DiamondRock Hospitality Co - FORM 10-K - EX-12.1

file	filename
10-K - FORM 10-K - DiamondRock Hospitality Co	w80901e10vk.htm
EX-32 - EX-32 - DiamondRock Hospitality Co	w80901exv32.htm
EX-23.1 - EX-23.1 - DiamondRock Hospitality Co	w80901exv23w1.htm
EX-31.1 - EX-31.1 - DiamondRock Hospitality Co	w80901exv31w1.htm
EX-31.2 - EX-31.2 - DiamondRock Hospitality Co	w80901exv31w2.htm
EX-21.1 - EX-21.1 - DiamondRock Hospitality Co	w80901exv21w1.htm
EXCEL - IDEA: XBRL DOCUMENT - DiamondRock Hospitality Co	Financial_Report.xls

EXHIBIT 12.1

DiamondRock Hospitality Company
Computation of Ratios of Earnings to Fixed Charges and Preferred Stock Dividends
(in thousands, except ratio amounts)


	Year Ended December 31,
	2010			2009			2008			2007			2006

Income (Loss) from Continuting Opeartions Before Income Taxes	$	(6,530	)	$	(32,121	)	$	43,553		$	68,161		$	37,453
Fixed Charges		49,777			54,670			53,698			54,514			40,168
Amortization of Capitalized Interest		175			175			166			159			77
Capitalized Interest		(112	)		(19	)		(259	)		(50	)		(604	)


Earnings	$	43,310		$	22,705		$	97,158		$	122,784		$	77,094


Fixed Charges:

Interest Expense	$	45,524		$	51,609		$	50,404		$	51,445		$	36,934
Portion of Rent Related to Interest		4,141			3,042			3,035			3,019			2,630
Capitalized Interest		112			19			259			50			604


Fixed Charges		49,777			54,670			53,698			54,514			40,168


Preferred Stock Dividends		—			—			—			—			—


Combined Fixed Charges and Preferred Stock Dividends	$	49,777		$	54,670		$	53,698		$	54,514		$	40,168


Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends								1.8			2.3			1.9


Deficiency of Earnings to Fixed Charges and Preferred Stock Dividends	$	(6,467	)	$	(31,965	)	$	—		$	—		$	—

DiamondRock Hospitality Co - FORM 10-K - EX-12.1 - March 1, 2011