EX-12 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) Nine Months Ended September 30, Year Ended December 31, -------------------------- ------------------------------------------ 2001 2000 2000 1999 1998 ------------ ---------- ----------- ----------- ----------- Net income $ 94,790 $ 90,279 $126,271 $111,929 $ 87,982 Fixed charges 31,248 27,700 37,682 37,352 21,751 -------- -------- -------- -------- -------- Adjusted Earnings $126,038 $117,979 $163,953 $149,281 $109,733 ======== ======== ======== ======== ======== Fixed Charges and Preferred Distributions: Interest on indebtedness and amortization of deferred finance costs $ 31,248 $ 27,700 $ 37,682 $ 37,352 $ 21,751 Preferred distributions 5,344 5,344 7,125 5,106 -- -------- -------- -------- -------- -------- Combined Fixed Charges and Preferred Distributions $ 36,592 $ 33,044 $ 44,807 $ 42,458 $ 21,751 ======== ======== ======== ======== ======== Ratio of Earnings to Combined Fixed Charges and Preferred Distributions 3.44x 3.57x 3.66x 3.52x 5.04x ======== ======== ======== ======== ========