EX-12 3 ex12.htm EXHIBIT 12 ex12.htm

Exhibit 12
 
 
MGIC INVESTMENT CORPORATION

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(in thousands, except for ratio data)


        Year ended December 31,  
    Three Months Ended March 31, 2013  
2012
   
2011
   
2010
   
2009
   
2008
 
                                   
Loss before taxes and equity investees
$ (71,791 $ (928,644 )   $ (484,299 )   $ (359,400 )   $ (1,765,053 )   $ (947,639 )
                                             
Distributions from equity investees
  -     -       -       -       -       22,204  
                                             
Net loss
   (71,791   (928,644 )     (484,299 )     (359,400 )     (1,765,053 )     (925,435 )
                                             
Fixed charges:
                                           
Interest expense
   15,345     59,526       69,135       70,621       65,485       65,659  
Amortization of debt expense
   11,061     39,818       34,136       27,968       23,781       15,415  
Rent expense (1/4 for 2013-2010, 1/3 for 2009-2008)
                                           
(reasonable approximation of the interest factor)
   541     2,224       2,429       2,566       3,531       4,074  
                                             
Total fixed charges
   26,947     101,568       105,700       101,155       92,797       85,148  
                                             
                                             
Net loss and fixed charges
$ (44,844 $ (827,076 )   $ (378,599 )   $ (258,245 )   $ (1,672,256 )   $ (840,287 )
                                             
                                             
                                             
Ratio of net loss and fixed charges to fixed charges
  (1)     (1)       (1)       (1)       (1)       (1)  
 
(1) Total earnings were insufficient to cover fixed charges by $71.8 million, $928.6 million, $484.3 million, $359.4 million, $1.8 billion and $925.4 million for the three months ended March 31, 2013, and the years 2012, 2011, 2010, 2009 and 2008, respectively. Total net loss includes net losses incurred of $266.2 million, $2.1 billion, $1.7 billion, $1.6 billion, $3.4 billion and $3.1 billion for the three months ended March 31, 2013, and the years 2012, 2011, 2010, 2009 and 2008, respectively.