Host Hotels & Resorts (HST) 10-Q 2018 Q3 Quarterly report

Exhibit 12.2

HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in millions, except ratio amounts)

	Year-to-date ended September 30,
	2018			2017
Income from continuing operations before income taxes	$	908		$	541
Add (deduct):
Fixed charges		157			147
Capitalized interest		(2	)		(1	)
Amortization of capitalized interest		6			6
Equity in earnings related to equity method investees		(25	)		(19	)
Distributions from investments in affiliates		24			14
Adjusted earnings	$	1,068		$	688
Fixed charges:
Interest on indebtedness and amortization of deferred financing costs	$	134		$	125
Capitalized interest		2			1
Portion of rents representative of the interest factor		21			21
Total fixed charges	$	157		$	147
Ratio of earnings to fixed charges		6.8			4.7