Exhibit 12.1
Meritage Homes Corporation
Calculation of Ratio of Earnings to Total Fixed Charges
(Dollars in thousands)
Three Months Ended | ||||||||||||||||||||||||
31, | Year Ended December 31, | |||||||||||||||||||||||
2015 | 2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||||||
Income/(Loss) from continuing operations before income taxes and minority interest | $ | 25,297 | 208,417 | 177,672 | 28,854 | (20,376 | ) | 2,484 | ||||||||||||||||
Loss/(Income) from equity method investees | (2,421 | ) | (10,422 | ) | (12,805 | ) | (10,233 | ) | (5,849 | ) | (5,243 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
22,876 | 197,995 | 164,867 | 18,621 | (26,225 | ) | (2,759 | ) | |||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||||
+ Fixed Charges | 15,791 | 60,541 | 53,285 | 47,968 | 45,441 | 45,936 | ||||||||||||||||||
+ Amortization of Capitalized Interest | 9,345 | 32,143 | 24,668 | 15,101 | 9,863 | 12,228 | ||||||||||||||||||
+ Distributed income of equity method investees | 3,035 | 11,613 | 13,013 | 9,648 | 6,497 | 7,263 | ||||||||||||||||||
- Interest capitalized | (12,128 | ) | (53,211 | ) | (36,060 | ) | (21,891 | ) | (12,994 | ) | (9,720 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Earnings available for fixed charges | $ | 38,919 | 249,081 | 219,773 | 69,447 | 22,582 | 52,948 | |||||||||||||||||
Fixed Charges: | ||||||||||||||||||||||||
Interest and other financial charges expensed and capitalized | 15,282 | 58,374 | 51,152 | 46,135 | 43,393 | 43,442 | ||||||||||||||||||
Interest factor attributed to rentals (a) | 509 | 2,167 | 2,133 | 1,833 | 2,048 | 2,494 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed Charges | $ | 15,791 | 60,541 | 53,285 | 47,968 | 45,441 | 45,936 | |||||||||||||||||
Ratio of earnings to fixed charges (b) | 2.5 | x | 4.1 | x | 4.1 | x | 1.4 | x | 0.5 | x (c) | 1.2 | x |
(a) | The interest factor attributable to rentals consists of one-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. |
(c) | Earnings were not adequate to cover fixed charges by $22.9 million for the year ended December 31, 2011. |