EXHIBIT 12.2

EPR PROPERTIES

COMPUTATION OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED DIVIDENDS

(Dollars in thousands)

 

		Year Ended December 31,
		2016				2015				2014				2013				2012
Earnings:
Income before equity in income from joint ventures and other items (1)		$	219,601			$	170,017			$	177,278			$	152,193			$	140,881
Fixed charges before preferred dividends		108,068				98,672				88,996				83,988				77,738
Distributions from equity investments		816				540				810				985				1,046
Capitalized interest		(10,697		)		(18,547		)		(7,525		)		(2,763		)		(859		)
Adjusted Earnings		$	317,788			$	250,682			$	259,559			$	234,403			$	218,806
Fixed Charges:
Interest expense, net (including amortization of deferred financing fees)		$	97,144			$	79,915			$	81,270			$	81,056			$	76,656
Interest within rental expense (2)		227				185				174				145				156
Interest income		—				25				27				24				67
Capitalized interest		10,697				18,547				7,525				2,763				859
Preferred dividends		23,806				23,806				23,807				23,806				24,508
Combined Fixed Charges and Preferred Dividends		$	131,874			$	122,478			$	112,803			$	107,794			$	102,246
Ratio of Earnings to Combined Fixed Charges and Preferred Dividends		2.4		x		2.0		x		2.3		x		2.2		x		2.1		x

 

(1)	Earnings before equity in income from joint ventures and other items for the year ended December 31, 2016 includes $0.9 million in costs associated with loan payoff. Earnings before equity in income from joint ventures and other items for the year ended December 31, 2015 includes $18.6 million of retirement severance expense and $0.3 million in costs associated with loan payoff. Earnings before equity in income from joint ventures and other items for the year ended December 31, 2014 includes $3.8 million in provision for loan losses and $0.3 million in costs associated with loan payoff. Earnings before equity in income from joint ventures and other items for the year ended December 31, 2013 includes $6.2 million in costs associated with loan refinancing and a $4.5 million gain on early extinguishment of debt. Earnings before equity in income from joint ventures and other items for the year ended December 31, 2012 includes $3.1 million in impairment charges for properties held and used and $0.6 million in costs associated with loan refinancing.
(2)	Interest within rental expense represents one-third of rental expense (the approximate portion of rental expense representing interest).