Attached files
| file | filename |
|---|---|
| S-1/A - AMENDMENT #2 - FIRST NATIONAL CORP /VA/ | d388224ds1a.htm |
| EX-23.1 - EXHIBIT 23.1 - FIRST NATIONAL CORP /VA/ | d388224dex231.htm |
Exhibit 12.1
Computation of Ratio of Earnings (Losses) to Fixed Charges
| Six months ended June 30, 2012 |
Six months ended June 30, |
Twelve months ended December 31, | ||||||||||||||||||||||||||
| (In thousands of dollars) | 2011 | 2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||||||||
| Earnings (losses) |
||||||||||||||||||||||||||||
| Pre-tax income (loss)—continuing operations |
$ | 1,863 | $ | (48 | ) | $ | (7,126 | ) | $ | (5,809 | ) | $ | 2,904 | $ | 6,063 | $ | 8,488 | |||||||||||
| Fixed charges (from below) |
2,788 | 3,532 | 6,602 | 7,966 | 10,009 | 12,869 | 17,428 | |||||||||||||||||||||
| Amortization of capitalized interest |
2 | 2 | 4 | 4 | 4 | 3 | 2 | |||||||||||||||||||||
| Interest capitalized |
— | — | — | — | — | (73 | ) | (25 | ) | |||||||||||||||||||
| Preferred dividends (divided by 1—effective tax rate) |
(573 | ) | (573 | ) | (1,148 | ) | (1,148 | ) | (921 | ) | — | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total earnings (losses) |
$ | 4,080 | $ | 2,913 | $ | (1,669 | ) | $ | 1,012 | $ | 11,995 | $ | 18,862 | $ | 25,892 | |||||||||||||
| Interest on deposits |
(1,945 | ) | (2,606 | ) | (4,843 | ) | (5,903 | ) | (7,753 | ) | (10,299 | ) | (14,049 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total earnings (losses) excluding interest on deposits |
$ | 2,135 | $ | 307 | $ | (6,512 | ) | $ | (4,891 | ) | $ | 4,242 | $ | 8,563 | $ | 11,843 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Fixed Charges |
||||||||||||||||||||||||||||
| Interest expensed and capitalized |
$ | 2,213 | $ | 2,957 | $ | 5,450 | $ | 6,814 | $ | 9,084 | $ | 12,866 | $ | 17,426 | ||||||||||||||
| Amortized capitalized expenses |
2 | 2 | 4 | 4 | 4 | 3 | 2 | |||||||||||||||||||||
| Preferred dividends (divided by 1—effective tax rate) |
573 | 573 | 1,148 | 1,148 | 921 | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total fixed charges |
$ | 2,788 | $ | 3,532 | $ | 6,602 | $ | 7,966 | $ | 10,009 | $ | 12,869 | $ | 17,428 | ||||||||||||||
| Interest on deposits |
(1,945 | ) | (2,606 | ) | (4,843 | ) | (5,903 | ) | (7,753 | ) | (10,299 | ) | (14,049 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total fixed charges excluding interest on deposits |
$ | 843 | $ | 926 | $ | 1,759 | $ | 2,063 | $ | 2,256 | $ | 2,570 | $ | 3,379 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of Earnings (Losses) to Fixed Charges and Preferred Dividends: |
||||||||||||||||||||||||||||
| Including interest on deposits |
1.46 | 0.82 | -0.25 | 0.13 | 1.20 | 1.47 | 1.49 | |||||||||||||||||||||
| Excluding interest on deposits |
2.53 | 0.33 | -3.70 | -2.37 | 1.88 | 3.33 | 3.51 | |||||||||||||||||||||