EX-12.1 4 d200750dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges

Medical Properties Trust, Inc.

The following table sets forth Medical Properties, Inc.’s ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preferred dividends for the periods indicated below.

 

     Year Ended
December 31,
2011
    Year Ended
December 31,
2012
    Year Ended
December 31,
2013
    Year Ended
December 31,
2014
    Year Ended
December 31,
2015
    Six Months
Ended
June 30,
2016
 

Income From Continuing Operations Before Income Taxes

   $ 12,070      $ 72,712      $ 89,803      $ 50,864      $ 141,101      $ 112,335   

Fixed Charges

     58,964        60,011        68,654        101,914        126,887        82,213   

Amortization of Capitalized Interest

     204        227        271        318        355        163   

Capitalized Interest

     (896     (1,596     (1,729     (1,860     (1,425     (1,224

Earnings

   $ 70,342      $ 131,354      $ 156,999      $ 151,236      $ 266,918      $ 193,487   

Interest Expense/Debt Refinancing Costs

   $ 58,026      $ 58,243      $ 66,746      $ 99,854      $ 125,252      $ 80,874   

Portion of Rent Related to Interest

     42        172        179        200        210        115   

Capitalized Interest

     896        1,596        1,729        1,860        1,425        1,224   

Fixed Charges

   $ 58,964      $ 60,011      $ 68,654      $ 101,914      $ 126,887      $ 82,213   

Preferred Stock Dividends

     —          —          —          —          —          —     

Combined Fixed Charges and Preferred Stock Dividends

   $ 58,964      $ 60,011      $ 68,654      $ 101,914      $ 126,887      $ 82,213   

Ratio of Earnings to Fixed Charges

     1.19x        2.19x        2.29x        1.48x        2.10x        2.35x   

Our ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. For these purposes, “earnings” is the amount resulting from adding together income (loss) from continuing operations, fixed charges, and amortization of capitalized interest and subtracting interest capitalized. “Fixed charges” is the amount resulting from adding together interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to indebtedness; and the interest portion of rent.

Computation of Ratio of Earnings to Fixed Charges

MPT Operating Partnership, L.P.

The following table sets forth MPT Operating Partnership, L.P.’s ratio of earnings to fixed charges and ratio of earnings to combined fixed charges and preferred dividends for the periods indicated below.

 

     Year Ended
December 31,
2011
     Year Ended
December 31,
2012
     Year Ended
December 31,
2013
     Year Ended
December 31,
2014
     Year Ended
December 31,
2015
     Six Months
Ended
June 30,
2016
 

Income From Continuing Operations Before Income Taxes

   $ 12,087       $ 72,712       $ 89,803       $ 50,864       $ 141,101       $ 112,335   


Fixed Charges

     58,964        60,011        68,654        101,914        126,887        82,213   

Amortization of Capitalized Interest

     204        227        271        318        355        163   

Capitalized Interest

     (896     (1,596     (1,729     (1,860     (1,425     (1,224

Earnings

   $ 70,359      $ 131,354      $ 156,999      $ 151,236      $ 266,918      $ 193,487   

Interest Expense/Debt Refinancing Costs

   $ 58,026      $ 58,243      $ 66,746      $ 99,854      $ 125,252      $ 80,874   

Portion of Rent Related to Interest

     42        172        179        200        210        115   

Capitalized Interest

     896        1,596        1,729        1,860        1,425        1,224   

Fixed Charges

   $ 58,964      $ 60,011      $ 68,654      $ 101,914      $ 126,887      $ 82,213   

Preferred Stock Dividends

     —          —          —          —          —          —     

Combined Fixed Charges and Preferred Stock Dividends

   $ 58,964      $ 60,011      $ 68,654      $ 101,914      $ 126,887      $ 82,213   

Ratio of Earnings to Fixed Charges

     1.19x        2.19x        2.29x        1.48x        2.10x        2.35x   

Our ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. For these purposes, “earnings” is the amount resulting from adding together income (loss) from continuing operations, fixed charges, and amortization of capitalized interest and subtracting interest capitalized. “Fixed charges” is the amount resulting from adding together interest expensed and capitalized; amortized premiums, discounts and capitalized expenses related to indebtedness; and the interest portion of rent.