EX-12 3 c57518exv12.htm EX-12 exv12
Exhibit 12
MGIC INVESTMENT CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands, except for ratio data)
                                         
    Year ended December 31,  
    2009     2008     2007     2006     2005  
                         
(Loss) income before taxes and equity investees
  $ (1,765,053 )   $ (947,639 )   $ (2,234,654 )   $ 525,328     $ 656,493  
 
                                       
Distributions from equity investees
          22,204       51,512       150,549       144,161  
                         
 
                                       
Net (loss) earnings
    (1,765,053 )     (925,435 )     (2,183,142 )     675,877       800,654  
 
                                       
Fixed charges:
                                       
Interest expense (2)
    65,485       65,659       41,130       38,473       39,905  
Amortization of debt expense
    23,781       15,415       856       875       1,186  
Rent expense (1/3) (reasonable approximation of the interest factor)
    3,531       4,074       3,888       3,624       3,694  
                         
 
                                       
Total fixed charges
    92,797       85,148       45,874       42,972       44,785  
 
                                       
Net (loss) earnings and fixed charges
  $ (1,672,256 )   $ (840,287 )   $ (2,137,268 )   $ 718,849     $ 845,439  
 
                                       
Ratio of net (loss) earnings and fixed charges to fixed charges
      (1)       (1)       (1)     16.7       18.9  
 
(1)   Total earnings were insufficient to cover fixed charges by $1.8 billion, $925.4 million and $2.2 billion in 2009, 2008 and 2007, respectively. Total losses for 2009 included an approximately $1.8 billion increase in net loss reserves. Total losses for 2008 included an approximately $1.9 billion increase in net loss reserves. Total losses for 2007 included an approximately $1.5 billion increase in net loss reserves and approximately $1.2 billion associated with establishing a premium deficiency reserve on our Wall Street bulk transactions. The loss before taxes and equity investees for 2007 excludes a $466 million impairment of our entire interests in C-BASS.
 
(2)   Interest expense excludes interest on uncertain tax positions.