EX-12.1 4 d615835dex121.htm STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Statement of Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.1

M/I Homes, Inc.

Statement of Computation of Ratio of Earnings to Fixed Charges and

Ratio of Earnings to Combined Fixed Charges and Preferred Dividends

RATIO OF EARNINGS TO FIXED CHARGES

 

    Nine Months     Nine Months        
    Ended     Ended     Fiscal Year Ended December 31,  
(Dollars in Thousands)   2013     2012     2012     2011     2010     2009     2008  

Earnings:

             

Income (Loss) from continuing operations before income taxes

  $ 26,033      $ 7,377      $ 12,759      ($ 33,902   ($ 27,404   ($ 92,989   ($ 215,124

Add:

             

Loss (income) of unconsolidated joint ventures

    (278     10        12        23        (276     1        (158

Fixed charges from below

    23,253        20,157        27,389        26,062        21,026        20,186        24,023   

Interest amortized to cost of sales

    11,295        9,211        13,468        10,949        13,339        11,720        12,969   

Less:

             

Interest capitalized

    (10,046     (7,128     (9,975     (9,743     (9,744     (9,552     (9,593
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total (loss) earnings (a)

  $ 50,257      $ 29,627      $ 43,653      ($ 6,611   ($ 3,059   ($ 70,634   ($ 187,883
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

             

Interest incurred (a)

  $ 19,677      $ 17,372      $ 23,462      $ 22,287      $ 16,286      $ 14,838      $ 18,174   

Amortization of debt costs

    2,555        1,822        2,584        2,461        2,873        3,181        2,616   

Rental expense interest factor

    1,021        963        1,343        1,314        1,867        2,167        3,233   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

  $ 23,253      $ 20,157      $ 27,389      $ 26,062      $ 21,026      $ 20,186      $ 24,023   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

    2.16        1.47        1.59        —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Coverage deficiency

    —          —          —        $ 32,673      $ 24,085      $ 90,820      $ 211,906   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS   
(Dollars in Thousands)   2013     2012     2012     2011     2010     2009     2008  

Total earnings (loss)- from above

  $ 50,257      $ 29,627      $ 43,653      ($ 6,611   ($ 3,059   ($ 70,634   ($ 187,883
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges- from above

    23,253        20,157        27,389        26,062        21,026        20,186        24,023   

Preferred stock dividends (adjusted to pretax dollars)

    2,438        0        0        0        0        0        7,863   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined fixed charges and preferred stock dividends

  $ 25,691      $ 20,157      $ 27,389      $ 26,062      $ 21,026      $ 20,186      $ 31,886   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends

    1.96        1.47        1.59        —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Coverage deficiency

    —          —          —        $ 32,673      $ 24,085      $ 90,820      $ 219,769   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) The Company records interest accrued on certain tax positions in income tax (benefit) provision. Interest included in “fixed charges” is only interest on third party indebtedness, and interest expense accrued on uncertain tax positions is excluded from the calculation of “earnings”.

The ratio of earnings to fixed charges is determined by dividing earnings by fixed charges. Earnings consist of (loss) income from continuing operations before income taxes, loss (income) of unconsolidated joint ventures, fixed charges, interest amortized to cost of sales, excluding capitalized interest. Fixed charges consist of interest incurred, amortization of debt costs and that portion of operating lease rental expense (33%) deemed to be representative of interest. The ratio of earnings to combined fixed charges and preferred stock dividends is determined by dividing earnings by combined fixed charges and preferred stock dividends. Preferred stock dividends represent preferred stock dividends multiplied by the ratio which pre-tax income from continuing operations bears to income from continuing operations.