HERITAGE COMMERCE CORP - FORM 10-Q - EX-12.1 - May 6, 2016

Attached files

file filename
EX-32.1 - EX-32.1 - HERITAGE COMMERCE CORPa2228524zex-32_1.htm
EX-32.2 - EX-32.2 - HERITAGE COMMERCE CORPa2228524zex-32_2.htm
EX-31.2 - EX-31.2 - HERITAGE COMMERCE CORPa2228524zex-31_2.htm
EX-31.1 - EX-31.1 - HERITAGE COMMERCE CORPa2228524zex-31_1.htm
10-Q - 10-Q - HERITAGE COMMERCE CORPa2228524z10-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,  
 
   2016   2015   2015   2014   2013   2012  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income before income taxes

   $ 9,832   $ 6,568   $ 26,601   $ 20,965   $ 17,746   $ 15,398  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Fixed Charges:

                                      

Interest on deposits

   $ 747   $ 508   $ 2,403   $ 2,032   $ 2,369   $ 2,800  

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

     11     —     19     121     231     1,387  

Rent expense interest factor(1)

     240     237     999     897     906     912  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 998   $ 745   $ 3,421   $ 3,050   $ 3,506   $ 5,099  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Excluding interest on deposits

   $ 251   $ 237   $ 1,018   $ 1,018   $ 1,137   $ 2,299  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Ratio of earnings (loss) to fixed charges:

                                      

Excluding interest on deposits

     40.24     28.67     27.13     21.59     16.61     7.70  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Including interest on deposits

     10.86     9.81     8.78     7.87     6.06     4.02  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
(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

 
   Three Months
Ended March 31, 		  Year Ended December 31,  
 
   2016   2015   2015   2014   2013   2012  
 
   (Dollars in thousands)
  

Earnings:

                                      

Income before income taxes

   $ 9,832   $ 6,568   $ 26,601   $ 20,965   $ 17,746   $ 15,398  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Fixed Charges:

                                      

Interest on deposits

   $ 747   $ 508   $ 2,403   $ 2,032   $ 2,369   $ 2,800  

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

     11     —     19     121     231     1,387  

Preferred stock dividends

     504     448     1,792     1,008     336     373  

Rent expense interest factor(1)

     240     237     999     897     906     912  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Total fixed charges:

                                      

Including interest on deposits

   $ 1,502   $ 1,193   $ 5,213   $ 4,058   $ 3,842   $ 5,472  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Excluding interest on deposits

   $ 755   $ 685   $ 2,810   $ 2,026   $ 1,473   $ 2,672  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

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

                                      

Excluding interest on deposits

     14.03     10.58     10.47     11.35     13.05     6.76  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​

Including interest on deposits

     7.55     6.50     6.10     6.17     5.62     3.81  
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
(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