EX-12.1 7 d242936dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

EXHIBIT 12.1

KB HOME

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(In Thousands, Except Ratios)

 

     Years Ended November 30,  
     2011     2010     2009     2008     2007  

Earnings

          

Loss from continuing operations before income taxes

   $ (181,168   $ (76,368   $ (311,184   $ (967,931   $ (1,460,770

Add:

          

Interest incurred

     112,037        122,230        119,602        156,402        199,550   

Amortization of premiums and discounts related to debt

     2,150        2,149        1,586        2,062        2,478   

Portion of rent expense considered to be interest

     3,517        4,658        7,507        16,503        28,464   

Amortization of previously capitalized interest

     79,338        95,236        138,179        129,901        171,496   

Distribution of earnings from unconsolidated joint ventures, net of equity in income (loss)

     45,256        19,638        43,262        157,393        171,576   

Deduct:

          

Interest capitalized

     (62,833     (53,923     (67,839     (143,436     (186,560
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) as adjusted

   $ (1,703   $ 113,620      $ (68,887   $ (649,106   $ (1,073,766
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed charges

          

Interest incurred

   $ 112,037      $ 122,230      $ 119,602      $ 156,402      $ 199,550   

Amortization of premiums and discounts related to debt

     2,150        2,149        1,586        2,062        2,478   

Portion of rent expense considered to be interest

     3,517        4,658        7,507        16,503        28,464   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 117,704      $ 129,037      $ 128,695      $ 174,967      $ 230,492   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

                                   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Coverage deficiency (a)

   $ (119,407   $ (15,417   $ (197,582   $ (824,073   $ (1,304,258
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The ratios of earnings to fixed charges are computed on a consolidated basis excluding our French discontinued operations for the year ended November 30, 2007.

 

(a) Earnings for the years ended November 30, 2011, 2010, 2009, 2008 and 2007 were insufficient to cover fixed charges for the periods by $119.4 million, $15.4 million, $197.6 million, $824.1 million and $1.30 billion, respectively.