Exhibit 12.1
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 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||
Loss before benefit (provision) for income taxes, noncontrolling interests, equity in earnings (losses) of non-consolidated entities, gain on acquisition and discontinued operations | $ | (10,732 | ) | $ | (5,461 | ) | $ | (33,348 | ) | $ | (26,004 | ) | $ | (7,768 | ) | |||||
Interest expense | 87,823 | 90,394 | 97,740 | 106,174 | 109,962 | |||||||||||||||
Amortization expense - debt cost | 3,448 | 3,283 | 3,661 | 5,148 | 4,424 | |||||||||||||||
Cash received from joint ventures | 918 | 7,498 | 11,689 | 4,590 | 20,948 | |||||||||||||||
Total | $ | 81,457 | $ | 95,714 | $ | 79,742 | $ | 89,908 | $ | 127,566 | ||||||||||
Fixed charges: | ||||||||||||||||||||
Interest expense | $ | 87,823 | $ | 90,394 | $ | 97,740 | $ | 106,174 | $ | 109,962 | ||||||||||
Amortization expense - debt cost | 3,448 | 3,283 | 3,661 | 5,148 | 4,424 | |||||||||||||||
Capitalized interest expense | 2,327 | 2,942 | 1,769 | 760 | 602 | |||||||||||||||
Preferred stock dividends | 9,833 | 20,291 | 24,507 | 24,872 | 25,281 | |||||||||||||||
Total | $ | 103,431 | $ | 116,910 | $ | 127,677 | $ | 136,954 | $ | 140,269 | ||||||||||
Ratio | N/A | N/A | N/A | N/A | N/A |
N/A - Ratio is less than 1.0, deficit of $21,974, $21,196, $47,935, $47,046 and $12,703 exists at December 31, 2013, 2012, 2011, 2010 and 2009, respectively.