HERITAGE COMMERCE CORP - FORM 10-Q - EX-12.1 - August 6, 2014

Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - HERITAGE COMMERCE CORPFinancial_Report.xls
EX-31.1 - EX-31.1 - HERITAGE COMMERCE CORPa2220983zex-31_1.htm
EX-32.2 - EX-32.2 - HERITAGE COMMERCE CORPa2220983zex-32_2.htm
EX-32.1 - EX-32.1 - HERITAGE COMMERCE CORPa2220983zex-32_1.htm
EX-31.2 - EX-31.2 - HERITAGE COMMERCE CORPa2220983zex-31_2.htm
10-Q - 10-Q - HERITAGE COMMERCE CORPa2220983z10-q.htm

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

CALCULATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES

 
   Six Months Ended
June 30, 		  Year Ended December 31,  
 
   2014   2013   2013   2012   2011   2010  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income (loss) before income taxes

   $ 9,623   $ 6,984   $ 16,494   $ 14,203   $ 10,537   $ (61,623 )
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Fixed Charges:

                                      

Interest on deposits

   $ 1,027   $ 1,220   $ 2,369   $ 2,800   $ 3,942   $ 8,086  

Interest on notes payable to subsidiary grantor trusts, repurchase agreements, and other borrowings

     1     179     231     1,387     1,933     2,426  

Rent expense interest factor(1)

     431     486     906     912     922     909  
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 1,459   $ 1,885   $ 3,506   $ 5,099   $ 6,797   $ 11,421  
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Excluding interest on deposits

   $ 432   $ 665   $ 1,137   $ 2,299   $ 2,855   $ 3,335  
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Ratio of earnings (loss) to fixed charges:

                                      

Excluding interest on deposits

     23.29     11.50     15.50     7.18     4.69     (17.48 )
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Including interest on deposits

     7.60     4.70     5.70     3.79     2.55     (4.40 )
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           
(1)
This amount is the portion of rent expense (generally one-third) deemed representative of the interest factor.

        For purposes of calculating the ratios of earnings to fixed charges and preferred stock dividends, earnings consist of income (loss) before income taxes and fixed charges. Fixed charges consist of interest on subordinated debt, repurchase agreements and other borrowings, the proportion deemed representative of the interest factor within rent expense. These ratios are presented both including and excluding interest on deposits.


CALCULATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES AND
PREFERRED STOCK DIVIDENDS

 
   Six Months Ended
June 30, 		  Year Ended December 31,  
 
   2014   2013   2013   2012   2011   2010  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income (loss) before income taxes

   $ 9,623   $ 6,984   $ 16,494   $ 14,203   $ 10,537   $ (61,623 )
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Fixed Charges:

                                      

Interest on deposits

   $ 1,027     1,220   $ 2,369   $ 2,800   $ 3,942   $ 8,086  

Interest on notes payable to subsidiary grantor trusts, repurchase agreements, and other borrowings

     1     179     231     1,387     1,933     2,426  

Preferred stock dividends(1)

     448     —     336     373     1,939     2,027  

Rent expense interest factor(2)

     431     486     906     912     922     909  
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 1,907   $ 1,885   $ 3,842   $ 5,472   $ 8,736   $ 13,448  
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Excluding interest on deposits

   $ 880   $ 665   $ 1,473   $ 2,672   $ 4,794   $ 5,362  
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Ratio of earnings (loss) to fixed charges and preferred stock dividends:

                                      

Excluding interest on deposits

     11.94     11.50     12.20     6.32     3.20     (10.49 )
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           

Including interest on deposits

     6.05     4.70     5.29     3.60     2.21     (3.58 )
                           
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
                           
(1)
The balance for the six months ended June 30, 2014 and the year ended December 31, 2013 reflect amounts paid to holders of Series C Preferred Stock. Under the terms of the Series C Preferred Stock, dividends are paid only when they are declared by the Board of Directors and also paid to holders of common stock. The Series C Preferred Stock receives dividends on an as converted basis. The Series C Preferred Stock does not have a coupon rate of dividends and is non-cumulative. The balances for the years ended December 31, 2010 through 2012 reflect dividends paid to the US. Treasury Department on the Series A Preferred Stock. The Company repurchased the $40 million of Series A Preferred Stock issued to the U.S. Treasury Department under the TARP Capital Purchase Program during the first quarter of 2012.

(2)
This amount is the portion of rent expense (generally one-third) deemed representative of the interest factor.

        For purposes of calculating the ratios of earnings to fixed charges and preferred stock dividends, earnings consist of income (loss) before income taxes and fixed charges. Fixed charges consist of interest on subordinated debt, repurchase agreements and other borrowings, the proportion deemed representative of the interest factor within rent expense, and preferred stock dividends. These ratios are presented both including and excluding interest on deposits.



QuickLinks

CALCULATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES
CALCULATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

Stock widget

Investing forum

HERITAGE COMMERCE CORP Reports