EX-12.1 6 exh12-1.txt Exhibit 12.1
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, ------------------------ ---------------------------------------------------------------- 2001 2000 2000 1999 1998 1997 1996 ---------- ---------- --------- ---------- --------- ---------- --------- Income Before Extraordinary Item $94,790 $90,279 $126,271 $111,929 $87,982 $59,153 $51,664 Fixed charges 31,248 27,700 37,682 37,352 21,751 15,534 5,646 ---------- ---------- --------- ---------- --------- ---------- --------- Adjusted Earnings $126,038 $117,979 $163,953 $149,281 $109,733 $74,687 $57,310 ========== ========== ========= ========== ========= ========== ========= Fixed Charges: Interest on indebtedness and amortization of deferred finance costs $31,248 $27,700 $37,682 $37,352 $21,751 $15,534 $5,646 ---------- ---------- --------- ---------- --------- ---------- --------- Total Fixed Charges $31,248 $27,700 $37,682 $37,352 $21,751 $15,534 $5,646 ========== ========== ========= ========== ========= ========== ========= Ratio of Earnings to Fixed Charges 4.03x 4.26x 4.35x 4.00x 5.04x 4.81x 10.15x ========== ========== ========= ========== ========= ========== =========