Exhibit 12.1
PARAMOUNT GROUP, INC. AND PARAMOUNT PREDECESSOR
COMPUTATION OF EARNINGS TO FIXED CHARGES
AND PREFERRED STOCK DISTRIBUTIONS RATIOS
| Paramount Group, Inc. | Paramount Predecessor | |||||||||||||||||||||||||||
| Period from November 24, 2014 to December 31, 2014 |
Period from January 1, 2014 to November 23, 2014 |
Year Ended December 31, 2013 |
||||||||||||||||||||||||||
| Three Months Ended March 31, 2018 |
Year Ended December 31, | |||||||||||||||||||||||||||
| (Amounts in thousands, except ratios) |
2017 | 2016 | 2015 | |||||||||||||||||||||||||
| Earnings: |
||||||||||||||||||||||||||||
| Income (loss) before income taxes (1) |
3,320 | $ | 98,311 | $ | (3,061 | ) | $ | 16,859 | $ | 72,289 | $ | 123,618 | $ | 312,806 | ||||||||||||||
| Add: |
||||||||||||||||||||||||||||
| Fixed charges (see below) |
36,082 | 143,762 | 153,138 | 168,366 | 43,743 | 28,585 | 29,807 | |||||||||||||||||||||
| Distributions of income from unconsolidated joint ventures and funds |
668 | 6,042 | 8,513 | 4,985 | 532 | 2,874 | 2,612 | |||||||||||||||||||||
| Less: |
||||||||||||||||||||||||||||
| Noncontrolling interest in pre-tax income of consolidated subsidiaries that have not incurred fixed charges |
(1,110 | ) | (8,147 | ) | (3,007 | ) | (24,896 | ) | — | (26,145 | ) | (60,957 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Earnings available for Fixed Charges and Preferred Dividends |
38,960 | $ | 239,968 | $ | 155,583 | $ | 165,314 | $ | 116,564 | $ | 128,932 | $ | 284,268 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Fixed Charges: |
||||||||||||||||||||||||||||
| Interest expense, including amortization of deferred financing costs |
36,082 | $ | 143,762 | $ | 153,138 | $ | 168,366 | $ | 43,743 | $ | 28,585 | $ | 29,807 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Fixed Charges |
36,082 | $ | 143,762 | $ | 153,138 | $ | 168,366 | $ | 43,743 | $ | 28,585 | $ | 29,807 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Preferred Distributions |
— | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total Fixed Charges and Preferred Stock Distributions |
36,082 | $ | 143,762 | $ | 153,138 | $ | 168,366 | $ | 43,743 | $ | 28,585 | $ | 29,807 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of Earnings to Fixed Charges and Preferred Stock Distributions |
1.08 | 1.67 | 1.02 | - | (2) | 2.66 | 4.51 | 9.54 | ||||||||||||||||||||
| (1) | Represents pre-tax income (loss) from continuing operations before non-controlling interests in consolidated subsidiaries and income from unconsolidated joint ventures and funds. |
| (2) | The ratio was less than 1:1 for the year ended December 31, 2015 as earnings were inadequate to cover fixed charges by a deficiency of approximately $3.1 million. |