EX-12.1 2 a12-20807_3ex12d1.htm EX-12.1

 

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

 

 

$149,181

 

$118,676

 

$116,699

 

$106,123

 

$118,879

 

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

 

 

$

257,482

 

$

211,913

 

$

202,227

 

$

200,079

 

$

183,210

 

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