Attached files

file filename
10-K - 10-K - Century Communities, Inc.ccs-20161231x10k.htm
EX-32.3 - EX-32.3 - Century Communities, Inc.ccs-20161231xex32_3.htm
EX-32.2 - EX-32.2 - Century Communities, Inc.ccs-20161231xex32_2.htm
EX-32.1 - EX-32.1 - Century Communities, Inc.ccs-20161231xex32_1.htm
EX-31.3 - EX-31.3 - Century Communities, Inc.ccs-20161231xex31_3.htm
EX-31.2 - EX-31.2 - Century Communities, Inc.ccs-20161231xex31_2.htm
EX-31.1 - EX-31.1 - Century Communities, Inc.ccs-20161231xex31_1.htm
EX-23.1 - EX-23.1 - Century Communities, Inc.ccs-20161231xex23_1.htm
EX-21.1 - EX-21.1 - Century Communities, Inc.ccs-20161231xex21_1.htm

EXHIBIT 12.1

CENTURY COMMUNITIES, INC.

Ratio of Earnings to Fixed Charges



The following table sets forth our ratio of earnings to fixed charges for the years ended December 31, 2016, 2015, 2014, 2013 and 2012.  



 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Year Ended December 31,

(Dollars in thousands)

 

2016

 

2015

 

 

2014

 

2013

 

2012



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

93,118 

 

$

70,767 

 

$

33,530 

 

$

19,679 

 

$

8,938 

Fixed charges

 

$

27,371 

 

$

20,693 

 

$

11,053 

 

$

1,183 

 

$

1,751 

Earnings to fixed charges

 

$

3.40 

 

$

3.42 

 

$

3.03 

 

$

16.63 

 

$

5.11 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (Loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

73,149 

 

$

60,305 

 

$

30,959 

 

$

18,073 

 

$

7,439 

Add: fixed charges

 

 

27,371 

 

 

20,693 

 

 

11,053 

 

 

1,183 

 

 

1,751 

Less: capitalized interest

 

 

(26,904)

 

 

(20,313)

 

 

(10,848)

 

 

(1,098)

 

 

(1,681)

Add: amortization of previously capitalized interest

 

 

19,502 

 

 

10,082 

 

 

2,366 

 

 

1,521 

 

 

1,429 

Total earnings

 

$

93,118 

 

$

70,767 

 

$

33,530 

 

$

19,679 

 

$

8,938 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (1)

 

$

 

$

10 

 

$

26 

 

$

 —

 

$

 —

Interest component of rent expense

 

 

462 

 

 

370 

 

 

179 

 

 

85 

 

 

70 

Capitalized interest

 

 

26,904 

 

 

20,313 

 

 

10,848 

 

 

1,098 

 

 

1,681 

Total fixed charges

 

$

27,371 

 

$

20,693 

 

$

11,053 

 

$

1,183 

 

$

1,751 



(1) Excludes capitalized interest