EX-12.1 4 d243973dex121.htm EX-12.1 EX-12.1

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 Ended    

Fiscal Year Ended December 31,

 
(Dollars in Thousands)    2016     2015     2015     2014     2013     2012     2011  

Earnings:

              

Income (loss) from continuing operations before income taxes

   $ 58,108      $ 64,075      $ 86,929      $ 69,736      $ 41,335      $ 12,759      ($ 33,902

Add:

              

(Income) loss of unconsolidated joint ventures

     (413     (248     (498     (347     (322     12        23   

Fixed charges from below

     28,385        26,895        38,068        33,157        30,985        27,389        26,062   

Interest amortized to cost of sales

     13,138        11,637        16,966        16,443        15,175        13,468        10,949   

Less:

              

Interest capitalized

     (13,392     (13,466     (18,410     (17,937     (13,601     (9,975     (9,743
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings (loss) (a)

   $ 85,826      $ 88,893      $ 123,055      $ 101,052      $ 73,572      $ 43,653      ($ 6,611
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Charges:

              

Interest incurred (a)

   $ 24,000      $ 22,946      $ 32,625      $ 28,181      $ 26,201      $ 23,462      $ 22,287   

Amortization of debt costs

     2,552        2,390        3,306        3,121        3,338        2,584        2,461   

Rental expense interest factor

     1,833        1,559        2,137        1,855        1,446        1,343        1,314   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 28,385      $ 26,895      $ 38,068      $ 33,157      $ 30,985      $ 27,389      $ 26,062   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     3.02        3.31        3.23        3.05        2.37        1.59        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Coverage deficiency

     —          —          —          —          —          —        $ 32,673   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

 

(Dollars in Thousands)    2016      2015      2015      2014      2013      2012      2011  

Total earnings (loss)- from above

   $ 85,826       $ 88,893       $ 123,055       $ 101,052       $ 73,572       $ 43,653       ($ 6,611
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges- from above

     28,385         26,895         38,068         33,157         30,985         27,389         26,062   

Preferred stock dividends (adjusted to pretax dollars)

     5,894         6,086         8,186         6,694         3,656         0         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Combined fixed charges and preferred stock dividends

   $ 34,279       $ 32,981       $ 46,255       $ 39,851       $ 34,641       $ 27,389       $ 26,062   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to combined fixed charges and preferred stock dividends

     2.50         2.70         2.66         2.54         2.12         1.59         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Coverage deficiency

     —           —           —           —           —           —         $ 32,673   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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.