EX-12.B 6 wfc-12312016xex12b.htm EXHIBIT 12.B Exhibit


 
 
 
 
 
 
 
 
 
 
 
 
 
EXHIBIT 12(b)
WELLS FARGO & COMPANY AND SUBSIDIARIES
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
AND PREFERRED DIVIDENDS
 
 
 
 
 
  
  
 
 
Year ended December 31,
 
(in millions)
 
 
2016

 
2015

 
2014

 
2013

 
2012

Earnings including interest on deposits (1): 
 
 
  
 
  
 
  
 
  
 
  
  
Income before income tax expense
 
 
$
32,120

 
33,641

 
33,915

 
32,629

 
28,471

  
Less: Net income from noncontrolling interests
 
 
107

 
382

 
551

 
346

 
471

  
Income before income tax expense and after noncontrolling interests
 
 
32,013


33,259


33,364


32,283


28,000

  
Fixed charges
 
 
6,325

 
4,378

 
4,415

 
4,673

 
5,511

  
  
 
 
$
38,338

 
37,637

 
37,779

 
36,956

 
33,511

 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred dividend requirement
 
 
1,566

 
1,426

 
1,235

 
1,017

 
898

Tax factor (based on effective tax rate)  
 
 
1.46

 
1.45

 
1.30

 
1.48

 
1.48

 
 
 
 
 
 
 
 
 
 
 
 
Preferred dividends (2)
 
 
$
2,285

 
2,072

 
1,611

 
1,501

 
1,331

Fixed charges (1):
 
 
  

 
  

 
  

 
  

 
  

  
Interest expense
 
 
$
5,909

 
3,976

 
4,025

 
4,289

 
5,161

  
Estimated interest component of net rental expense
 
 
416

 
402

 
390

 
384

 
350

  
  
 
 
6,325

 
4,378

 
4,415

 
4,673

 
5,511

  
Fixed charges and preferred dividends
 
 
$
8,610

 
6,450

 
6,026

 
6,174

 
6,842

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges and preferred dividends (3)
 
 
4.45

 
5.84

 
6.27

 
5.99

 
4.90

 
 
 
 
 
 
 
 
 
 
 
 
Earnings excluding interest on deposits:
 
 
  

 
  

 
  

 
  

 
  

  
Income before income tax expense and after noncontrolling interests
 
 
$
32,013

 
33,259

 
33,364

 
32,283

 
28,000

  
Fixed charges
 
 
4,930

 
3,415


3,319


3,336


3,784

  
  
 
 
$
36,943

 
36,674

 
36,683

 
35,619

 
31,784

 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred dividends (2)
 
 
2,285

 
2,072


1,611


1,501


1,331

Fixed charges:
 
 
  

 
  

 
  

 
  

 
  

  
Interest expense
 
 
$
5,909

 
3,976

 
4,025

 
4,289

 
5,161

  
Less: Interest on deposits
 
 
1,395

 
963

 
1,096

 
1,337

 
1,727

  
Estimated interest component of net rental expense
 
 
416

 
402

 
390

 
384

 
350

  
  
 
 
4,930

 
3,415


3,319


3,336


3,784

  
Fixed charges and preferred dividends
 
 
$
7,215

 
5,487

 
4,930


4,837


5,115

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges and preferred dividends (3)
 
 
5.12

 
6.68

 
7.44

 
7.36

 
6.21

 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
As defined in Item 503(d) of Regulation S-K.
(2)
The preferred dividends were increased to amounts representing the pretax earnings that would be required to cover such dividend 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.


263