EX-12 3 wfc10q_20140930ex12b.htm EX-12.(B)  

      

EXHIBIT 12(b)

WELLS FARGO & COMPANY AND SUBSIDIARIES

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

AND PREFERRED DIVIDENDS

  

  

  

Quarter ended Sept. 30,

  

Nine months ended Sept. 30,

(in millions)

  

2014

  

2013 

  

2014

  

2013 

  

  

  

  

  

  

  

  

  

  

Earnings including interest on deposits (1): 

  

  

  

  

  

  

  

  

  

Income before income tax expense

$

 8,597 

  

 8,301 

  

 25,604 

  

 24,412 

  

Less: Net income from noncontrolling interests

  

 226 

  

 105 

  

 468 

  

 243 

  

Income before income tax expense and after noncontrolling interests

  

 8,371 

  

 8,196 

  

 25,136 

  

 24,169 

  

Fixed charges

  

 1,120 

  

 1,124 

  

 3,314 

  

 3,544 

  

  

  

 9,491 

  

 9,320 

  

 28,450 

  

 27,713 

  

  

  

  

  

  

  

  

  

  

Preferred dividend requirement

  

 469 

  

 383 

  

 1,316 

  

 1,110 

Tax factor (based on effective tax rate)  

  

1.46 

  

1.47 

  

1.45 

  

1.49 

  

  

  

  

  

  

  

  

  

  

Preferred dividends (2)

$

 469 

  

 383 

  

 1,316 

  

 1,110 

Fixed charges (1):

  

  

  

  

  

  

  

  

  

Interest expense

  

 1,023 

  

 1,028 

  

 3,022 

  

 3,256 

  

Estimated interest component of net rental expense

  

 97 

  

 96 

  

 292 

  

 288 

  

  

  

 1,120 

  

 1,124 

  

 3,314 

  

 3,544 

  

Fixed charges and preferred dividends

  

 1,589 

  

 1,507 

  

 4,630 

  

 4,654 

  

  

  

  

  

  

  

  

  

  

Ratio of earnings to fixed charges and preferred dividends (3)

  

5.97 

  

6.18 

  

6.14 

  

5.95 

  

  

  

  

  

  

  

  

  

  

Earnings excluding interest on deposits:

  

  

  

  

  

  

  

  

  

Income before income tax expense and after noncontrolling interests

$

 8,371 

  

 8,196 

  

 25,136 

  

 24,169 

  

Fixed charges

  

 847 

  

 806 

  

 2,487 

  

 2,504 

  

  

  

 9,218 

  

 9,002 

  

 27,623 

  

 26,673 

  

  

  

  

  

  

  

  

  

  

Preferred dividends (2)

  

 469 

  

 383 

  

 1,316 

  

 1,110 

Fixed charges:

  

  

  

  

  

  

  

  

  

Interest expense

  

 1,023 

  

 1,028 

  

 3,022 

  

 3,256 

  

Less: Interest on deposits

  

 273 

  

 318 

  

 827 

  

 1,040 

  

Estimated interest component of net rental expense

  

 97 

  

 96 

  

 292 

  

 288 

  

  

  

 847 

  

 806 

  

 2,487 

  

 2,504 

  

Fixed charges and preferred dividends

$

 1,316 

  

 1,189 

  

 3,803 

  

 3,614 

  

  

  

  

  

  

  

  

  

  

Ratio of earnings to fixed charges and preferred dividends (3)

  

7.00 

  

7.57 

  

7.26 

  

7.38 

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

  

(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.

 

167