EX-12.1 5 v467639_ex12-1.htm EXHIBIT 12.1

 

Exhibit 12.1

 

Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends (dollars in thousands)

 

   Three
Months
Ended
March 31,
   Years Ended December 31, 
   2017   2016   2015   2014   2013   2012 
Net Income from continuing operations  $2,842   $8,351   $5,340   $3,601   $1,561   $406 
Interest expense on deposits   717    2,449    1,772    1,648    1,827    2,494 
Interest expense on borrowings   481    1,922    1,576    1,434    1,157    1,065 
Interest expense on subordinated debt   321    391    220    212    217    241 
Earnings  $4,361   $13,113   $8,908   $6,895   $4,762   $4,206 
Fixed charges  $1,519   $4,762   $3,568   $3,294   $3,201   $3,800 
Ratio of earnings to fixed charges and preferred stock dividends (including interest expense on deposits)   2.87    2.75    2.50    2.09    1.49    1.11 
Earnings excluding interest expense on deposits  $3,644   $10,664   $7,136   $5,247   $2,935   $1,712 
Fixed charges excluding interest expense on deposits  $802   $2,313   $1,796   $1,646   $1,374   $1,306 
Ratio of earnings to fixed charges and preferred stock dividends (excluding interest expense on deposits)   4.54    4.61    3.97    3.19    2.14    1.31