EX-12.1 3 exhibit121.htm EXHIBIT 12.1 Exhibit


Exhibit 12.1

S&T Bancorp, Inc.
Computation of Ratio of Earnings to Fixed Charges


 
YTD June 30, 2018
 
YTD June 30, 2017
 
Years Ended December 31,
(Dollars in Thousands)
 
 
2017
 
2016
 
2015
 
2014
 
2013
Excluding Interest on Deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
 
 
 
 
          Income before income taxes
57,382

 
56,252

 
119,405

 
96,697

 
91,479

 
75,425

 
65,017

          Fixed charges
7,899

 
4,930

 
10,905

 
6,185

 
4,352

 
3,504

 
4,237

               Total Earnings
65,281

 
61,182

 
130,310

 
102,882

 
95,831

 
78,929

 
69,254

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
 
 
 
 
          Interest expense (excluding interest on deposits)
7,264

 
4,261

 
9,579

 
4,823

 
3,053

 
2,353

 
3,157

Interest factor within rent expense
635

 
669

 
1,326

 
1,362

 
1,299

 
1,151

 
1,080

Total fixed charges
7,899

 
4,930

 
10,905

 
6,185

 
4,352

 
3,504

 
4,237

Preferred stock dividend

 

 

 

 

 

 

Fixed charges and preferred stock dividends
7,899

 
4,930

 
10,905

 
6,185

 
4,352

 
3,504

 
4,237

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
8.26

 
12.41

 
11.95

 
16.63

 
22.02

 
22.52

 
16.34

Ratio of earnings to fixed charges and preferred stock dividends
8.26

 
12.41

 
11.95

 
16.63

 
22.02

 
22.52

 
16.34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Including Interest on Deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
 
 
 
 
          Income before income taxes
57,382

 
56,252

 
119,405

 
96,697

 
91,479

 
75,425

 
65,017

          Fixed charges
24,911

 
16,285

 
36,235

 
25,877

 
17,296

 
13,632

 
15,643

               Total Earnings
82,293

 
72,537

 
155,640

 
122,574

 
108,775

 
89,057

 
80,660

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
 
 
 
 
          Interest expense (including interest on deposits)
24,276

 
15,616

 
34,909

 
24,515

 
15,997

 
12,481

 
14,563

Interest factor within rent expense
635

 
669

 
1,326

 
1,362

 
1,299

 
1,151

 
1,080

Total fixed charges
24,911

 
16,285

 
36,235

 
25,877

 
17,296

 
13,632

 
15,643

Preferred stock dividend

 

 

 

 

 

 

Fixed charges and preferred stock dividends
24,911

 
16,285

 
36,235

 
25,877

 
17,296

 
13,632

 
15,643

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
3.30

 
4.45

 
4.30

 
4.74

 
6.29

 
6.53

 
5.16

Ratio of earnings to fixed charges and preferred stock dividends
3.30

 
4.45

 
4.30

 
4.74

 
6.29

 
6.53

 
5.16