EX-12.1 2 slg-20141231x10kex121.htm EX-12.1 SLG-2014.12.31-10K EX12.1


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,
 
 
2014
 
2013
 
2012
 
2011
 
2010
Earnings
 
 
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
142,493

 
$
99,479

 
$
57,362

 
$
107,945

 
$
106,996

Joint venture cash distributions
 
438,041

 
86,631

 
219,021

 
133,199

 
584,564

Interest
 
331,439

 
329,752

 
331,969

 
290,556

 
234,180

Amortization of interest capitalized
 
305

 
44

 
44

 
44

 
44

Minority interest in pre-tax income of subsidiaries that have not incurred fixed charges
 
(1,109
)
 
(2,054
)
 
(1,850
)
 
(2,031
)
 
(1,495
)
Amortization of loan costs expensed
 
22,811

 
16,695

 
19,450

 
14,291

 
9,929

Portion of rent expense representative of interest
 
32,522

 
35,100

 
32,714

 
27,375

 
24,399

Total earnings
 
$
966,502

 
$
565,647

 
$
658,710

 
$
571,379

 
$
958,617

 
 
 
 
 
 
 
 
 
 
 
Fixed Charges and Preferred Stock Dividends
 
 
 
 
 
 
 
 
 
 
Interest
 
$
331,439

 
$
329,752

 
$
331,969

 
$
290,556

 
$
234,180

Interest capitalized
 
26,676

 
11,853

 
12,218

 
5,123

 

Amortization of loan costs expensed
 
22,811

 
16,695

 
19,450

 
14,291

 
9,929

Preferred stock dividends
 
14,952

 
21,881

 
30,411

 
30,178

 
29,749

Portion of rent expense representative of interest
 
32,522

 
35,100

 
32,714

 
27,375

 
24,399

Total fixed charges and Preferred Stock dividends
 
$
428,400

 
$
415,281

 
$
426,762

 
$
367,523

 
$
298,257

 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to combined fixed charges and Preferred Stock dividends
 
2.26

 
1.36

 
1.54

 
1.55

 
3.21

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.