EX-12.1 4 d88578dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

Medical Properties Trust, Inc.

The following table sets forth ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preferred dividends for the periods indicated below.

 

     Year Ended
December 31,
2015
    Year Ended
December 31,
2014
    Year Ended
December 31,
2013
    Year Ended
December 31,
2012
    Year Ended
December 31,
2011
 

Income From Continuing Operations Before Income Taxes

   $ 141,101      $ 50,864      $ 89,803      $ 72,712      $ 12,070   

Fixed Charges

     126,887        101,914        68,654        60,011        58,964   

Amortization of Capitalized Interest

     355        318        271        227        204   

Capitalized Interest

     (1,425     (1,860     (1,729     (1,596     (896

Earnings

   $ 266,918      $ 151,236      $ 156,999      $ 131,354      $ 70,342   

Interest Expense/Debt Refinancing Costs

   $ 125,252      $ 99,854      $ 66,746      $ 58,243      $ 58,026   

Portion of Rent Related to Interest

     210        200        179        172        42   

Capitalized Interest

     1,425        1,860        1,729        1,596        896   

Fixed Charges

   $ 126,887      $ 101,914      $ 68,654      $ 60,011      $ 58,964   

Preferred Stock Dividends

     —          —         —         —         —    

Combined Fixed Charges and Preferred Stock Dividends

   $ 126,887      $ 101,914      $ 68,654      $ 60,011      $ 58,964   

Ratio of Earnings to Fixed Charges

     2.10  x      1.48  x      2.29  x      2.19  x      1.19  x 

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

     2.10  x      1.48  x      2.29  x      2.19      1.19  x 

Our ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. Our ratio of earnings to combined fixed charges and preferred dividends is computed by dividing earnings by combined fixed charges and preferred dividends. For these purposes, “earnings” is the amount resulting from adding together income (loss) from continuing operations, fixed charges, and amortization of capitalized interest and subtracting interest capitalized. “Fixed charges” is the amount resulting from adding together interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to indebtedness; and the interest portion of rent. “Combined fixed charges and preferred dividends” is the amount resulting from adding together fixed changes and preferred dividends paid and accrued for each respective period.

Computation of Ratio of Earnings to Fixed Charges

MPT Operating Partnership, L.P.

The following table sets forth ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preferred dividends for the periods indicated below.

 

     Year Ended
December 31,
2015
    Year Ended
December 31,
2014
    Year Ended
December 31,
2013
    Year Ended
December 31,
2012
    Year Ended
December 31,
2011
 

Income From Continuing Operations Before Income Taxes

   $ 141,101      $ 50,864      $ 89,803      $ 72,712      $ 12,087   

Fixed Charges

     126,887        101,914        68,654        60,011        58,964   

Amortization of Capitalized Interest

     355        318        271        227        204   

Capitalized Interest

     (1,425     (1,860     (1,729     (1,596     (896

Earnings

   $ 266,918      $ 151,236      $ 156,999      $ 131,354      $ 70,359   

Interest Expense/Debt Refinancing Costs

   $ 125,252      $ 99,854      $ 66,746      $ 58,243      $ 58,026   

Portion of Rent Related to Interest

     210        200        179        172        42   

Capitalized Interest

     1,425        1,860        1,729        1,596        896   

Fixed Charges

   $ 126,887      $ 101,914      $ 68,654      $ 60,011      $ 58,964   

Preferred Stock Dividends

     —          —         —         —         —    

Combined Fixed Charges and Preferred Stock Dividends

   $ 126,887      $ 101,914      $ 68,654      $ 60,011      $ 58,964   

Ratio of Earnings to Fixed Charges

     2.10  x      1.48  x      2.29  x      2.19  x      1.19  x 

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends

     2.10  x      1.48  x      2.29  x      2.19  x      1.19  x 

Our ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. Our ratio of earnings to combined fixed charges and preferred dividends is computed by dividing earnings by combined fixed charges and preferred dividends. For these purposes, “earnings” is the amount resulting from adding together income (loss) from continuing operations, fixed charges, and amortization of capitalized interest and subtracting interest capitalized. “Fixed charges” is the amount resulting from adding together interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to indebtedness; and the interest portion of rent. “Combined fixed charges and preferred dividends” is the amount resulting from adding together fixed changes and preferred dividends paid and accrued for each respective period.