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. |