Exhibit 12.1
Meritage Homes Corporation
Calculation of Ratio of Earnings to Total Fixed Charges
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, 2017 | | | Year Ended December 31, | |
| | | 2016 | | | 2015 | | | 2014 | | | 2013 | | | 2012 | |
Income from continuing operations before income taxes and minority interest | | $ | 99,974 | | | | 218,060 | | | | 189,464 | | | | 208,417 | | | | 177,672 | | | | 28,854 | |
Loss/(Income) from equity method investees | | | (7,127 | ) | | | (19,042 | ) | | | (12,759 | ) | | | (10,422 | ) | | | (12,805 | ) | | | (10,233 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 92,847 | | | | 199,018 | | | | 176,705 | | | | 197,995 | | | | 164,867 | | | | 18,621 | |
Add/(deduct): | | | | | | | | | | | | | | | | | | | | | | | | |
+ Fixed Charges | | $ | 38,695 | | | | 72,952 | | | | 69,753 | | | | 60,541 | | | | 53,285 | | | | 47,968 | |
+ Amortization of Capitalized Interest | | | 30,599 | | | | 58,182 | | | | 44,435 | | | | 32,143 | | | | 24,668 | | | | 15,101 | |
+ Distributed income of equity method investees | | | 7,962 | | | | 16,959 | | | | 12,650 | | | | 11,613 | | | | 13,013 | | | | 9,648 | |
- Interest capitalized | | | (34,730 | ) | | | (65,178 | ) | | | (51,577 | ) | | | (53,211 | ) | | | (36,060 | ) | | | (21,891 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings available for fixed charges | | $ | 135,373 | | | | 281,933 | | | | 251,966 | | | | 249,081 | | | | 219,773 | | | | 69,447 | |
| | | | | | |
Fixed Charges: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and other financial charges expensed and capitalized | | $ | 37,175 | | | | 70,348 | | | | 67,542 | | | | 58,374 | | | | 51,152 | | | | 46,135 | |
Interest factor attributed to rentals (a) | | | 1,520 | | | | 2,604 | | | | 2,211 | | | | 2,167 | | | | 2,133 | | | | 1,833 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Fixed Charges | | $ | 38,695 | | | | 72,952 | | | | 69,753 | | | | 60,541 | | | | 53,285 | | | | 47,968 | |
Ratio of earnings to fixed charges (b) | | | 3.5x | | | | 3.9x | | | | 3.6x | | | | 4.1x | | | | 4.1x | | | | 1.4x | |
(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. |
Pro Forma Calculation of Ratio of Earnings to Total Fixed Charges
(Dollars in thousands)
| | | | | | | | |
| | Six Months Ended June 30, 2017 | | | Year Ended December 31, 2016 | |
| | |
Income from continuing operations before income taxes and minority interest | | $ | 94,590 | | | | 204,089 | |
Loss/(Income) from equity method investees | | | (7,127 | ) | | | (19,042 | ) |
| | | | | | | | |
| | $ | 87,463 | | | | 185,047 | |
Add/(deduct): | | | | | | | | |
+ Fixed Charges | | $ | 43,515 | | | | 86,870 | |
+ Amortization of Capitalized Interest | | | 30,599 | | | | 58,182 | |
+ Distributed income of equity method investees | | | 7,962 | | | | 16,959 | |
- Interest capitalized | | | (39,550 | ) | | | (79,094 | ) |
| | | | | | | | |
Earnings available for fixed charges | | $ | 130,189 | | | $ | 267,964 | |
| | |
Fixed Charges: | | | | | | | | |
Interest and other financial charges expensed and capitalized | | $ | 41,995 | | | | 84,266 | |
Interest factor attributed to rentals (a) | | | 1,520 | | | | 2,604 | |
| | | | | | | | |
Fixed Charges | | $ | 43,515 | | | | 86,870 | |
| | |
Ratio of earnings to fixed charges (b) | | | 3.0x | | | | 3.1x | |
(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. |