EX-12 3 ex12.htm EXHIBIT 12 ex12.htm

Exhibit 12

  

M.D.C. HOLDINGS, INC.

RATIO OF EARNINGS (LOSS) TO FIXED CHARGES

 

   

Year Ended December 31,

 
   

2016

   

2015

   

2014

   

2013

   

2012

 
                                         
   

(Dollars in thousands)

 

Earnings

  $ 216,687     $ 158,372     $ 163,686     $ 187,953     $ 95,914  

Fixed charges

  $ 55,450     $ 55,258     $ 68,287     $ 63,775     $ 45,200  
                                         

Earnings to fixed charges

  $ 3.91     $ 2.87     $ 2.40     $ 2.95     $ 2.12  
                                         

Earnings (Loss):

                                       
                                         

Income before income taxes

  $ 151,781     $ 101,424     $ 100,475     $ 129,825     $ 61,115  
                                         

Add: fixed charges

    55,450       55,258       68,287       63,775       45,200  

Less: capitalized interest

    (52,681 )     (53,061 )     (65,584 )     (59,908 )     (41,507 )

Add: amortization of previously capitalized interest

    62,137       54,751       60,508       54,261       31,106  
                                         

Total earnings

  $ 216,687     $ 158,372     $ 163,686     $ 187,953     $ 95,914  
                                         

Fixed Charges:

                                       
                                         

Homebuilding and corporate interest expense (1)

  $ -     $ -     $ 685     $ 1,726     $ 808  

Mortgage lending interest expense

    714       342       200       282       607  

Interest component of rent expense

    2,055       1,855       1,818       1,859       2,278  

Capitalized interest

    52,681       53,061       65,584       59,908       41,507  
                                         

Total fixed charges

  $ 55,450     $ 55,258     $ 68,287     $ 63,775     $ 45,200  

 

_____________________________________________

(1) Includes the amortization and expensing of debt expenses that were not capitalized during period

 

In computing the ratio of earnings to fixed charges, fixed charges consist of homebuilding and corporate interest expense which includes the amortization and expensing of debt expenses that were not capitalized during period, mortgage lending interest expense, interest component of rent expense, 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.