HERITAGE COMMERCE CORP - FORM 10-Q - EX-12.1 - November 6, 2015

Attached files

file filename
EX-31.1 - EX-31.1 - HERITAGE COMMERCE CORPa2226430zex-31_1.htm
EX-32.1 - EX-32.1 - HERITAGE COMMERCE CORPa2226430zex-32_1.htm
EX-31.2 - EX-31.2 - HERITAGE COMMERCE CORPa2226430zex-31_2.htm
EX-32.2 - EX-32.2 - HERITAGE COMMERCE CORPa2226430zex-32_2.htm
10-Q - 10-Q - HERITAGE COMMERCE CORPa2226430z10-q.htm

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12.1

CALCULATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES

 
   Nine Months Ended September 30,   Year Ended December 31,  
 
   2015   2014   2014   2013   2012   2011  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income before income taxes

   $ 19,366   $ 15,370   $ 20,965   $ 17,746   $ 15,398   $ 11,572  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Fixed Charges:

                                      

Interest on deposits

   $ 1,664   $ 1,527   $ 2,032   $ 2,369   $ 2,800   $ 3,942  

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

     —     1     121     231     1,387     1,933  

Rent expense interest factor(1)

     761     670     897     906     912     922  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 2,425   $ 2,198   $ 3,050   $ 3,506   $ 5,099   $ 6,797  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Excluding interest on deposits

   $ 761   $ 671   $ 1,018   $ 1,137   $ 2,299   $ 2,855  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Ratio of earnings (loss) to fixed charges:

                                      

Excluding interest on deposits

     26.45     23.92     21.59     16.61     7.70     5.05  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Including interest on deposits

     8.98     7.99     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 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

 
   Nine Months Ended September 30,   Year Ended December 31,  
 
   2015   2014   2014   2013   2012   2011  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income before income taxes

   $ 19,366   $ 15,370   $ 20,965   $ 17,746   $ 15,398   $ 11,572  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Fixed Charges:

                                      

Interest on deposits

   $ 1,664     1,527   $ 2,032   $ 2,369   $ 2,800   $ 3,942  

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

     —     1     121     231     1,387     1,933  

Preferred stock dividends(1)

     1,344     728     1,008     336     373     1,939  

Rent expense interest factor(2)

     761     670     897     906     912     922  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 3,769   $ 2,926   $ 4,058   $ 3,842   $ 5,472   $ 8,736  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Excluding interest on deposits

   $ 2,105   $ 1,399   $ 2,026   $ 1,473   $ 2,672   $ 4,794  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

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

                                      

Excluding interest on deposits

     10.20     11.99     11.35     13.05     6.76     3.41  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Including interest on deposits

     6.14     6.25     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 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