EX-12 3 d219272dex12.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
September 30,
    Nine Months Ended
September 30,
    Year Ended December 31,  
(dollars in 000's)    2011     2010     2011     2010     2010     2009     2008     2007     2006  

Earnings (loss)

   $ (5,833   $ 5,099      $ (31,882   $ 13,562      $ (3,916   $ (28,481   $ (299,317   $ (688,767   $ 405,396   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges

   $ 34,049      $ 19,294      $ 72,119      $ 56,967      $ 76,792      $ 67,954      $ 68,570      $ 12,738      $ 22,774   

Earnings loss to fixed charges

   $ (0.17   $ 0.26      $ (0.44   $ 0.24      $ (0.05   $ (0.42   $ (4.37   $ (54.07   $ 17.80   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) Earnings:

                  

Pretax (loss) earnings from continuing operations

   $ (34,189   $ (10,594   $ (87,696   $ (35,535   $ (70,601   $ (107,335   $ (382,135   $ (756,464   $ 333,137   

Add: fixed charges

     34,049        19,482        72,119        56,967        76,792        67,954        68,570        12,738        22,774   

Less: capitalized interest

     (10,833     (9,370     (31,102     (24,855     (33,919     (19,810     (39,852     0        0   

Add: amortization of previously capitalized interest

     5,140        5,581        14,797        16,985        23,812        30,710        54,100        54,959        49,485   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings (loss)

   $ (5,833   $ 5,099      $ (31,882   $ 13,562      $ (3,916   $ (28,481   $ (299,317   $ (688,767   $ 405,396   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

                  

Capitalized interest

   $ 10,833      $ 9,370      $ 31,102      $ 24,855      $ 33,919      $ 19,810      $ 39,852      $      $   

Interest expense

     3,695        9,000        19,819        28,810        38,623        38,582        18,318        1,581        8,816   

Loss on extinguishment of debt

     18,559        0        18,559        —          —          —          —          —          —     

Interest component of rent expense

     760        688        2,024        2,187        2,898        3,257        4,362        7,109        9,852   

Amortization and expensing of debt expenses

     202        424        615        1,115        1,352        6,305        6,038        4,048        4,106   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 34,049      $ 19,482      $ 72,119      $ 56,967      $ 76,792      $ 67,954      $ 68,570      $ 12,738      $ 22,774   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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 and nine months ended September 30, 2011, the Company generated losses which exceeded fixed charges of $34.0 million and $72.1 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.