HERITAGE COMMERCE CORP - FORM 10-Q - EX-12.1 - May 8, 2015

Attached files

file filename
EX-31.1 - EX-31.1 - HERITAGE COMMERCE CORPa2224588zex-31_1.htm
EXCEL - IDEA: XBRL DOCUMENT - HERITAGE COMMERCE CORPFinancial_Report.xls
EX-31.2 - EX-31.2 - HERITAGE COMMERCE CORPa2224588zex-31_2.htm
EX-32.2 - EX-32.2 - HERITAGE COMMERCE CORPa2224588zex-32_2.htm
EX-32.1 - EX-32.1 - HERITAGE COMMERCE CORPa2224588zex-32_1.htm
10-Q - 10-Q - HERITAGE COMMERCE CORPa2224588z10-q.htm

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

CALCULATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES

 
   Three Months Ended
March 31, 		  Year Ended December 31,  
 
   2015   2014   2014   2013   2012   2011  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income before income taxes

   $ 6,568   $ 4,815   $ 20,965   $ 17,746   $ 15,398   $ 11,572  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Fixed Charges:

                                      

Interest on deposits

   $ 508   $ 521   $ 2,032   $ 2,369   $ 2,800   $ 3,942  

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

     —     —     121     231     1,387     1,933  

Rent expense interest factor(1)

     237     216     897     906     912     922  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 745   $ 737   $ 3,050   $ 3,506   $ 5,099   $ 6,797  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Excluding interest on deposits

   $ 237   $ 216   $ 1,018   $ 1,137   $ 2,299   $ 2,855  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Ratio of earnings (loss) to fixed charges:

                                      

Excluding interest on deposits

     28.67     23.32     21.59     16.61     7.70     5.05  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Including interest on deposits

     9.81     7.54     7.87     6.06     4.02     2.70  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
(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

 
   Three Months
Ended
March 31, 		  Year Ended December 31,  
 
   2015   2014   2014   2013   2012   2011  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income before income taxes

   $ 6,568   $ 4,815   $ 20,965   $ 17,746   $ 15,398   $ 11,572  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Fixed Charges:

                                      

Interest on deposits

   $ 508     521   $ 2,032   $ 2,369   $ 2,800   $ 3,942  

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

     —     —     121     231     1,387     1,933  

Preferred stock dividends(1)

     448     224     1,008     336     373     1,939  

Rent expense interest factor(2)

     237     216     897     906     912     922  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 1,193   $ 961   $ 4,058   $ 3,842   $ 5,472   $ 8,736  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Excluding interest on deposits

   $ 685   $ 440   $ 2,026   $ 1,473   $ 2,672   $ 4,794  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

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

                                      

Excluding interest on deposits

     10.58     11.95     11.35     13.05     6.76     3.41  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Including interest on deposits

     6.50     6.01     6.17     5.62     3.81     2.32  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
(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, 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