Attached files
Exhibit 12.1
Senior Housing Properties Trust
Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)
|
|
Year Ended December 31, |
|
|||||||||||||
|
|
2009 |
|
2008 |
|
2007 |
|
2006 |
|
2005 |
|
|||||
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
$ |
109,715 |
|
$ |
106,511 |
|
$ |
85,303 |
|
$ |
66,101 |
|
$ |
63,912 |
|
Fixed charges |
|
56,404 |
|
40,154 |
|
37,755 |
|
47,020 |
|
46,633 |
|
|||||
Adjusted earnings |
|
$ |
166,119 |
|
$ |
146,665 |
|
$ |
123,058 |
|
$ |
113,121 |
|
$ |
110,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fixed charges |
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
$ |
56,404 |
|
$ |
40,154 |
|
$ |
37,755 |
|
$ |
47,020 |
|
$ |
46,633 |
|
Ratio of earnings to fixed charges |
|
2.9x |
|
3.7x |
|
3.3x |
|
2.4x |
|
2.4x |
|