Attached files

file filename
10-Q - 10-Q - DIVERSIFIED HEALTHCARE TRUSTa09-30828_110q.htm
EX-3.1 - EX-3.1 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex3d1.htm
EX-3.2 - EX-3.2 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex3d2.htm
EX-10.2 - EX-10.2 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex10d2.htm
EX-32.1 - EX-32.1 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex32d1.htm
EX-31.3 - EX-31.3 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex31d3.htm
EX-31.4 - EX-31.4 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex31d4.htm
EX-31.1 - EX-31.1 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex31d1.htm
EX-31.2 - EX-31.2 - DIVERSIFIED HEALTHCARE TRUSTa09-30828_1ex31d2.htm

Exhibit 12.1

 

Computation of Ratio of Earnings to Fixed Charges

(dollars in thousands)

 

 

 

Nine Months Ended
September 30,

 

Year Ended December 31,

 

 

 

2009

 

2008

 

2008

 

2007

 

2006

 

2005

 

2004

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

77,609

 

$

74,143

 

$

106,511

 

$

85,303

 

$

66,101

 

$

63,912

 

$

56,742

 

Fixed charges

 

37,432

 

28,934

 

40,154

 

37,755

 

47,020

 

46,633

 

41,836

 

Adjusted earnings

 

$

115,041

 

$

103,077

 

$

146,665

 

$

123,058

 

$

113,121

 

$

110,545

 

$

98,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

37,432

 

$

28,934

 

$

40,154

 

$

37,755

 

$

47,020

 

$

46,633

 

$

41,836

 

Ratio of earnings to fixed charges

 

3.1x

 

3.6x

 

3.7x

 

3.3x

 

2.4x

 

2.4x

 

2.4x