EX-12.2 4 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)
Three Months Ended March 31, Year Ended December 31, -------------------------- ------------------------------------------- 2002 2001 2001 2000 1999 ------------ ---------- ----------- ----------- ----------- Income Before Extraordinary Item $33,331 $30,088 $131,956 $126,271 $111,929 Fixed charges 10,047 10,186 41,312 37,682 37,352 ------------ ---------- ----------- ----------- ----------- Adjusted Earnings $43,378 $40,274 $173,268 $163,953 $149,281 ============ ========== =========== =========== =========== Fixed Charges and Preferred Distributions: Interest on indebtedness and amortization of deferred finance costs $10,047 $10,186 $41,312 $37,682 $37,352 Preferred Distributions 1,781 1,781 7,125 7,125 5,106 ------------ ---------- ----------- ----------- ----------- Combined Fixed Charges and Preferred Distributions $11,828 $11,967 $48,437 $44,807 $42,458 ============ ========== =========== =========== =========== Ratio of Earnings to Combined Fixed Charges and Preferred Distributions 3.67x 3.37x 3.58x 3.66x 3.52x ============ ========== =========== =========== ===========