EX-12.2 4 ex12-2.txt
Exhibit 12.2 Hospitality Properties Trust Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Distributions (in thousands, except ratio amounts) Six Months Ended June 30, Year Ended December 31, ----------------------- -------------------------------------- 2001 2000 2000 1999 1998 ---- ---- ---- ---- ---- Net income $ 61,516 $ 59,839 $126,271 $111,929 $ 87,982 Fixed charges 20,706 17,809 37,682 37,352 21,751 -------- -------- -------- -------- -------- Adjusted earnings $ 82,222 $ 77,648 $163,953 $149,281 $109,733 ======== ======== ======== ======== ======== Fixed Charges and Preferred Distributions: Interest on indebtedness and amortization of deferred finance costs $ 20,706 $ 17,809 $ 37,682 $ 37,352 $ 21,751 Preferred distributions 3,563 3,563 7,125 5,106 -- -------- -------- -------- -------- -------- Combined Fixed Charges and Preferred Distributions $ 24,269 $ 21,372 $ 44,807 $ 42,458 $ 21,751 ======== ======== ======== ======== ======== Ratio of Earnings to Combined Fixed Charges and Preferred Distributions 3.39x 3.63x 3.66x 3.52x 5.04x ======== ======== ======== ======== ========