EX-12.B 5 f53200exv12wb.htm EX-12(B) EX-12(b)
EXHIBIT 12(b)
WELLS FARGO & COMPANY AND SUBSIDIARIES
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
AND PREFERRED DIVIDENDS
                                 
 
    Quarter     Six months  
    ended June 30,     ended June 30,  
(in millions)   2009     2008     2009     2008  
 
 
                               
Earnings including interest on deposits (1):
                               
Income before income tax expense
  $ 4,724     $ 2,603     $ 9,365     $ 5,696  
Less: Net income from noncontrolling interests
    77       16       121       36  
 
                       
Income before income tax expense and noncontrolling interests
    4,647       2,587       9,244       5,660  
Fixed charges
    2,665       2,330       5,732       5,478  
 
                       
 
  $ 7,312     $ 4,917     $ 14,976     $ 11,138  
 
                       
 
                               
Preferred dividend requirement
  $ 597     $     $ 1,258     $  
Tax factor (based on effective tax rate)
    1.47       1.48       1.49       1.51  
 
                       
 
                               
Preferred dividends (2)
  $ 878     $     $ 1,874     $  
 
                       
Fixed charges (1):
                               
Interest expense
    2,537       2,269       5,474       5,358  
Estimated interest component of net rental expense
    128       61       258       120  
 
                       
 
    2,665       2,330       5,732       5,478  
 
                       
Fixed charges and preferred dividends
  $ 3,543     $ 2,330     $ 7,606     $ 5,478  
 
                       
 
                               
Ratio of earnings to fixed charges and preferred dividends (3)
    2.06       2.11       1.97       2.03  
 
                       
 
                               
Earnings excluding interest on deposits:
                               
Income before income tax expense and noncontrolling interests
  $ 4,647     $ 2,587     $ 9,244     $ 5,660  
Fixed charges
    1,708       1,267       3,776       2,821  
 
                       
 
  $ 6,355     $ 3,854     $ 13,020     $ 8,481  
 
                       
 
                               
Preferred dividends (2)
  $ 878     $     $ 1,874     $  
 
                       
Fixed charges:
                               
Interest expense
    2,537       2,269       5,474       5,358  
Less: Interest on deposits
    957       1,063       1,956       2,657  
Estimated interest component of net rental expense
    128       61       258       120  
 
                       
 
    1,708       1,267       3,776       2,821  
 
                       
Fixed charges and preferred dividends
  $ 2,586     $ 1,267     $ 5,650     $ 2,821  
 
                       
 
                               
Ratio of earnings to fixed charges and preferred dividends (3)
    2.46       3.04       2.30       3.01  
 
                       
 
(1)   As defined in Item 503(d) of Regulation S-K.
 
(2)   The preferred dividends, including accretion, were increased to amounts representing the pretax earnings that would be required to cover such dividend and accretion requirements.
 
(3)   These computations are included herein in compliance with Securities and Exchange Commission regulations. However, management believes that fixed charge ratios are not meaningful measures for the business of the Company because of two factors. First, even if there was no change in net income, the ratios would decline with an increase in the proportion of income which is tax-exempt or, conversely, they would increase with a decrease in the proportion of income which is tax-exempt. Second, even if there was no change in net income, the ratios would decline if interest income and interest expense increase by the same amount due to an increase in the level of interest rates or, conversely, they would increase if interest income and interest expense decrease by the same amount due to a decrease in the level of interest rates.