EX-12.1 6 y75618exv12w1.htm EX-12.1: STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES EX-12.1
Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES
                                                 
    Three Months                                
    Ended     Actual Year     Actual Year     Actual Year     Actual Year     Actual year  
(Dollars In Thousands)   01/31/09     10/08     10/07     10/06     10/05     10/04  
Net (loss) income
  $ (178,410 )   $ (1,124,590 )   $ (627,119 )   $ 149,533     $ 471,847     $ 348,681  
Add:
                                               
Federal and state income tax (benefit) provisions
    584       (43,458 )     (19,847 )     83,573       308,738       201,091  
Interest expensed
    47,359       176,336       141,754       111,944       89,721       75,042  
Interest expensed mortgage and financing subsidiaries
    456       3,601       6,009       7,767       5,801       2,765  
Distribution of earnings of unconsolidated joint ventures, net of income (loss) from unconsolidated joint ventures
    23,738       44,061       32,221       (347 )     (6,171 )     (334 )
Amortization of bond prepaid expenses
    1,660       3,863       2,151       2,089       2,012       10,999  
Amortization of bond discounts
    116       821       1,084       1,039       715       571  
 
                                   
Total (loss) earnings
  $ (104,497 )   $ (939,366 )   $ (463,747 )   $ 355,598     $ 872,663     $ 638,815  
 
                                   
 
                                               
Fixed Charges:
                                               
Interest incurred
  $ 53,510     $ 190,801     $ 194,547       166,427       102,930       87,674  
Interest incurred mortgage and financing subsidiaries
    456       3,601       6,009       7,767       5,801       2,765  
Amortization of bond prepaid expenses
    1,660       3,863       2,151       2,089       2,012       10,999  
Amortization of bond discounts
    116       821       1,084       1,039       715       571  
 
                                   
Total fixed charges
  $ 55,742     $ 199,086     $ 203,791     $ 177,322     $ 111,458     $ 102,009  
 
                                   
 
                                               
Ratio of earnings of fixed charges
    (a )     (a )     (a )     2.0       7.8       6.3  
 
(a)   Earnings for the three months ended January 31, 2009 and for the year ended October 31, 2008 and 2007 were insufficient to cover fixed charges for such periods by $160.2 million, $1,138.5 million and $667.5 million, respectively.