EX-12.2 7 exh12-2.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 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 and Preferred Distributions: Interest on indebtedness and amortization of deferred finance costs $31,248 $27,700 $37,682 $37,352 $21,751 $15,534 $5,646 Preferred distributions 5,344 5,344 7,125 5,106 -- -- -- --------- --------- --------- --------- --------- ---------- --------- Total Combined Fixed Charges and Preferred Distributions $36,592 $33,044 $44,807 $42,458 $21,751 $15,534 $5,646 ========= ========= ========= ========= ========= ========== ========= Ratio of Earnings to Combined Fixed Charges and Preferred Distributions 3.44x 3.57x 3.66x 3.52x 5.04x 4.81x 10.15x ========= ========= ========= ========= ========= ========== =========