Exhibit 12.1
LifePoint Hospitals, Inc.
Ratios of Earnings to Fixed Charges
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended |
| |||||||||
|
| Years Ended December 31, |
| June 30, |
| |||||||||||||||||
|
| 2013 |
| 2012 |
| 2011 |
| 2010 |
| 2009 |
| 2014 |
| 2013 |
| |||||||
EARNINGS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income from continuing operations before income taxes |
| $ | 211.5 |
| $ | 244.1 |
| $ | 263.3 |
| $ | 241.1 |
| $ | 222.0 |
| $ | 117.3 |
| $ | 97.2 |
|
Fixed charges, exclusive of capitalized interest |
| 110.6 |
| 114.0 |
| 119.3 |
| 118.1 |
| 113.5 |
| 72.3 |
| 53.7 |
| |||||||
TOTAL EARNINGS |
| $ | 322.1 |
| $ | 358.1 |
| $ | 382.6 |
| $ | 359.2 |
| $ | 335.5 |
| $ | 189.6 |
| $ | 150.9 |
|
FIXED CHARGES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest charged to expense (a) |
| 98.4 |
| 102.5 |
| 109.2 |
| 109.0 |
| 104.6 |
| 65.6 |
| 47.3 |
| |||||||
Interest portion of rental expense |
| 12.2 |
| 11.5 |
| 10.1 |
| 9.1 |
| 8.9 |
| 6.7 |
| 6.4 |
| |||||||
Fixed charges, exclusive of capitalized interest |
| 110.6 |
| 114.0 |
| 119.3 |
| 118.1 |
| 113.5 |
| 72.3 |
| 53.7 |
| |||||||
Capitalized interest |
| 1.4 |
| 2.3 |
| 2.0 |
| 0.8 |
| 1.1 |
| 0.3 |
| 0.7 |
| |||||||
TOTAL FIXED CHARGES |
| $ | 112.0 |
| $ | 116.3 |
| $ | 121.3 |
| $ | 118.9 |
| $ | 114.6 |
| $ | 72.6 |
| $ | 54.4 |
|
RATIO OF EARNINGS TO FIXED CHARGES |
| 2.88 |
| 3.08 |
| 3.15 |
| 3.02 |
| 2.93 |
| 2.61 |
| 2.77 |
| |||||||
(a) Excluding interest income.