Exhibit 12.1
Meritage Homes Corporation
Calculation of Ratio of Earnings to Total Fixed Charges
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | |
| | 2012 | | | 2011 | | | 2010 | | | 2009 | | | 2008 | |
Income/(Loss) from continuing operations before income taxes and minority interest | | | 28,854 | | | | (20,376 | ) | | | 2,484 | | | | (154,799 | ) | | | (275,966 | ) |
(Income)/Loss from equity method investees | | | (10,233 | ) | | | (5,849 | ) | | | (5,243 | ) | | | (4,013 | ) | | | 17,038 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 18,621 | | | | (26,225 | ) | | | (2,759 | ) | | | (158,812 | ) | | | (258,928 | ) |
Add/(deduct): | | | | | | | | | | | | | | | | | | | | |
+ Fixed Charges | | | 47,968 | | | | 45,441 | | | | 45,936 | | | | 50,123 | | | | 53,526 | |
+ Amortization of Capitalized Interest | | | 15,101 | | | | 9,863 | | | | 12,228 | | | | 25,951 | | | | 37,233 | |
+ Distributed income of equity method investees | | | 9,648 | | | | 6,497 | | | | 7,263 | | | | 8,286 | | | | 10,049 | |
- Interest capitalized | | | (21,891 | ) | | | (12,994 | ) | | | (9,720 | ) | | | (10,359 | ) | | | (25,606 | ) |
| | | | | | | | | | | | | | | | | | | | |
Earnings available for fixed charges | | $ | 69,447 | | | $ | 22,582 | | | $ | 52,948 | | | $ | (84,811 | ) | | $ | (183,726 | ) |
| | | | | |
Fixed Charges: | | | | | | | | | | | | | | | | | | | | |
Interest and other financial charges expensed and capitalized | | | 46,135 | | | | 43,393 | | | | 43,442 | | | | 46,890 | | | | 49,259 | |
Interest factor attributed to rentals(a) | | | 1,833 | | | | 2,048 | | | | 2,494 | | | | 3,233 | | | | 4,267 | |
| | | | | | | | | | | | | | | | | | | | |
Total Fixed Charges | | $ | 47,968 | | | $ | 45,441 | | | $ | 45,936 | | | $ | 50,123 | | | $ | 53,526 | |
| | | | | |
Ratio of earnings to fixed charges | | | 1.4x | | | | 0.5x | | | | 1.2x | | | | (b | ) | | | (b | ) |
(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) | Earnings were not adequate to cover fixed charges by $134.9M and $237.3M million for the years ended December 31, 2009 and 2008, respectively. |
PRO FORMA
| | | | | | | | | | | | |
| | Year Ended December 31, | | | | | | | | | |
| | 2012 | | | | | | | | | |
Income/(Loss) from continuing operations before income taxes and minority interest | | | 24,765 | | | | | | | | | |
(Income)/Loss from equity method investees | | | (10,233 | ) | | | | | | | | |
| | | | | | | | | | | | |
| | | 14,532 | | | | | | | | | |
Add/(deduct): | | | | | | | | | | | | |
+ Fixed Charges | | | 48,193 | | | | | | | | | |
+ Amortization of Capitalized Interest | | | 15,101 | | | | | | | | | |
+ Distributed income of equity method investees | | | 9,648 | | | | | | | | | |
- Interest capitalized | | | (22,116 | ) | | | | | | | | |
| | | | | | | | | | | | |
Earnings available for fixed charges | | $ | 65,358 | | | | | | | | | |
| | | | | |
Fixed Charges: | | | | | | | | | | | | |
Interest and other financial charges expensed and capitalized | | | 46,360 | | | | | | | | | |
Interest factor attributed to rentals(a) | | | 1,833 | | | | | | | | | |
| | | | | | | | | | | | |
Total Fixed Charges | | $ | 48,193 | | | | | | | | | |
| | | | | |
Ratio of earnings to fixed charges | | | 1.4x | | | | | | | | | |