EX-12 2 dex12.htm RATIO OF EARNINGS TO FIXED CHARGES SCHEDULE Ratio of Earnings to Fixed Charges Schedule

Exhibit 12

M.D.C. HOLDINGS, INC.

RATIO OF (LOSS) EARNINGS TO FIXED CHARGES

 

     Six Months
Ended June 30,
    Three Months
Ended June 30,
    Year Ended December 31,  
     2010     2009     2010     2009     2009     2008     2007     2006     2005  
     (dollars in 000's)  

Earnings (Loss)

   $ 8,463      $ (19,830   $ 14,948      $ 1,339      $ (28,481   $ (299,317   $ (688,767   $ 405,396      $ 858,443   
                                                                        

Fixed Charges

   $ 37,485      $ 33,156      $ 19,294      $ 16,441      $ 67,954      $ 68,570      $ 70,529      $ 80,915      $ 67,459   

Earnings (Loss) to Fixed Charges

   $ 0.23      $ (0.60   $ 0.77      $ 0.08      $ (0.42   $ (4.37   $ (9.77   $ 5.01      $ 12.73   
                                                                        

(Loss) Earnings:

                  

(Loss) Income before income taxes

   $ (24,941   $ (60,136   $ (3,699   $ (19,063   $ (107,335   $ (382,135   $ (756,464   $ 333,137      $ 808,763   

Add: Fixed Charges

     37,485        33,156        19,294        16,441        67,954        68,570        70,529        80,915        67,459   

Less: Capitalized Interest

     (15,485     (9,544     (8,849     (4,700     (19,810     (39,852     (57,791     (58,141     (51,872

Add: Amortization of Previously Capitalized Interest

     11,404        16,694        8,202        8,661        30,710        54,100        54,959        49,485        34,093   
                                                                        

Total Earnings (Loss)

   $ 8,463      $ (19,830   $ 14,948      $ 1,339      $ (28,481   $ (299,317   $ (688,767   $ 405,396      $ 858,443   
                                                                        

Fixed Charges:

                  

Homebuilding and corporate interest expense

   $ 19,604      $ 19,404      $ 9,309      $ 9,755      $ 38,131      $ 17,989      $      $      $   

Mortgage lending interest expense

     206        174        127        83        451        329        1,581        8,816        3,850   

Interest component of rent expense

     1,499        1,695        722        816        3,257        4,362        7,109        9,852        7,369   

Amortization and expensing of debt expenses

     691        2,339        287        1,087        6,305        6,038        4,048        4,106        4,368   

Capitalized interest

     15,485        9,544        8,849        4,700        19,810        39,852        57,791        58,141        51,872   
                                                                        

Total Fixed Charges

   $ 37,485      $ 33,156      $ 19,294      $ 16,441      $ 67,954      $ 68,570      $ 70,529      $ 80,915      $ 67,459   
                                                                        

In computing the ratio of earnings to fixed charges, fixed charges consist of homebuilding and corporate interest expense, mortgage lending interest expense, interest component of rent expense, amortization and expensing of debt expenses and capitalized interest. Earnings are computed by adding fixed charges (except capitalized interest) and amortization of previously capitalized interest during the period to (loss) earnings before income taxes. For the six months ended June 30, 2009, the Company generated losses which exceeded fixed charges of $30.2 million. For the years ended December 31, 2009, 2008 and 2007, the Company generated losses which exceeded fixed charges of $68.0 million, $68.6 million and $70.3 million, respectively.