EX-12 2 0002.txt Exhibit 12
Hospitality Properties Trust Computation of Ratio of Earnings to Fixed Charges (in thousands, except ratio amounts) Nine Months Ended September 30, Year Ended December 31, -------------------------- ------------------------------------------ 2000 1999 1999 1998 1997 ---- ---- ---- ---- ---- Income Before Extraordinary Item $ 90,279 $ 80,911 $111,929 $ 87,982 $ 59,153 Fixed Charges 27,700 28,523 37,352 21,751 15,534 -------- -------- -------- -------- -------- Adjusted Earnings $117,979 $109,434 $149,281 $109,733 $ 74,687 ======== ======== ======== ======== ======== Fixed Charges: Interest on indebtedness and amortization of deferred finance costs $ 27,700 $ 28,523 $ 37,352 $ 21,751 $ 15,534 -------- -------- -------- -------- -------- Total Fixed Charges $ 27,700 $ 28,523 $ 37,352 $ 21,751 $ 15,534 ======== ======== ======== ======== ======== Ratio of Earnings to Fixed Charges 4.26x 3.84x 4.00x 5.04x 4.81x ======== ======== ======== ======== ========