EX-12.1 6 a2201648zex-12_1.htm EX-12.1

Exhibit 12.1

 

Senior Housing Properties Trust

Computation of Ratio of Earnings to Fixed Charges

(dollars in thousands)

 

 

 

Year Ended December 31,

 

 

 

2010

 

2009

 

2008

 

2007

 

2006

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

116,485

 

$

109,715

 

$

106,511

 

$

85,303

 

$

66,101

 

Fixed charges

 

80,017

 

56,404

 

40,154

 

37,755

 

47,020

 

Adjusted earnings

 

$

196,502

 

$

166,119

 

$

146,665

 

$

123,058

 

$

113,121

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

80,017

 

$

56,404

 

$

40,154

 

$

37,755

 

$

47,020

 

Ratio of earnings to fixed charges

 

2.5x

 

2.9x

 

3.7x

 

3.3x

 

2.4x