EX-12.2 4 hst-ex122_6.htm EX-12.2 hst-ex122_6.htm

Exhibit 12.2

HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in millions, except ratio amounts)

 

  

 

Quarter ended March 31,

 

 

 

2017

 

 

2016

 

Income from continuing operations before income taxes

 

$

155

 

 

$

175

 

Add (deduct):

 

 

 

 

 

 

 

 

Fixed charges

 

 

46

 

 

 

47

 

Capitalized interest

 

 

—

 

 

 

(1

)

Amortization of capitalized interest

 

 

2

 

 

 

2

 

Equity in earnings related to equity method investees

 

 

(7

)

 

 

(2

)

Distributions from investments in affiliates

 

 

—

 

 

 

12

 

Adjusted earnings

 

$

196

 

 

$

233

 

Fixed charges:

 

 

 

 

 

 

 

 

Interest on indebtedness and amortization of deferred financing costs

 

$

39

 

 

$

39

 

Capitalized interest

 

 

—

 

 

 

1

 

Portion of rents representative of the interest factor

 

 

7

 

 

 

7

 

Total fixed charges

 

$

46

 

 

$

47

 

Ratio of earnings to fixed charges

 

 

4.3

 

 

 

5.0