EX-12 6 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

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
    Year Ended December 31,  
(dollars in 000's)    2011     2010     2011     2010     2010     2009     2008     2007     2006  

(Loss) Earnings

   $ (16,022   $ 14,182      $ (26,856   $ 8,463      $ (3,916   $ (28,481   $ (299,317   $ (688,767   $ 405,396   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges

   $ 19,077      $ 18,528      $ 37,263      $ 37,485      $ 76,792      $ 67,954      $ 68,570      $ 70,529      $ 80,915   

(Loss) Earnings to Fixed Charges

   $ (0.84   $ 0.77      $ (0.72   $ 0.23      $ (0.05   $ (0.42   $ (4.37   $ (9.77   $ 5.01   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) Earnings:

                  

Pretax (Loss) Earnings from Continuing Operations

   $ (29,803   $ (3,699   $ (53,507   $ (24,941   $ (70,601   $ (107,335   $ (382,135   $ (756,464   $ 333,137   

Add: Fixed Charges

     19,077        18,528        37,263        37,485        76,792        67,954        68,570        70,529        80,915   

Less: Capitalized Interest

     (10,750     (8,849     (20,269     (15,485     (33,919     (19,810     (39,852     (57,791     (58,141

Add: Amortization of Previously Capitalized Interest

     5,454        8,202        9,657        11,404        23,812        30,710        54,100        54,959        49,485   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total (Loss) Earnings

   $ (16,022   $ 14,182      $ (26,856   $ 8,463      $ (3,916   $ (28,481   $ (299,317   $ (688,767   $ 405,396   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

                  

Corporate interest expense

   $ 7,334      $ 9,309      $ 16,001      $ 19,604      $ 38,157      $ 38,131      $ 17,989      $ -      $ -   

Mortgage lending interest expense

     63        127        63        206        466        451        329        1,581        8,816   

Interest component of rent expense

     695        722        695        1,499        2,898        3,257        4,362        7,109        9,852   

Amortization and expensing of debt expenses

     235        (479     235        691        1,352        6,305        6,038        4,048        4,106   

Capitalized interest

     10,750        8,849        20,269        15,485        33,919        19,810        39,852        57,791        58,141   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

   $ 19,077      $ 18,528      $ 37,263      $ 37,485      $ 76,792      $ 67,954      $ 68,570      $ 70,529      $ 80,915   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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 three months ended March 31, 2011 and 2010, the Company generated losses which exceeded fixed charges of $19.2 million and $18.2 million, respectively. For the years ended December 31, 2010, 2009, 2008 and 2007, the Company generated losses which exceeded fixed charges of $76.8 million, $68.0 million, $68.6 million and $70.3 million, respectively.