EX-12.1 3 ex12-1.htm EXHIBIT 12.1 ex12-1.htm
 
 
 
Exhibit 12.1
 
 
 
Ratio of Earnings to fixed charges
 
                                     
     Nine months ended
September 30,
   
Year ended December 31,
 
   
2013
   
2012
   
2011
   
2010
   
2009
   
2008
 
Pre tax income
    27,513       24,418       13,229       7,754       6,350       (63,272 )
Total fixed charges
    8,978       12,321       12,852       15,195       16,691       41,113  
      36,491       36,739       26,081       22,949       23,041       (22,159 )
                                                 
Interest expense
    8,024       11,411       12,036       14,539       16,050       40,632  
Interest on other liabilities
    -       -       -       -       -       -  
Amortization of subordinated debt origination expense
    -       -       -       -       -       -  
Estimated interest portion of rent expense (1)
    954       910       816       656       641       481  
      8,978       12,321       12,852       15,195       16,691       41,113  
                                                 
Preferred stock dividends on a tax equivalent basis
    -       -       -       656       3,426       373  
      8,978       12,321       12,852       15,851       20,117       41,486  
                                                 
      36,491       36,739       26,081       22,949       23,041       (22,159 )
      8,978       12,321       12,852       15,851       20,117       41,486  
                                                 
Earnings to combined fixed charges and preferred stock dividend requirements including interest ondeposits
    4.06       2.98       2.03       1.45       1.15       (2 )
                                                 
Ratio of earnings to fixed charges
    4.06       2.98       2.03       1.51       1.38       (2 )
                                                 
                                                 
(1) Estimated to be 33% of rent expense paid.
   
(2) Earnings for the year ended December 31, 2008 were inadequate to cover fixed charges. The coverage deficiency was $63.3 million.
 
 
 
 
 
 
 
 

.