EXHIBIT 12.1 LIFEPOINT HOSPITALS, INC. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED) (Dollars in millions) Historical ---------------------------------------------------------------------- Three Months ended Years Ended December 31, March 31, ------------------------------------------------ ------------------- 1994 1995 1996 1997 1998 1998 1999 ---- ---- ---- ---- ---- ---- ---- Earnings Income from continuing operations before minority interests and income taxes $ 24.0 $ 42.7 $ 66.8 $ 31.0 $ (25.6) $ 6.3 $ 7.3 Fixed charges 15.0 13.1 16.2 17.5 21.5 5.2 5.3 ------ ------- ------- ------- ------- ------- ------- $ 39.0 $ 55.8 $ 83.0 $ 48.5 $ (4.1) $ 11.5 $ 12.6 ====== ======= ======= ======= ======= ======= ======= Fixed charges Interest charged to expense $ 13.5 $ 11.3 $ 14.1 $ 15.4 $ 19.1 $ 4.6 $ 4.7 Interest portion of rental expense 1.5 1.8 2.1 2.1 2.4 0.6 0.6 ------ ------- ------- ------- ------- ------- ------- Fixed charges $ 15.0 $ 13.1 $ 16.2 $ 17.5 $ 21.5 $ 5.2 $ 5.3 ====== ======= ======= ======= ======= ======= ======= Ratio of earnings to fixed charges 2.6 4.3 5.1 2.8 -- 2.2 2.4 ====== ======= ======= ======= ======= ======= =======