
) |
(2,031 |
) | |||||
|
Amortization of loan costs expensed |
|
27,348 |
|
22,811 |
|
16,695 |
|
19,450 |
|
14,291 |
| |||||
|
Portion of rent expense representative of interest |
|
29,375 |
|
32,522 |
|
35,100 |
|
32,714 |
|
27,375 |
| |||||
|
Total earnings |
|
$ |
810,409 |
|
$ |
966,502 |
|
$ |
565,647 |
|
$ |
658,710 |
|
$ |
571,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Fixed Charges and Preferred Stock Dividends |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest |
|
$ |
325,399 |
|
$ |
331,439 |
|
$ |
329,752 |
|
$ |
331,969 |
|
$ |
290,556 |
|
|
Interest capitalized |
|
31,108 |
|
26,676 |
|
11,853 |
|
12,218 |
|
5,123 |
| |||||
|
Amortization of loan costs expensed |
|
27,348 |
|
22,811 |
|
16,695 |
|
19,450 |
|
14,291 |
| |||||
|
Preferred stock dividends |
|
14,952 |
|
14,952 |
|
21,881 |
|
30,411 |
|
30,178 |
| |||||
|
Portion of rent expense representative of interest |
|
29,375 |
|
32,522 |
|
35,100 |
|
32,714 |
|
27,375 |
| |||||
|
Total fixed charges and Preferred Stock dividends |
|
$ |
428,182 |
|
$ |
428,400 |
|
$ |
415,281 |
|
$ |
426,762 |
|
$ |
367,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Ratio of earnings to combined fixed charges and Preferred Stock dividends |
|
1.89 |
|
2.26 |
|
1.36 |
|
1.54 |
|
1.55 |
| |||||
The ratios of earnings to combined fixed charges and preferred stock dividends were computed by dividing earnings by fixed charges. For the purpose of calculating the ratios, the earnings have been calculated by adding fixed charges to income from continuing operations before adjustment for noncontrolling interests plus distributions from unconsolidated joint ventures, excluding gains or losses from sale of property, purchase price fair value adjustments, gains and losses on equity investment and the cumulative effect of changes in accounting principles. With respect to SL Green Realty Corp., fixed charges and preferred stock dividends consist of interest expense including the amortization of debt issuance costs, rental expense deemed to represent interest expense and preferred dividends paid on its 7.625% Series C, its 7.875% Series D and its 6.50% Series I cumulative redeemable Preferred Stock.