EXHIBIT 12.1
Meritage Homes Corporation
Calculation of Ratio of Earnings to Total Fixed Charges
(Dollars in thousands)
For the Three Months Ended March 31, | Year Ended December 31, | |||||||||||||||||||||||
2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||||
Income from continuing operations before income taxes and minority interest | 48,884 | 247,519 | 218,060 | 189,464 | 208,417 | 177,672 | ||||||||||||||||||
Income from equity method investees | (2,610 | ) | (15,959 | ) | (19,042 | ) | (12,759 | ) | (10,422 | ) | (12,805 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
46,274 | 231,560 | 199,018 | 176,705 | 197,995 | 164,867 | |||||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||||
+ Fixed Charges | 21,619 | 82,278 | 72,952 | 69,753 | 60,541 | 53,285 | ||||||||||||||||||
+ Amortization of Capitalized Interest | 17,469 | 64,824 | 58,182 | 44,435 | 32,143 | 24,668 | ||||||||||||||||||
+ Distributed income of equity method investees | 3,244 | 15,337 | 16,959 | 12,650 | 11,613 | 13,013 | ||||||||||||||||||
- Interest capitalized | (20,733 | ) | (75,192 | ) | (65,176 | ) | (51,577 | ) | (53,211 | ) | (36,060 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings available for fixed charges | 67,873 | 318,807 | 281,935 | 251,966 | 249,081 | 219,773 | ||||||||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest and other financial charges expensed and capitalized | 20,869 | 79,045 | 70,348 | 67,542 | 58,374 | 51,152 | ||||||||||||||||||
Interest factor attributed to rentals (a) | 750 | 3,233 | 2,604 | 2,211 | 2,167 | 2,133 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges | 21,619 | 82,278 | 72,952 | 69,753 | 60,541 | 53,285 | ||||||||||||||||||
Ratio of earnings to fixed charges (b) | 3.1x | 3.9x | 3.9x | 3.6x | 4.1x | 4.1x |
(a) | The interest factor attributable to rentals consists ofone-third of rental charges, which is deemed by the Company to be representative of the interest factor inherent in rent. |
(b) | There was no outstanding preferred stock during the periods presented; therefore, the ratio of earnings to fixed charges and earnings to combined fixed charges and preferred stock dividends were the same. |