MACK-CALI REALTY CORPORATION
CALCULATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS
(DOLLAR AMOUNTS IN THOUSANDS)
Mack-Cali Realty Corporation's ratios of earnings to combined fixed charges and preferred stock dividends for each of the five years ended December 31, 2008 were as follows:
|
For the Year Ended December 31, | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||
EARNINGS: |
|||||||||||||||||
ADD: |
|||||||||||||||||
Income from continuing operations before minority interest and equity in earnings from unconsolidated joint ventures |
$ | 104,631 | $ | 94,530 | $ | 110,138 | $ | 92,051 | $ | 107,277 | |||||||
Fixed charges (see calculation below) |
134,178 | 132,609 | 142,648 | 128,966 | 129,854 | ||||||||||||
Distributed income of unconsolidated joint ventures |
5,784 | 1,875 | 2,302 | | 1,411 | ||||||||||||
SUBTRACT: |
|||||||||||||||||
Capitalized interest |
(5,799 | ) | (5,101 | ) | (6,058 | ) | (5,518 | ) | (3,920 | ) | |||||||
Preference security dividend requirements of consolidated subsidiaries |
| | | (3,909 | ) | (15,636 | ) | ||||||||||
TOTAL EARNINGS: |
$ | 238,794 | $ | 223,913 | $ | 249,030 | $ | 211,590 | $ | 218,986 | |||||||
FIXED CHARGES: |
|||||||||||||||||
Interest expense (includes amortization of deferred financing costs) |
$ | 128,145 | $ | 127,287 | $ | 136,357 | $ | 119,337 | $ | 110,104 | |||||||
Capitalized interest |
5,799 | 5,101 | 6,058 | 5,518 | 3,920 | ||||||||||||
Interest portion (33 percent) of ground rents on land leases |
234 | 221 | 233 | 202 | 194 | ||||||||||||
Preferred security dividend requirements of consolidated subsidiaries |
| | | 3,909 | 15,636 | ||||||||||||
TOTAL FIXED CHARGES: |
$ | 134,178 | $ | 132,609 | $ | 142,648 | $ | 128,966 | $ | 129,854 | |||||||
Preferred stock dividends |
$ | 2,000 | $ | 2,000 | 2,000 | 2,000 | 2,000 | ||||||||||
TOTAL COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS: |
$ | 136,178 | $ | 134,609 | $ | 144,648 | $ | 130,966 | $ | 131,854 | |||||||
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS: |
1.8 | 1.7 | 1.7 | 1.6 | 1.7 |