EX-12.2 8 a2106714zex-12_2.txt EXHIBIT 12.2 EXHIBIT 12.2 HOSPITALITY PROPERTIES TRUST COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DISTRIBUTIONS (IN THOUSANDS, EXCEPT RATIO AMOUNTS)
Year Ended December 31, ------------------------------------------------------------------------ 2002 2001 2000 1999 1998 ------------ ------------ ------------ ------------ ------------ Income Before Extraordinary Item $ 143,802 $ 131,956 $ 126,271 $ 111,929 $ 87,982 Fixed Charges 42,424 41,312 37,682 37,352 21,751 ------------ ------------ ------------ ------------ ------------ Adjusted Earnings $ 186,226 $ 173,268 $ 163,953 $ 149,281 $ 109,733 Fixed Charges and Preferred Distributions: Interest on indebtedness and amortization of deferred finance costs $ 42,424 $ 41,312 $ 37,682 $ 37,352 $ 21,751 Preferred distributions 7,572 7,125 7,125 5,106 ------------ ------------ ------------ ------------ ------------ Total Combined Fixed Charges And Preferred Distributions $ 49,996 $ 48,437 $ 44,807 $ 42,458 $ 21,751 Ratio of Earnings to Combined Fixed Charges and Preferred Distributions 3.72x 3.58x 3.66x 3.52x 5.04x