WELLS FARGO & CO
10-Q, 1996-08-14
NATIONAL COMMERCIAL BANKS
Previous: WEB PRESS CORP, 10QSB, 1996-08-14
Next: WEST CO INC, 10-Q, 1996-08-14



<PAGE>


                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549
                            ______________

                              FORM 10-Q

             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1996     Commission file number 1-6214
                            ______________

                         WELLS FARGO & COMPANY
          (Exact name of Registrant as specified in its charter)

           Delaware                                     13-2553920
(State or other jurisdiction of                      (I.R.S. Employer
 incorporation or organization)                      Identification No.)

           420 Montgomery Street, San Francisco, California 94163
            (Address of principal executive offices)  (Zip Code)

    Registrant's telephone number, including area code:  415-477-1000

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports) and (2) has been subject to 
such filing requirements for the past 90 days.

                         Yes X            No
                            ---             ---

Indicate the number of shares outstanding of each of the issuer's classes of 
common stock, as of the latest practicable date.


                                                      Shares Outstanding
                                                         July 31, 1996
                                                      ------------------

      Common stock, $5 par value                          94,143,159



<PAGE>

                                FORM 10-Q
                            TABLE OF CONTENTS

PART I -  FINANCIAL INFORMATION                                          Page
Item 1.   Financial Statements                                           ----
          Consolidated Statement of Income...............................  2
          Consolidated Balance Sheet.....................................  3
          Consolidated Statement of Changes in Stockholders' Equity......  4
          Consolidated Statement of Cash Flows...........................  5
          Note to Financial Statements...................................  6

Item 2.   Management's Discussion and Analysis of Financial Condition
            and Results of Operations
          Summary Financial Data......................................... 10
          Overview....................................................... 11
          Merger with First Interstate Bancorp........................... 13
          Line of Business Results....................................... 14
          Earnings Performance........................................... 17
            Net Interest Income.......................................... 17
            Noninterest Income........................................... 21
            Noninterest Expense.......................................... 23
            Income Taxes................................................. 24
            Earnings/Ratios Excluding Goodwill and Nonqualifying CDI..... 25
          Balance Sheet Analysis......................................... 26
            Investment Securities.,,,,,,................................. 26
            Loan Portfolio..............,,,,,,........................... 29
              Commercial real estate..........,,,,,,..................... 29
            Nonaccrual and Restructured Loans and Other Assets........... 30
              Changes in total nonaccrual loans.......................... 30
              Changes in foreclosed assets............................... 33
              Loans 90 days past due and still accruing.................. 33
            Allowance for Loan Losses.................................... 34
            Other Assets................................................. 36
            Deposits..................................................... 38
            Capital Adequacy/Ratios...................................... 38
            Asset/Liability Management................................... 40
            Derivative Financial Instruments............................. 41
            Liquidity Management......................................... 42

PART II - OTHER INFORMATION
Item 6.   Exhibits and Reports on Form 8-K............................... 43

SIGNATURE................................................................ 44


============================================================================
The information furnished in these interim statements reflects all 
adjustments which are, in the opinion of management, necessary for a fair 
statement of the results for such periods.  Such adjustments are of a normal 
recurring nature, unless otherwise disclosed in this Form 10-Q.  The results 
of operations in the interim statements are not necessarily indicative of the 
results that may be expected for the full year.  In addition, this Form 10-Q 
includes forward-looking statements that involve inherent risks and 
uncertainties.  The Company cautions readers that a number of important 
factors could cause actual results to differ materially from those in the 
forward-looking statements.  Those factors include fluctuations in interest 
rates, inflation, government regulations, the progress of integrating First 
Interstate and economic conditions and competition in the geographic and 
business areas in which the Company conducts its operations.  The interim 
financial information should be read in conjunction with the Company's 1995 
Annual Report on Form 10-K.

                                  1


<PAGE>

                    PART I - FINANCIAL INFORMATION

                WELLS FARGO & COMPANY AND SUBSIDIARIES
                   CONSOLIDATED STATEMENT OF INCOME

<TABLE>
<CAPTION>
=============================================================================================================
                                                                         Quarter                  Six months 
                                                                   ended June 30,              ended June 30,
                                                              -------------------         -------------------
(in millions)                                                  1996          1995          1996          1995
- -------------------------------------------------------------------------------------------------------------
<S>                                                           <C>           <C>           <C>           <C>
INTEREST INCOME
Federal funds sold and securities
  purchased under resale agreements                           $    8        $    1        $   10        $    2
Investment securities                                            225           152           353           317
Mortgage loans held for sale                                      --            54            --            54
Loans                                                          1,618           823         2,494         1,681
Other                                                              7             1             7             2
                                                              ------        ------        ------        ------
     Total interest income                                     1,858         1,031         2,864         2,056
                                                              ------        ------        ------        ------
INTEREST EXPENSE
Deposits                                                         454           254           695           496
Federal funds purchased and securities sold under
  repurchase agreements                                           21            59            57           115
Commercial paper and other short-term borrowings                   3             9             8            19
Senior and subordinated debt                                      80            50           128           102
                                                              ------        ------        ------        ------
     Total interest expense                                      558           372           888           732
                                                              ------        ------        ------        ------
NET INTEREST INCOME                                            1,300           659         1,976         1,324
Provision for loan losses                                         --            --            --            --
                                                              ------        ------        ------        ------
Net interest income after provision for loan losses            1,300           659         1,976         1,324
                                                              ------        ------        ------        ------
NONINTEREST INCOME
Service charges on deposit accounts                              258           119           380           236
Fees and commissions                                             211           103           329           204
Trust and investment services income                             104            57           164           112
Investment securities gains (losses)                               3            --             2           (15)
Other                                                             63            31           118            14
                                                              ------        ------        ------        ------
     Total noninterest income                                    639           310           993           551
                                                              ------        ------        ------        ------
NONINTEREST EXPENSE
Salaries                                                         400           177           581           349
Incentive compensation                                            61            33            93            60
Employee benefits                                                102            48           157           101
Equipment                                                        111            45           167            92
Net occupancy                                                    108            53           161           106
Core deposit intangible                                           82            11            91            22
Goodwill                                                          81             9            89            17
Other                                                            332           184           505           349
                                                              ------        ------        ------        ------
     Total noninterest expense                                 1,277           560         1,844         1,096
                                                              ------        ------        ------        ------
INCOME BEFORE INCOME TAX EXPENSE                                 662           409         1,125           779
Income tax expense                                               299           177           498           314
                                                              ------        ------        ------        ------
NET INCOME                                                    $  363        $  232        $  627        $  465
                                                              ======        ======        ======        ======
NET INCOME APPLICABLE TO COMMON STOCK                         $  344        $  222        $  598        $  444
                                                              ======        ======        ======        ======
PER COMMON SHARE
Net income                                                    $ 3.61        $ 4.51        $ 8.39        $ 8.92
                                                              ======        ======        ======        ======
Dividends declared                                            $ 1.30        $ 1.15        $ 2.60        $ 2.30
                                                              ======        ======        ======        ======
Average common shares outstanding                               95.6          49.1          71.3          49.8
                                                              ======        ======        ======        ======
=============================================================================================================
</TABLE>


                                  2
<PAGE>


                  WELLS FARGO & COMPANY AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEET


<TABLE>
<CAPTION>
===============================================================================================================
                                                                        JUNE 30,    December 31,        June 30,
(in millions)                                                              1996            1995            1995
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>              <C>             <C>
ASSETS
Cash and due from banks                                                $  8,882         $ 3,375         $ 2,848
Federal funds sold and securities
  purchased under resale agreements                                       1,344             177             375
Investment securities:
  At fair value                                                          13,692           8,920           2,473
  At cost (estimated fair value $7,602)                                      --              --           7,662
                                                                       --------         -------         -------
    Total investment securities                                          13,692           8,920          10,135
Mortgage loans held for sale                                                 --              --           1,336
Loans                                                                    70,541          35,582          33,896
Allowance for loan losses                                                 2,273           1,794           1,947
                                                                       --------         -------         -------
    Net loans                                                            68,268          33,788          31,949
                                                                       --------         -------         -------
Due from customers on acceptances                                           210              98              71
Accrued interest receivable                                                 591             308             300
Premises and equipment, net                                               2,400             862             863
Core deposit intangible                                                   2,208             166             186
Goodwill                                                                  7,479             382             399
Other assets                                                              3,512           2,240           2,469
                                                                       --------         -------         -------

    Total assets                                                       $108,586         $50,316         $50,931
                                                                       ========         =======         =======
LIABILITIES
Noninterest-bearing deposits                                           $ 27,535         $10,391         $ 9,600
Interest-bearing deposits                                                56,333          28,591          29,184
                                                                       --------         -------         -------
    Total deposits                                                       83,868          38,982          38,784
Federal funds purchased and securities
  sold under repurchase agreements                                          944           2,781           3,693
Commercial paper and other short-term borrowings                            262             195             532
Acceptances outstanding                                                     210              98              71
Accrued interest payable                                                    177              85              89
Other liabilities                                                         2,865           1,071             933
Senior debt                                                               2,586           1,783           1,485
Subordinated debt                                                         2,644           1,266           1,482
                                                                       --------         -------         -------

    Total liabilities                                                    93,556          46,261          47,069
                                                                       --------         -------         -------
STOCKHOLDERS' EQUITY
Preferred stock                                                             839             489             489
Common stock - $5 par value,
  authorized 150,000,000 shares; issued and outstanding
  94,912,532 shares, 46,973,319 shares and
  48,473,804 shares                                                         475             235             242
Additional paid-in capital                                               11,207           1,135             407
Retained earnings                                                         2,586           2,174           2,737
Cumulative foreign currency translation adjustments                          (4)             (4)             (4)
Investment securities valuation allowance                                   (73)             26              (9)
                                                                       --------         -------         -------

    Total stockholders' equity                                           15,030           4,055           3,862
                                                                       --------         -------         -------

    Total liabilities and stockholders' equity                         $108,586         $50,316         $50,931
                                                                       ========         =======         =======
===============================================================================================================
</TABLE>


                                  3


<PAGE>


                 WELLS FARGO & COMPANY AND SUBSIDIARIES
         CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
=========================================================================================
                                                                 Six months ended June 30,
                                                                -------------------------
(in millions)                                                           1996         1995
- -----------------------------------------------------------------------------------------
<S>                                                                  <C>           <C>        
PREFERRED STOCK
Balance, beginning of period                                         $   489       $  489
Preferred stock issued to First Interstate stockholders                  350           --
                                                                     -------       ------
Balance, end of period                                                   839          489
                                                                     -------       ------
COMMON STOCK
Balance, beginning of period                                             235          256
Common stock issued to First Interstate stockholders                     260           --
Common stock issued under employee benefit and
  dividend reinvestment plans                                              2            3
Common stock repurchased                                                 (22)         (17)
                                                                     -------       ------
Balance, end of period                                                   475          242
                                                                     -------       ------
ADDITIONAL PAID-IN CAPITAL
Balance, beginning of period                                           1,135          871
Preferred stock issued to First Interstate stockholders                   10           --
Common stock issued to First Interstate stockholders                  11,039           --
Common stock issued under employee benefit and
  dividend reinvestment plans                                             53           58
Common stock repurchased                                              (1,141)        (522)
Fair value adjustment related to First Interstate stock options          111           --
                                                                     -------       ------
Balance, end of period                                                11,207          407
                                                                     -------       ------
RETAINED EARNINGS
Balance, beginning of period                                           2,174        2,409
Net income                                                               627          465
Preferred stock dividends                                                (29)         (21)
Common stock dividends                                                  (186)        (116)
                                                                     -------       ------
Balance, end of period                                                 2,586        2,737
                                                                     -------       ------
CUMULATIVE FOREIGN CURRENCY
  TRANSLATION ADJUSTMENTS
Balance, beginning and end of period                                      (4)          (4)
                                                                     -------       ------

INVESTMENT SECURITIES VALUATION ALLOWANCE
Balance, beginning of period                                              26         (110)
Change in unrealized net gain (loss), after applicable taxes             (99)         101
                                                                     -------       ------
Balance, end of period                                                   (73)          (9)
                                                                     -------       ------

    Total stockholders' equity                                       $15,030       $3,862
                                                                     =======       ======
=========================================================================================
</TABLE>


                                  4



<PAGE>


                 WELLS FARGO & COMPANY AND SUBSIDIARIES
                  CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
==================================================================================================
                                                                         Six months ended June 30,
                                                                         -------------------------
(in millions)                                                                    1996         1995
- --------------------------------------------------------------------------------------------------
<S>                                                                           <C>           <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                                   $    627     $  465
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses                                                      --         --
      Depreciation and amortization                                                 323        131
      Deferred income tax provision (benefit)                                       146        (47)
      Increase in net deferred loan fees                                            (21)       (15)
      Net decrease in accrued interest receivable                                    25         28
      Write-down on mortgage loans held for sale                                     --         83
      Net increase in accrued interest payable                                        5         29
      Other, net                                                                     38       (207)
                                                                               --------     ------
Net cash provided by operating activities                                         1,143        467
                                                                               --------     ------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Investment securities:
    At cost:
      Proceeds from prepayments and maturities                                       --        983
      Purchases                                                                      --        (26)
    At fair value:
      Proceeds from sales                                                           763        670
      Proceeds from prepayments and maturities                                    2,435         64
      Purchases                                                                    (469)       (60)
  Cash acquired from First Interstate                                             6,030         --
  Proceeds from sales of mortgage loans held for sale                                --      2,580
  Net (increase) decrease in loans resulting from originations and collections       49     (1,655)
  Proceeds from sales (including participations) of loans                           184        238
  Purchases (including participations) of loans                                     (43)      (179)
  Proceeds from sales of foreclosed assets                                           61        109
  Net (increase) decrease in federal funds sold and securities
    purchased under resale agreements                                               907       (115)
  Other, net                                                                        (93)      (142)
                                                                               --------    -------
Net cash provided by investing activities                                         9,824      2,467
                                                                               --------    -------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net decrease in deposits                                                       (2,566)    (3,548)
  Net increase (decrease) in short-term borrowings                               (2,116)     1,014
  Proceeds from issuance of senior debt                                             760        815
  Repayment of senior debt                                                         (300)      (705)
  Proceeds from issuance of subordinated debt                                       500         --
  Proceeds from issuance of common stock                                             55         61
  Repurchase of common stock                                                     (1,163)      (539)
  Payment of cash dividends on preferred stock                                      (21)       (31)
  Payment of cash dividends on common stock                                        (186)      (116)
  Other, net                                                                       (423)       (11)
                                                                               --------    -------
Net cash used by financing activities                                            (5,460)    (3,060)
                                                                               --------    -------
  NET CHANGE IN CASH AND CASH EQUIVALENTS (DUE FROM BANKS)                        5,507       (126)

Cash and cash equivalents at beginning of period                                  3,375      2,974
                                                                               --------    -------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                     $  8,882    $ 2,848
                                                                               ========    =======
Supplemental disclosures of cash flow information:
  Cash paid during the quarter for:
    Interest                                                                   $    796    $   703
                                                                               ========    =======
    Income taxes                                                               $    185    $   299
                                                                               ========    =======
  Noncash investing and financing activities:
    Transfers from loans to foreclosed assets                                  $     72    $    61
                                                                               ========    =======
    Transfers from loans to mortgage loans held for sale                       $     --    $ 4,023
                                                                               ========    =======
    Acquisition of First Interstate:
      Common stock issued                                                      $ 11,299    $    --
      Fair value of preferred stock issued                                          360         --
      Fair value of stock options                                                   111         --
      Fair value of assets acquired                                              55,797         --
      Fair value of liabilities assumed                                          51,214         --
==================================================================================================
</TABLE>


                                  5

<PAGE>

               WELLS FARGO & COMPANY AND SUBSIDIARIES
                     NOTE TO FINANCIAL STATEMENTS


MERGER WITH FIRST INTERSTATE BANCORP (MERGER)

On April 1, 1996, the Company completed its acquisition of First Interstate 
Bancorp (First Interstate), the 14th largest bank holding company in the 
nation as of March 31, 1996 with 405 offices in California and a total of 
approximately 1,150 offices in 13 western states. The Merger resulted in the 
creation of the ninth largest bank holding company in the United States based 
on assets as of June 30, 1996.  The purchase price of the transaction was 
approximately $11.3 billion based on Wells Fargo's share price on January 19, 
the last trading day before Wells Fargo and First Interstate agreed on an 
exchange ratio.  First Interstate shareholders received two-thirds of a share 
of Wells Fargo common stock for each share of common stock owned; 52,007,264 
shares of the Company's common stock were issued.  Each share of First 
Interstate preferred stock was converted into the right to receive one share 
of the Company's preferred stock.  Each outstanding and unexercised option 
granted by First Interstate was converted into an option to purchase Company 
common stock based on the original plan and the agreed upon exchange ratio.

The Merger is being accounted for as a purchase transaction. Accordingly, the 
results of operations of First Interstate are included with that of the 
Company for periods subsequent to the date of the Merger (i.e., the financial 
information for periods prior to second quarter 1996 included in this Form 
10-Q excludes First Interstate). The name of the newly combined company is 
Wells Fargo & Company.

The major components of management's plan for the combined company include 
the realignment of First Interstate's businesses to reflect Wells Fargo's 
structure, consolidation of retail branches and administrative facilities and 
reduction in staffing levels.  As a result of this plan, the adjustments to 
goodwill included accruals totaling approximately $307 million ($181 million 
after tax) related to the disposition of premises, including an accrual of 
$121 million ($71 million after tax) associated with the dispositions of 
traditional former First Interstate branches in California and out of state.  
The California dispositions include 176 branch closures in the third quarter of
1996.  (See Noninterest Income section for information on other, Wells Fargo 
branch dispositions.) Additionally, the adjustments to goodwill included 
accruals of approximately $415 million ($245 million after tax) related to 
severance of former First Interstate employees throughout the Company who will 
be displaced through December 31, 1997.  Severance payments of $59 million were
paid during the second quarter of 1996.

As a condition of the Merger, Wells Fargo was required by regulatory agencies 
to divest 61 First Interstate branches in California.  In the first quarter 
of 1996, the Company entered into a contract with Home Savings of America, 
principal subsidiary of H.F. Ahmanson & Company, to sell the 61 First 
Interstate branches, which is currently expected to be completed in September 
1996. In addition, the Company is selling the First Interstate banks in 
Wyoming and Montana (for which the Company has a definitive agreement and 
expects the sale to close

                                  6

<PAGE>

on or about October 1, 1996, subject to regulatory approval).  The 
Company is also currently seeking a buyer for the bank subsidiary in Alaska.

Other significant adjustments to goodwill included the write-off of First 
Interstate's existing goodwill and other intangibles of $701 million.

The pro forma amounts in the table below are presented for informational 
purposes and are not necessarily indicative of the results of operations of 
the combined company for the periods presented.  The pro forma amounts are 
also not necessarily indicative of the future results of operations of the 
combined company.  In particular, the Company expects to achieve significant 
operating cost savings as a result of the Merger, which have not been 
included in the pro forma amounts.

The following pro forma combined summary of income gives effect to the 
combination as if the Merger was consummated on January 1, 1995.


<TABLE>
<CAPTION>

PRO FORMA COMBINED FINANCIAL DATA
=============================================================================
                                                    Six months ended June 30,
                                                    -------------------------
(in millions, except per share data)                         1996        1995
- -----------------------------------------------------------------------------
<S>                                                        <C>         <C>
SUMMARY OF INCOME
Net interest income                                        $2,594      $2,620
Provision for loan losses                                      --          --
Noninterest income                                          1,296       1,086
Noninterest expense (1)                                     2,435       2,458
Net income (1)                                                807         707

PER COMMON SHARE
Net income (1)                                             $ 8.11      $ 6.68
Dividends declared                                           2.60        2.30

AVERAGE COMMON SHARES OUTSTANDING                            94.9       100.2 
============================================================================= 
</TABLE>

(1) Noninterest expense for the six months ended June 30, 1996 excludes $251 
    million ($245 million after tax) of nonrecurring merger-related expenses 
    recorded by First Interstate in the first quarter of 1996.

The pro forma combined net income of $807 million for the six months ended 
June 30, 1996 consists of second quarter 1996 net income of the combined 
company of $363 million, first quarter 1996 net income of the Company of $264 
million and a first quarter net loss of First Interstate of $(23) million, 
plus pro forma adjustments of $203 million.  The pro forma combined net 
income of $707 million for the six months ended June 30, 1995 consists of net 
income of the Company of $465 million and First Interstate of $432 million 
for the six months ended June 30, 1995, less pro forma adjustments of $(190) 
million.  The pro forma adjustments for both periods include amortization of 
$144 million relating to $7,187 million excess purchase price over fair value 
of First Interstate's net assets acquired (goodwill). Goodwill is amortized 
using the straight-line method over 25 years.

                                  7

<PAGE>

Goodwill may change as certain estimates and contingencies are finalized, 
although any adjustments are not expected to have a significant effect on the 
ultimate amount of goodwill.

In addition to First Interstate premise and severance costs affecting 
goodwill, an estimated $60 million of costs related to the Company's 
premises, employees and operations as well as all costs relating to systems 
conversions and other indirect, integration costs were expensed during the 
second quarter.  The Company expects to incur additional merger-related 
costs, which will be expensed as incurred.  With respect to timing, it is 
assumed that the integration will be completed and that such costs will be 
incurred not later than 18 months after the closing of the Merger.




                                  8

<PAGE>








                  [THIS PAGE INTENTIONALLY LEFT BLANK]










                                  9

<PAGE>

                           FINANCIAL REVIEW

<TABLE>
<CAPTION>

SUMMARY FINANCIAL DATA
=================================================================================================================================
                                                                                             % Change
                                                                   Quarter ended   June 30, 1996 from    Six months ended
                                               ---------------------------------   ------------------ -------------------
                                                  JUNE 30,    Mar. 31,  June 30,    Mar. 31, June 30,  JUNE 30,  June 30,    %
(in millions)                                      1996        1996       1995       1996     1995       1996      1995    Change
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>         <C>         <C>         <C>       <C>     <C>       <C>         <C>
FOR THE PERIOD
Net income                                     $    363    $    264    $    232     38 %      56 %   $    627  $    465     35 %
Net income applicable to common stock               344         254         222     35        55          598       444     35
Per common share
  Net income                                   $   3.61    $   5.39    $   4.51    (33)      (20)    $   8.39  $   8.92     (6)
  Dividends declared                               1.30        1.30        1.15     --        13         2.60      2.30     13

Average common shares outstanding                  95.6        47.0        49.1    103        95         71.3      49.8     43

Profitability ratios (annualized)
  Net income to average total assets (ROA)         1.35%       2.16%       1.81%   (38)      (25)        1.60 %    1.80%   (11)
  Net income applicable to common stock to
    average common stockholders' equity (ROE)      9.77       28.34       26.71    (66)      (63)       13.52     26.80    (50)

Efficiency ratio (1)                               65.8%       55.1%       57.8%    19        14         62.1 %    58.5%     6

Average loans                                  $ 70,734    $ 35,025     $33,202    102       113     $ 52,880  $ 34,759     52
Average assets                                  108,430      49,134      51,491    121       111       78,782    51,938     52
Average core deposits                            83,356      36,819      36,226    126       130       60,087    36,462     65

Net interest margin                                6.03%       6.18%      5.66%     (2)        7         6.08 %    5.63%     8

AT PERIOD END
Investment securities                          $ 13,692    $  8,435    $10,135      62        35     $ 13,692  $ 10,135     35
Loans (2)                                        70,541      35,167     33,896     101       108       70,541    33,896    108
Allowance for loan losses                         2,273       1,681      1,947      35        17        2,273     1,947     17
Goodwill                                          7,479         373        399      --        --        7,479       399     --
Assets                                          108,586      48,978     50,931     122       113      108,586    50,931    113
Core deposits                                    83,331      37,414     37,026     123       125       83,331    37,026    125
Common stockholders' equity                      14,191       3,713      3,373     282       321       14,191     3,373    321
Stockholders' equity                             15,030       4,202      3,862     258       289       15,030     3,862    289
Tier 1 capital (3)                                6,346       3,856      3,418      65        86        6,346     3,418     86
Total capital (Tiers 1 and 2) (3)                 9,533       5,353      4,959      78        92        9,533     4,959     92

Capital ratios
  Common stockholders' equity to assets           13.07%       7.58%      6.62%     72        97        13.07 %    6.62 %   97
  Stockholders' equity to assets                  13.84        8.58       7.58      61        83        13.84      7.58     83
  Risk-based capital (3)
    Tier 1 capital                                 7.83        9.40       8.60     (17)       (9)        7.83      8.60     (9)
    Total capital                                 11.77       13.04      12.48     (10)       (6)       11.77     12.48     (6)
  Leverage (3)                                     6.37        7.91       6.69     (19)       (5)        6.37      6.69     (5)

Book value per common share                    $ 149.52    $  79.01    $ 69.59      89       115     $ 149.52  $  69.59    115

Staff (active, full-time equivalent)             41,548      18,748     18,978     122       119       41,548    18,978    119

NET INCOME AND RATIOS EXCLUDING
GOODWILL AND NONQUALIFYING CORE DEPOSIT
INTANGIBLE AMORTIZATION AND BALANCES
("CASH" OR "TANGIBLE") (4)
Net income applicable to common stock          $    468    $    262    $   230      79       103     $    730  $    461     58
Net income per common share                        4.89        5.58       4.69     (12)        4        10.24      9.27     10
ROA                                                1.96%       2.25%      1.89%    (13)        4         2.05 %    1.89 %    8
ROE                                               33.43       32.74      31.58       2         6        33.18     31.67      5
Efficiency ratio                                   58.0        54.3       56.9       7         2         56.7      57.5     (1)

COMMON STOCK PRICE
High                                           $264-1/2    $261-1/4    $185-7/8      1        42     $264-1/2  $185-7/8     42
Low                                             232-1/8     203-1/8     157         14        48      203-1/8   143-3/8     42
Period end                                      239-1/8     261-1/4     180-1/4     (8)       33      239-1/8   180-1/4     33
=================================================================================================================================
</TABLE>

(1) The efficiency ratio is defined as noninterest expense divided by the 
    total of net interest income and noninterest income.
(2) Loans exclude mortgage loans held for sale at June 30, 1995 of $1,336 
    million.
(3) See the Capital Adequacy/Ratios section for additional information.
(4) Nonqualifying core deposit intangible (CDI) amortization and average     
    balance excluded from these calculations are, with the exception of the 
    efficiency ratio, net of applicable taxes.  The after-tax amounts for the 
    amortization and average balance of nonqualifying CDI were $43 million 
    and $1,334 million for the quarter ended June 30, 1996, respectively, and 
    $43 million and $667 million for the six months ended June 30, 1996, 
    respectively. Goodwill amortization and average balance (which are not 
    tax effected) were $81 million and $7,238 million for the quarter ended 
    June 30, 1996, respectively, and $89 million and $3,808 million for the 
    six months ended June 30, 1996, respectively.

                                  10

<PAGE>

OVERVIEW

Wells Fargo & Company (Parent) is a bank holding company whose principal 
subsidiary is Wells Fargo Bank, N.A. (Bank).  In this Form 10-Q, Wells Fargo & 
Company and its subsidiaries are referred to as the Company.

On April 1, 1996, the Company completed its acquisition of First Interstate 
Bancorp. As a result, the financial information presented in this Form 10-Q 
for the second quarter and first six months of 1996 reflects the effects of 
the acquisition subsequent to the Merger's consummation.

The Company's results of operations for the second quarter and first six 
months of 1996 were significantly affected by the Merger.  Since the 
Company's results of operations subsequent to April 1, 1996 reflect amounts 
recognized from combined operations, they cannot be divided between or 
attributed directly to either of the two former entities.

In substantially all of the Company's income and expense categories, the 
increases in the amounts reported for the second quarter and first six months 
of 1996 compared to the amounts reported in the corresponding periods in 1995 
resulted from the Merger. The increases in substantially all of the categories
of the Company's balance sheet between amounts reported at June 30, 1996 and 
those reported at December 31, 1995 also resulted from the Merger. Other 
significant factors affecting the Company's results of operations and 
financial position are described in the applicable sections below.

Net income for the second quarter of 1996 was $363 million, compared with 
$232 million for the second quarter of 1995, an increase of 56%.  Per share 
earnings for the second quarter of 1996 were $3.61, compared with $4.51 in 
the second quarter of 1995, a decrease of 20%. Net income for the first six 
months of 1996 was $627 million, or $8.39 per share, compared with $465 
million, or $8.92 per share, for the first six months of 1995.

Return on average assets (ROA) was 1.35% and 1.60% in the second quarter and 
first half of 1996, respectively, compared with 1.81% and 1.80% in the same 
periods of 1995. Return on average common equity (ROE) was 9.77% and 13.52% 
in the second quarter and first half of 1996, respectively, compared with 
26.71% and 26.80%, respectively, in the same periods of 1995.

Earnings before the amortization of goodwill and nonqualifying core deposit 
intangible ("cash" or "tangible" earnings) in the second quarter of 1996 were 
$4.89 per share, compared with $4.69 per share for the second quarter of 
1995.  On the same basis, ROA was 1.96% in the second quarter of 1996, 
compared with 1.89% in the second quarter of 1995; ROE was 33.43% in the 
second quarter of 1996, compared with 31.58% in the second quarter of 1995.

Following the merger with First Interstate, "cash" earnings, as well as 
"cash" ROA and ROE, are the measures of performance which will be most 
comparable with prior quarters. They are also the most relevant measures of 
financial performance for shareholders because they measure the Company's 
ability to repurchase stock, pay dividends and support growth.

                                  11

<PAGE>

"Cash" EPS of $4.89 is down from "cash" EPS of $5.58 for the first quarter of 
1996 given merger-related expenses and because the Company is just beginning 
to realize the economic benefits of the Merger. The Company is confident that 
it will meet the original merger targets within the first 18 months.

Net interest income on a taxable-equivalent basis was $1,304 million and $659 
million in the second quarter of 1996 and 1995, respectively.  The increase 
in net interest income in both the second quarter and first half of 1996 
compared with the same periods of 1995 was primarily due to an increase in 
average earning assets as a result of the Merger.  The Company's net interest 
margin was 6.03% for the second quarter of 1996, compared with 5.66% in the 
same quarter of 1995 and 6.18% in the first quarter of 1996.

Noninterest income was $639 million and $993 million in the second quarter 
and first half of 1996, respectively, compared with $310 million and $551 
million in the same periods of 1995. In addition to the effects of the 
Merger, the increase for the first half of 1996 as compared to the same 
period of 1995 included an $83 million write-down to lower of cost or 
estimated market in 1995 for certain product types within the real estate 1-4 
family first mortgage portfolio that were reclassified to mortgage loans held 
for sale.

Noninterest expense in the second quarter of 1996 was $1,277 million, 
compared with $560 million for the second quarter of 1995.  In addition to 
the effect of combining operations of First Interstate with the Company, the 
increase reflected goodwill and CDI amortization, severance for Wells Fargo 
employees and other merger-related expenditures.

During the second quarter of 1996, net charge-offs totaled $178 million, or 
1.01% of average loans (annualized).  This compared with $113 million, or 
1.30%, during the first quarter of 1996 and $70 million, or .84%, during the 
second quarter of 1995.  The allowance for loan losses was 3.22% of total 
loans at June 30, 1996, compared with 4.78% at March 31, 1996 and 5.74% at 
June 30, 1995.

Total nonaccrual and restructured loans were $742 million at June 30, 1996, 
compared with $552 million at December 31, 1995 and $644 million at June 30, 
1995.  Foreclosed assets amounted to $238 million at June 30, 1996, $186 
million at December 31, 1995 and $224 million at June 30, 1995.

The Company's effective tax rate was 45% and 44% for the second quarter and 
first half of 1996, respectively. The effective tax rate was 43% and 40% for 
the same periods of 1995.  The increase in the effective tax rate for the 
second quarter and first half of 1996 was due to increased goodwill 
amortization related to the Merger, which is not tax deductible.  The 
increase in the effective tax rate for the first half of 1996 was also due to 
a $22 million reduction of income tax expense in 1995 related to the 
settlement with the Internal Revenue Service of certain audit issues 
pertaining to auto leases for the years 1987 through 1992.

Common stockholders' equity to total assets was 13.07% at June 30, 1996, 
compared with 7.58% and 6.62% at March 31, 1996 and June 30, 1995, 
respectively.  The Company's total risk-based capital ratio at June 30, 1996 
was 11.77% and its Tier 1 risk-based capital ratio was 7.83%, exceeding 
minimum guidelines of 8% and 4%, respectively, for bank holding

                                  12

<PAGE>

companies and the "well capitalized" guidelines for banks of 10% and 6%, 
respectively.  At March 31, 1996, the risk-based capital ratios were 13.04% 
and 9.40%, respectively; at June 30, 1995, these ratios were 12.48% and 
8.60%, respectively.   The Company's leverage ratios were 6.37%, 7.91% and 
6.69% at June 30, 1996, March 31, 1996 and June 30, 1995, respectively, 
exceeding the minimum regulatory guideline of 3% for bank holding companies 
and the "well capitalized" guideline of 5% for banks.

MERGER WITH FIRST INTERSTATE BANCORP

On April 1, 1996, the Company completed its acquisition of First Interstate 
Bancorp.  As a condition of the Merger, Wells Fargo was required by 
regulatory agencies to divest 61 First Interstate branches in California.  In 
the first quarter of 1996, the Company entered into a contract with Home 
Savings of America, principal subsidiary of H.F. Ahmanson & Company, to sell 
the 61 First Interstate branches. At June 30, 1996, these branches had 
aggregate deposits of approximately $2.1 billion and loans of approximately 
$1.3 billion.  The selling price of the divested branches represents a 
premium of 8.11% on the deposits.  The transaction is expected to close in 
September 1996.

As of the acquisition date, the California bank of First Interstate merged 
into Wells Fargo Bank, N.A.  In June 1996, the Company merged former First 
Interstate bank subsidiaries in six states (Idaho, Nevada, New Mexico, 
Oregon, Utah and Washington) into Wells Fargo Bank, N.A. Each of these states 
has opted-in early under the interstate branching provisions of the 
Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994. Wells 
Fargo Bank of Arizona, N.A. (formerly First Interstate Bank of Arizona, N.A.) 
is expected to be merged into Wells Fargo Bank, N.A. in September 1996. In 
addition, the Company is selling First Interstate banks in Wyoming and 
Montana (for which the Company has a definitive agreement and expects the 
sale to close on or about October 1, 1996, subject to regulatory approval). 
The Company is also currently seeking a buyer for the bank subsidiary in 
Alaska. The aggregate assets and deposits of these banks at June 30, 1996 
were $649 million and $462 million, respectively. Banks in the other states 
retained by the Company are expected to merge into Wells Fargo Bank, N.A. as 
soon as permitted by applicable state laws (i.e., Colorado in June 1997; 
Texas not earlier than in September 1999).

The Company expects to meet its pre-merger objective of realizing net annual 
cost savings of $700 million ($800 million of noninterest expenses, less $100 
million of revenues) not later than 18 months after the date of the Merger.  
About 50% of the net cost savings are anticipated to be achieved within the 
first nine months.  The full impact of revenue losses due to the Merger is 
expected to be recognized by the first quarter of 1997, with revenue growth 
resuming in the first half of 1997.

For additional discussion of the Company's plan for branch closures and 
consolidations and for pro forma information, see Note to Financial 
Statements.

                                  13

<PAGE>

<TABLE>
<CAPTION>

LINE OF BUSINESS RESULTS (ESTIMATED)
=======================================================================================================================
(income/expense in millions, average balances in billions)
- -----------------------------------------------------------------------------------------------------------------------
                                                           1996      1995         1996      1995         1996      1995
                                                           --------------         --------------         --------------
                                                                   Retail               Business
                                                             Distribution                Banking              Investment
                                                                    Group                  Group                   Group
                                                          --------------------------------------------------------------
<S>                                                        <C>       <C>          <C>       <C>          <C>       <C>
QUARTER ENDED JUNE 30,
Net interest income (1)                                    $228      $117         $164      $ 91         $214      $122
Provision for loan losses (2)                                --        --           17         8            1        --
Noninterest income (3)                                      335       160           67        34          138        71
Noninterest expense (3)                                     504       236          119        74          179       114
                                                           ----      ----         ----      ----         ----      ----
Income before income
  tax expense                                                59        41           95        43          172        79
Income tax expense (4)                                       24        18           39        18           71        33
                                                           ----      ----         ----      ----         ----      ----
    Net income                                             $ 35      $ 23         $ 56      $ 25         $101      $ 46
                                                           ====      ====         ====      ====         ====      ====

Average loans                                              $ --      $ --         $4.7      $2.3         $1.9      $ .5
Average assets                                              2.7       1.0          6.5       3.4          2.5        .8
Average core deposits                                      18.7       9.5         12.3       6.2         37.3      17.8
Return on equity (5)                                         13%       19%          29%       26%          50%       38%
Risk-adjusted efficiency ratio (6)                           99%       94%          73%       79%          62%       68%


SIX MONTHS ENDED JUNE 30,
Net interest income (1)                                    $344      $232         $262      $179         $314      $243
Provision for loan losses (2)                                --        --           28        16            2         1
Noninterest income (3)                                      500       321          111        66          203       145
Noninterest expense (3)                                     770       461          189       138          261       223
                                                           ----      ----         ----      ----         ----      ----
Income before income
  tax expense                                                74        92          156        91          254       164
Income tax expense (4)                                       30        39           65        38          105        69
                                                           ----      ----         ----      ----         ----      ----
    Net income                                             $ 44      $ 53         $ 91      $ 53         $149      $ 95
                                                           ====      ====         ====      ====         ====      ====

Average loans                                              $ --      $ --         $3.8      $2.2         $1.2      $ .5
Average assets                                              1.7       1.0          5.3       3.3          1.6        .8
Average core deposits                                      13.8       9.6          9.3       6.3         27.8      17.9
Return on equity (5)                                         11%       22%          30%       29%          47%       41%
Risk-adjusted efficiency ratio (6)                          100%       92%          71%       75%          62%       69%
=======================================================================================================================
</TABLE>

(1) Net interest income is the difference between actual interest earned on 
    assets (and interest paid on liabilities) owned by a group and a funding 
    charge (and credit) based on the Company's cost of funds.  Groups are 
    charged a cost to fund any assets (e.g., loans) and are paid a funding 
    credit for any funds provided (e.g., deposits). The interest spread is 
    the difference between the interest rate earned on an asset or paid on a 
    liability and the Company's cost of funds rate.

(2) The provision allocated to the line groups is based on management's 
    current assessment of the normalized net charge-off ratio for each line 
    of business.  In any particular year, the actual net charge-offs can be 
    higher or lower than the normalized provision allocated to the lines of 
    business.  The difference between the normalized provision and the 
    Company provision is included in Other.

(3) The Retail Distribution Group's charges to the product groups are shown 
    as noninterest income to the branches and noninterest expense to the 
    product groups.  They amounted to $113 million and $55 million for the 
    quarters ended June 30, 1996 and 1995, respectively, and $163 million and 
    $103 million for the six months ended June 30, 1996 and 1995, 
    respectively.  These charges are eliminated in the Other category in 
    arriving at the Consolidated Company totals for noninterest income and 
    expense.

The line of business results show the financial performance of the Company's 
major business units. The table presents the second quarter and six months 
ended June 30, 1996 and the same periods of 1995.  First Interstate results 
prior to April 1, 1996 are not included and, therefore, the current period is 
not comparable to prior periods.


                                  14


<PAGE>


<TABLE>
<CAPTION>
                                    ================================================================================================

                                    ------------------------------------------------------------------------------------------------
                                     1996      1995      1996      1995      1996      1995      1996      1995       1996      1995
                                    ---------------     ---------------     ---------------     ---------------    -----------------
                                                              Wholesale
                                        Real Estate            Products            Consumer                             Consolidated
                                              Group               Group             Lending               Other              Company
                                    ------------------------------------------------------------------------------------------------
<S>                                <C>         <C>     <C>       <C>       <C>       <C>       <C>       <C>        <C>      <C>
QUARTER ENDED JUNE 30,
Net interest income (1)            $  106      $ 62     $ 231     $ 105    $  288    $  154    $   73    $    8     $1,304   $  659
Provision for loan losses (2)          12         7        21        10       111        55      (162)      (80)        --       --
Noninterest income (3)                 15         4        85        31        75        55       (76)      (45)       639      310
Noninterest expense (3)                29        22       123        49       130        78       193       (13)     1,277      560
                                   ------      ----     -----     -----    ------    ------    ------    ------     ------   ------
Income before income
  tax expense                          80        37       172        77       122        76       (34)       56        666      409
Income tax expense (4)                 33        15        71        33        50        32        15        28        303      177
                                   ------      ----     -----     -----    ------    ------    ------    ------     ------   ------
    Net income                     $   47      $ 22     $ 101     $  44    $   72    $   44    $  (49)   $   28     $  363   $  232
                                   ======      ====     =====     =====    ======    ======    ======    ======     ======   ======

Average loans                      $ 10.5      $6.3     $18.9     $ 8.9    $ 24.3    $ 10.6    $ 10.4    $  4.6     $ 70.7   $ 33.2
Average assets                       11.1       6.8      23.2      10.1      25.6      11.0      36.8      18.4      108.4     51.5
Average core deposits                  .3        .1      11.3       2.9        .3        .2       3.2       (.5)      83.4     36.2
Return on equity (5)                   18%       13%       23%       24%       19%       24%       --%       --%        10%      27%
Risk-adjusted efficiency ratio (6)     72%       90%       71%       67%       80%       73%       --%       --%        --%      --%

SIX MONTHS ENDED JUNE 30,
Net interest income (1)            $  172      $120     $ 332     $ 209    $  471    $  301    $   85    $   40     $1,980   $1,324
Provision for loan losses (2)          20        14        31        20       174       105      (255)     (156)        --       --
Noninterest income (3)                 39        11       123        76       133       101      (116)     (169)       993      551
Noninterest expense (3)                51        36       179        99       205       150       189       (11)     1,844    1,096
                                   ------      ----     -----     -----    ------    ------    ------    ------     ------   ------
Income before income
  tax expense                         140        81       245       166       225       147        35        38      1,129      779
Income tax expense (4)                 58        34       101        70        94        62        49         2        502      314
                                   ------      ----     -----     -----    ------    ------    ------    ------     ------   ------
    Net income                     $   82      $ 47     $ 144     $  96    $  131    $   85    $  (14)   $   36     $  627   $  465
                                   ======      ====     =====     =====    ======    ======    ======    ======     ======   ======

Average loans                      $  8.8      $6.4     $13.9     $ 8.8    $ 18.0    $ 10.3    $  7.2    $  6.6     $ 52.9   $ 34.8
Average assets                        9.3       6.8      16.7      10.0      18.7      10.6      25.5      19.4       78.8     51.9
Average core deposits                  .3        .1       6.8       2.8        .3        .2       1.8       (.4)      60.1     36.5
Return on equity (5)                   19%       14%       23%       26%       23%       25%       --%       --%        14%      27%
Risk-adjusted efficiency ratio (6)     70%       84%       70%       64%       73%       73%       --%       --%        --%      --%
                                   =================================================================================================
</TABLE>

(4) Businesses are taxed at the Company's marginal (statutory) tax rate, 
    adjusted for any nondeductible expenses.  Any differences between the 
    marginal and effective tax rates are in Other.

(5) Equity is allocated to the lines of business based on an assessment of 
    the inherent risk associated with each business so that the returns on 
    allocated equity are on a risk-adjusted basis and comparable across 
    business lines.

(6) The risk-adjusted efficiency ratio is defined as noninterest expense plus 
    the cost of capital divided by revenues (net interest income and 
    noninterest income) less normalized loan losses.

The results incorporate estimates of cost allocations, transfers and 
assignments based on management's current understanding of the First 
Interstate businesses.  The cost allocations are based on estimates of the 
steady state level of expenses.  The Company is still in the process of 
integrating First Interstate and changes may affect the line of business 
results.

                                  15
<PAGE>

The Company believes that cash earnings is the most relevant measure of 
financial performance for shareholders.  For this reason, goodwill and 
nonqualifying core deposit intangible have not been allocated to the business 
units in this presentation and are reported in "Other."

The following describes the major business units.

The Retail Distribution Group sells and services a complete line of retail 
financial products for consumers and small businesses.  It encompasses a 
network of traditional branches, supermarket branches and banking centers, 
the 24-hour Telephone Banking Centers, the ATM network and Wells Fargo's 
On-Line Financial Services, the Company's personal computer banking services. 
In addition, Retail Distribution includes the consumer checking business, 
which primarily uses the branches as a source of new customers.

As a result of the Merger, the physical distribution network has increased to 
2,129 staffed outlets in 13 states, with 1,580 traditional branches, 202 
supermarket branches and 347 banking centers, and 4,513 ATMs.  Average 
consumer checking core deposits for the second quarter were $18.7 billion, 
with the addition of $9.4 billion in First Interstate deposits.

The Business Banking Group provides a full range of financial services to 
small businesses, including credit, deposits, investments, payroll services, 
retirement programs and credit and debit card services.  Business Banking 
customers include small businesses with annual sales up to $10 million in 
which the owner of the business is also the principal financial decision 
maker.  As a result of the Merger, deposits have increased by $5.8 billion to
$12.3 billion. Loans have increased by $1.3 billion to $4.7 billion.

The Investment Group is responsible for the sales and management of savings 
and investment products, investment management, fiduciary and brokerage 
services.  This includes the Stagecoach and Overland Express families of 
funds as well as personal trust, employee benefit trust and agency assets.  
It also includes product management for market rate accounts, savings 
deposits, Individual Retirement Accounts (IRAs) and time deposits.

Through the Merger, the funds management and high net worth portfolio 
management businesses increased from $36.6 billion to $56.3 billion in assets 
under management, loans increased by $1.4 billion to $1.9 billion and core
deposits increased by $18.8 billion to $37.3 billion.

The Real Estate Group provides a complete line of services supporting the 
commercial real estate market.  Products and services include construction 
loans for commercial and residential development, land acquisition and 
development loans, secured and unsecured lines of credit, interim financing 
arrangements for completed structures, rehabilitation loans, affordable 
housing loans and letters of credit.  Secondary market services are provided 
through the Real Estate Capital Markets Group.  Its business includes 
purchasing distressed loans at a discount, mezzanine financing, acquisition 
financing, origination of permanent loans for securitization, syndications, 
commercial real estate loan servicing and real estate pension fund advisory 
services. The Merger added lending offices in Portland, 
Houston, San

                                  16

<PAGE>

Diego and Phoenix.  The Real Estate Group's loans increased by $3.3 billion 
to $10.5 billion after the inclusion of First Interstate's real estate 
lending operations.

The Wholesale Products Group serves businesses with annual sales in excess of 
$5 million and maintains relationships with major corporations throughout the 
United States.   The Group is responsible for soliciting and maintaining 
credit and noncredit relationships with businesses by offering a variety of 
products and services, including traditional commercial loans and lines, 
letters of credit, international trade facilities, foreign exchange services, 
cash management and electronic products.  The Group includes the majority 
ownership interest in the Wells Fargo HSBC Trade Bank established in October 
1995 that provides trading financing, letters of credit and collection 
services. Middle market commercial banking distribution capability was 
enhanced through the Merger with the addition of offices in the Pacific 
Northwest, Southwest and Texas.  The Merger also provided additional cash 
management and electronic products market penetration, especially in the 
large corporate segment.  As a result of the Merger, the Wholesale Products 
Group's loans increased by $10.0 billion to $18.9 billion and core deposits 
increased by $8.9 billion to $11.3 billion.

Consumer Lending offers a full array of consumer loan products, including 
credit cards, auto financing and leases, home equity lines and loans, lines 
of credit and installment loans.  As a result of the Merger, the portfolio 
increased by $12.3 billion consisting of $1.2 billion in credit cards, $6.5 
billion in equity/unsecured loans and $4.6 billion in auto financing and 
leases.  The total portfolio now contains $5.2 billion in credit cards, $12.1 
billion in equity/unsecured loans and $7.0 billion in auto financing.

The Other category includes the Company's 1-4 family first mortgage 
portfolio, the investment securities portfolio, goodwill and the 
nonqualifying core deposit intangible, the difference between the normalized 
provision for the line groups and the Company provision for loan losses, the 
net impact of transfer pricing loan and deposit balances, the cost of 
external debt, the elimination of intergroup noninterest income and expense, 
and any residual effects of unallocated systems and other support groups.  It 
also includes the impact of asset/liability strategies the Company has put in 
place to manage the sensitivity of net interest spreads.

EARNINGS PERFORMANCE

NET INTEREST INCOME

Net interest income on a taxable-equivalent basis was $1,304 million in the 
second quarter of 1996, compared with $659 million in the second quarter of 
1995. The Company's net interest margin was 6.03% in the second quarter of 
1996, compared with 5.66% in the second quarter of 1995 and 6.18% in the 
first quarter of 1996.  Net interest income on a taxable-equivalent basis was 
$1,980 million in the first six months of 1996, compared with $1,324 million 
in the first six months of 1995.  The Company's net interest margin was 6.08% 
in the first six months of 1996, compared with 5.63% in the first six months 
of 1995.

Individual components of net interest income and the net interest margin are 
presented in the rate/yield table on pages 18 and 19.

                                  17


<PAGE>

<TABLE>
<CAPTION>

AVERAGE BALANCES, YIELDS AND RATES PAID (TAXABLE-EQUIVALENT BASIS) (1) (2)
=================================================================================================================================
                                                                                                           Quarter ended June 30,
                                                     ----------------------------------------------------------------------------
                                                                                  1996                                       1995
                                                      --------------------------------          ---------------------------------
                                                                              INTEREST                                   Interest
                                                      AVERAGE      YIELDS/      INCOME/         Average      Yields/       income/
(in millions)                                         BALANCE       RATES      EXPENSE          balance       rates       expense
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>           <C>        <C>               <C>           <C>        <C>
EARNING ASSETS
Federal funds sold and securities purchased
  under resale agreements                            $    588        5.36%    $     8           $     66       6.18%      $     1
Investment securities:
  At fair value (3):
    U.S. Treasury securities                            3,177        5.52          44                426       6.70             7
    Securities of U.S. government agencies
      and corporations                                  8,434        6.07         129                998       5.38            14
    Private collateralized mortgage obligations         2,653        6.23          42                956       6.41            16
    Other securities                                      668        6.83          10                 62      14.42             1
                                                     --------                 -------           --------                  -------
      Total investment securities at fair value        14,932        6.01         225              2,442       6.16            38
  At cost:
    U.S. Treasury securities                               --          --          --              1,469       4.85            18
    Securities of U.S. government agencies
      and corporations                                     --          --          --              4,996       6.04            75
    Private collateralized mortgage obligations            --          --          --              1,249       5.85            18
    Other securities                                       --          --          --                156       6.85             3
                                                     --------                 -------           --------                  -------
      Total investment securities at cost                  --          --          --              7,870       5.80           114
                                                     --------                 -------           --------                  -------
        Total investment securities                    14,932        6.01         225             10,312       5.89           152
Mortgage loans held for sale (3)                           --          --          --              2,884       7.33            54

Loans:
  Commercial                                           19,460        8.75         424              8,436      10.01           211
  Real estate 1-4 family first mortgage                11,924        7.50         224              5,063       7.42            94
  Other real estate mortgage                           13,006        9.32         300              8,058       9.49           190
  Real estate construction                              2,385       10.07          60              1,070      10.20            27
  Consumer:
    Real estate 1-4 family junior lien mortgage         6,790        8.96         152              3,356       8.55            72
    Credit card                                         5,183       14.61         189              3,433      15.62           134
    Other revolving credit and monthly payment          9,151        9.35         213              2,353      10.56            62
                                                     --------                 -------           --------                  -------
      Total consumer                                   21,124       10.51         554              9,142      11.73           268
  Lease financing                                       2,599        8.76          57              1,405       9.22            32
  Foreign                                                 236        4.72           3                 28       7.98             1
                                                     --------                 -------           --------                  -------
        Total loans                                    70,734        9.20       1,622             33,202       9.93           823
Other                                                     396        6.62           7                 61       5.30             1
                                                     --------                 -------           --------                  -------
          Total earning assets                       $ 86,650        8.62       1,862           $ 46,525       8.86         1,031
                                                     ========                 -------           ========                  -------
FUNDING SOURCES
Interest-bearing liabilities:
  Deposits:
    Interest-bearing checking (4)                    $  7,060        1.24          22           $  4,210       1.00            11
    Market rate and other savings (4)                  32,921        2.68         220             15,170       2.54            96
    Savings certificates                               16,779        4.84         201              7,948       5.27           104
    Other time deposits                                   483        5.89           7                442       7.21             8
    Deposits in foreign offices                           303        5.17           4              2,309       6.06            35
                                                     --------                 -------           --------                  -------
        Total interest-bearing deposits                57,546        3.17         454             30,079       3.38           254
  Federal funds purchased and securities sold
    under repurchase agreements                         1,667        5.08          21              3,924       6.02            59
  Commercial paper and other short-term borrowings        296        4.19           3                621       5.95             9
  Senior debt                                           2,289        6.07          35              1,511       6.85            26
  Subordinated debt                                     2,580        7.03          45              1,484       6.54            24
                                                     --------                 -------           --------                  -------
        Total interest-bearing liabilities             64,378        3.49         558             37,619       3.96           372
Portion of noninterest-bearing funding sources         22,272          --          --              8,906         --            --
                                                     --------                 -------           --------                  -------
          Total funding sources                      $ 86,650        2.59         558           $ 46,525       3.20           372
                                                     ========                 -------           ========                  -------
NET INTEREST MARGIN AND NET INTEREST INCOME ON
  A TAXABLE-EQUIVALENT BASIS (5)                                     6.03%    $ 1,304                          5.66%      $   659
                                                                    =====     =======                         =====       =======
NONINTEREST-EARNING ASSETS
Cash and due from banks                              $  8,569                                   $  2,602
Other                                                  13,211                                      2,364
                                                     --------                                   --------
          Total noninterest-earning assets           $ 21,780                                   $  4,966
                                                     ========                                   ========
NONINTEREST-BEARING FUNDING SOURCES
Deposits                                             $ 26,596                                   $  8,898
Other liabilities                                       2,414                                      1,157
Preferred stockholders' equity                            839                                        489
Common stockholders' equity                            14,203                                      3,328
Noninterest-bearing funding sources used to
  fund earning assets                                 (22,272)                                    (8,906)
                                                     --------                                   --------
          Net noninterest-bearing funding sources    $ 21,780                                   $  4,966
                                                     ========                                   ========

TOTAL ASSETS                                         $108,430                                   $ 51,491
                                                     ========                                   ========
=================================================================================================================================
</TABLE>

(1) The average prime rate of Wells Fargo Bank was 8.25% and 9.00% for the 
    quarters ended June 30, 1996 and 1995, respectively and 8.29% and 8.91% 
    for the six months ended June 30, 1996 and 1995, respectively.  The 
    average three-month London Interbank Offered Rate (LIBOR) was 5.52% and 
    6.12% for the quarters ended June 30, 1996 and 1995, respectively, and 
    5.46% and 6.21% for the six months ended June 30, 1996 and 1995, 
    respectively.

(2) Interest rates and amounts include the effects of hedge and risk 
    management activities associated with the respective asset and liability 
    categories.

(3) Yields are based on amortized cost balances. The average amortized cost 
    balances for investment securities at fair value totaled $15,012 million 
    and $2,492 million for the quarters ended June  30, 1996 and 1995, 
    respectively, and $11,814 million and $2,685 million for the six months 
    ended June 30, 1996 and 1995, respectively. The average amortized cost 
    balances for mortgage loans held for sale totaled $2,925 million and 
    $1,470 million for the quarter and six months ended June 30, 1995, 
    respectively.

(4) Due to the limited transaction activity on existing NOW (negotiable order 
    of withdrawal) account customers, $3.4 billion of interest-bearing 
    checking deposits at December 31, 1995 was reclassified to market rate 
    and other savings.

(5) Includes taxable-equivalent adjustments that primarily relate to income 
    on certain loans and securities that is exempt from federal and 
    applicable state income taxes.  The federal statutory tax rate was 35% 
    for all periods presented.

                                  18
<PAGE>

<TABLE>
<CAPTION>

                                            ============================================================================
                                                                                               Six months ended June 30,
                                            ----------------------------------------------------------------------------
                                                                         1996                                       1995
                                            ---------------------------------           --------------------------------
                                                                     INTEREST                                   Interest
                                             AVERAGE      YIELDS/      INCOME/          Average     Yields/       income/
                                             BALANCE       RATES      EXPENSE           balance      rates       expense
                                           -----------------------------------------------------------------------------
<S>                                        <C>           <C>        <C>               <C>          <C>         <C>
EARNING ASSETS
Federal funds sold and securities 
  purchased under resale agreements         $    357        5.42%     $    10          $     57       5.93%      $     2

Investment securities:
  At fair value (3):  
    U.S. Treasury securities                   2,266        5.52           62               406       6.70            14
    Securities of U.S. government 
      agencies and corporations                6,712        6.02          203             1,104       5.59            32
    Private collateralized mortgage
       obligations                             2,366        6.15           73             1,022       6.38            34
    Other securities                             447        7.03           15                64      14.49             3
                                            --------                   ------           -------                  -------
      Total investment securities
        at fair value                         11,791        5.99          353             2,596       6.21            83
  At cost:                             
    U.S. Treasury securities                      --          --           --             1,557       4.84            38
    Securities of U.S. government  
      agencies  and corporations                  --          --           --             5,114       6.03           154
    Private collateralized mortgage 
      obligations                                 --          --           --             1,267       5.89            37
    Other securities                              --          --           --               160       6.76             5
                                            --------                   ------           -------                  -------
      Total investment securities at
        cost                                      --          --           --             8,098       5.79           234
                                            --------                   ------           -------                  -------
        Total investment securities           11,791        5.99          353            10,694       5.90           317
Mortgage loans held for sale (3)                  --          --           --             1,450       7.29            54
Loans:
  Commercial                                  14,384        9.15          655             8,246       9.89           405
  Real estate 1-4 family first mortgage        8,162        7.52          307             7,042       7.24           255
  Other real estate mortgage                  10,602        9.28          489             8,090       9.54           383
  Real estate construction                     1,856       10.04           93             1,045      10.18            53
               
  Consumer:
    Real estate 1-4 family junior lien 
       mortgage                                5,062        8.81          222             3,339       8.60           143
    Credit card                                4,558       15.02          343             3,280      15.69           257
    Other revolving credit and monthly 
       payment                                 5,875        9.76          285             2,311      10.49           121
                                            --------                   ------           -------                  -------
      Total consumer                          15,495       10.99          850             8,930      11.70           521
  Lease financing                              2,248        8.95          101             1,378       9.19            63
  Foreign                                        133        4.98            3                28       7.46             1
                                            --------                   ------           -------                  -------
        Total loans                           52,880        9.48        2,498            34,759       9.72         1,681
Other                                            231        6.57            7                60       5.44             2
                                            --------                   ------           -------                  -------
        Total earning assets                $ 65,259        8.82        2,868           $47,020       8.76         2,056
                                            ========                   ------           =======                  -------
FUNDING SOURCES
Interest-bearing liabilities:
  Deposits:
    Interest-bearing checking (4)          $  3,958        1.21           24           $ 4,287       1.00            21
    Market rate and other 
      savings (4)                            25,456        2.62          332            15,643       2.55           198
    Savings certificates                     12,707        4.98          315             7,649       5.09           193
    Other time deposits                         412        6.46           13               400       5.10            10
    Deposits in foreign offices                 414        5.33           11             2,486       5.96            74
                                           --------                   ------           -------                  -------
        Total interest-bearing deposits      42,947        3.25          695            30,465       3.28           496
  Federal funds purchased and securities 
    sold under repurchase agreements          2,186        5.25           57             3,905       5.92           115
  Commercial paper and other short-term
    borrowings                                  350        4.81            8               654       5.92            19
  Senior debt                                 2,000        6.15           61             1,575       6.89            54
  Subordinated debt                           1,923        6.97           67             1,477       6.57            48
                                           --------                   ------           -------                  -------
      Total interest-bearing 
        liabilities                          49,406        3.61          888            38,076       3.87           732
Portion of noninterest-bearing 
  funding sources                            15,853          --           --             8,944         --            --
                                           --------                   ------           -------                  -------
        Total funding sources              $ 65,259        2.74          888           $47,020       3.13           732
                                           ========                   ------           =======                  -------
NET INTEREST MARGIN AND NET INTEREST
  INCOME ON A TAXABLE-EQUIVALENT 
  BASIS (5)                                               6.08%       $1,980                         5.63%      $ 1,324
                                                          =====       ======                        =====       =======
NONINTEREST-EARNING ASSETS
Cash and due from banks                    $  5,721                                    $ 2,595
Other                                         7,802                                      2,323
                                           --------                                    -------
        Total noninterest-earning 
          assets                           $ 13,523                                    $ 4,918
                                           ========                                    =======
NONINTEREST-BEARING FUNDING SOURCES
Deposits                                   $ 17,966                                    $ 8,883
Other liabilities                             1,846                                      1,149
Preferred stockholders' equity                  664                                        489
Common stockholders' equity                   8,900                                      3,341
Noninterest-bearing funding sources used
  to fund earning assets                    (15,853)                                    (8,944)
                                           --------                                    -------
        Net noninterest-bearing funding
          sources                          $ 13,523                                    $ 4,918
                                           ========                                    =======
TOTAL ASSETS                               $ 78,782                                    $51,938
                                           ========                                    =======
                                           ============================================================================
</TABLE>

                                  19

<PAGE>

Interest income included hedging income (expense) of $24 million in the 
second quarter of 1996, compared with $(2) million in the second quarter of 
1995. Interest expense included hedging income (expense) of $(5) million in the 
second quarter of 1996, compared with $6 million in the second quarter of 
1995.

Loans averaged $70.7 billion in the second quarter of 1996, compared with 
$33.2 billion in the second quarter of 1995, and $52.9 billion in the first 
six months of 1996, compared with $34.8 billion in the first six months of 
1995.  This increase primarily reflects the acquisition of the First 
Interstate portfolio.

Investment securities averaged $14.9 billion during the second quarter of 
1996, compared with $10.3 billion in the second quarter of 1995, and $11.8 
billion in the first six months of 1996, compared with $10.7 billion in the 
first six months of 1995.  This increase reflects the acquisition of the 
First Interstate portfolio.

Average core deposits were $83.4 billion and $36.2 billion in the second 
quarter of 1996 and 1995, respectively, and funded 77% and 70% of the 
Company's average total assets in the same quarter of 1996 and 1995, 
respectively.  For the first six months of 1996 and 1995, average core 
deposits were $60.1 billion and $36.5 billion, respectively, and funded 76% 
and 70% of the Company's average total assets in the same period of 1996 and 
1995, respectively.

                                  20

<PAGE>


<TABLE>
<CAPTION>

NONINTEREST INCOME

==================================================================================================================
                                                             Quarter                        Six months
                                                       ended June 30,                    ended June 30,
                                                       -------------           %         -------------           %
(in millions)                                          1996     1995      Change         1996     1995      Change
- ------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>      <C>       <C>            <C>      <C>       <C>
Service charges on deposit accounts                    $258     $119         117%        $380     $236          61%
Fees and commissions:
  Credit card membership and other credit card fees      26       23          13           53       42          26
  Debit and credit card merchant fees                    37       17         118           52       30          73
  Charges and fees on loans                              32       12         167           50       23         117
  Shared ATM network fees                                27       13         108           39       24          63
  Mutual fund and annuity sales fees                     18        8         125           27       18          50
  All other                                              71       30         137          108       67          61
                                                       ----     ----                     ----     ----
    Total fees and commissions                          211      103         105          329      204          61
Trust and investment services income:
  Asset management and custody fees                      60       32          88           95       63          51
  Mutual fund management fees                            34       17         100           55       31          77
  All other                                              10        8          25           14       18         (22)
                                                       ----     ----                     ----     ----
    Total trust and investment services income          104       57          82          164      112          46
Investment securities gains (losses)                      3       --          --            2      (15)         --
Income from equity investments accounted for by the:
  Cost method                                            20       13          54           55       32          72
  Equity method                                           8       12         (33)          10       20         (50)
Check printing charges                                   15        9          67           24       20          20
Gains (losses) from dispositions of operations            1       (9)         --            5       (9)         --
Gains (losses) on sales of loans                          1        1          --            5      (66)         --
Losses on dispositions of premises and equipment         (5)      (5)         --          (17)      (8)       (113)
All other                                                23       10         130           36       25          44
                                                       ----     ----                     ----     ----
  Total                                                $639     $310         106%        $993     $551          80%
                                                       ====     ====         ===         ====     ====         ===
==================================================================================================================
</TABLE>


The overall increase in noninterest income reflected the impact of the Merger.

"All other" fees and commissions include mortgage loan servicing fees and the 
related amortization expense for purchased mortgage servicing rights.  
Mortgage loan servicing fees totaled $21 million and $15 million for the 
second quarter of 1996 and 1995, respectively, and $37 million and $25 
million for the first half of 1996 and 1995, respectively. The related 
amortization expense was $16 million and $11 million for the second quarter 
of 1996 and 1995, respectively, and $27 million and $17 million for the first 
half of 1996 and 1995, respectively. The balance of purchased mortgage 
servicing rights was $230 million and $169 million at June 30, 1996 and 1995, 
respectively.  The purchased mortgage loan servicing portfolio totaled 
$20 billion at June 30, 1996, compared with $14 billion at June 30, 1995.

A major portion of the increase in trust and investment services income for 
the second quarter and first half of 1996 was due to greater mutual fund 
management fees, reflecting the overall growth in the fund families' net 
assets. The Company managed 17 of the Stagecoach family of funds consisting 
of $7.8 billion of assets at June 30, 1996, compared with 28 funds consisting 
of $8.0 billion at June 30, 1995.  At June 30, 1995, the Stagecoach family 
consisted of both retail and institutional funds.  The retail funds are 
primarily distributed through the branch network. The institutional funds 
were offered primarily to selected groups of investors and certain

                                  21

<PAGE>

corporations, partnerships and other business entities.  As a result of the 
sale of the Company's joint venture interest in WFNIA and the sale of the 
Masterworks division at year-end 1995, $.5 billion of the retail funds and 
all the institutional funds of $1.8 billion were no longer under the 
Company's management at June 30, 1996.  The Overland Express family of 13 
funds, which had $4.4 billion of assets under management at June 30, 1996, 
compared with $2.9 billion at June 30, 1995, is sold through brokers around 
the country.  In addition to managing Stagecoach and Overland Express Funds, 
the Company also managed or maintained personal trust, corporate trust, 
employee benefit trust and agency assets of approximately $285 billion 
(including $235 billion from First Interstate) and $51 billion at June 30, 
1996 and 1995, respectively.

As a result of the Merger, the Company became the interim advisor for the 
Pacifica family of 18 funds which had $5.4 billion of assets under management 
at June 30, 1996.  These funds are expected to merge into the Stagecoach 
family of funds in September 1996.

At December 31, 1995, the Company had a liability of $83 million related to 
the disposition of premises and, to a lesser extent, severance and 
miscellaneous expenses associated with scheduled branch closures.  Of this 
amount, $13 million represented a third quarter 1995 accrual for the closures 
of 21 branches scheduled for March 1996.  The remaining amount consisted of a 
fourth quarter 1995 accrual for the disposition of 120 branches, of which 88 
branches have been or are scheduled to be closed in the third quarter of 
1996. The remaining 32 branch dispositions are expected to be completed by 
the first quarter of 1997. The liability at June 30, 1996 associated with 
branch dispositions not acquired as a result of the Merger was $72 million. 
Additional expense accruals are expected to be made in the fourth quarter of 
1996 or the first quarter of 1997 for additional Wells Fargo branch 
dispositions that are yet to be identified as the Company continues to open 
more supermarket branches and banking centers. At June 30, 1996, the Company 
had 2,129 retail outlets, comprised of 1,580 traditional branches, 202 
supermarket branches and 347 banking centers, in 13 western states. In August 
1996, the Company and Safeway Inc. signed an agreement in principle that 
would allow the Company to open as many as 450 new retail outlets (banking 
centers and branches) in Safeway stores in the western United States.

For the first half of 1995, gains and losses on sales of loans included an 
estimated $83 million write-down to the lower of cost or estimated market 
resulting from the reclassification of certain types of products within the 
real estate 1-4 family first mortgage loan portfolio to mortgage loans held 
for sale.  This write-down was partially offset by gains on sales of two 
loans, resulting from the assumption of the borrowers' loans by third parties.

                                  22


<PAGE>

<TABLE>
<CAPTION>
NONINTEREST EXPENSE

======================================================================================================================
                                                               Quarter                          Six months
                                                         ended June 30,                      ended June 30,
                                                       ---------------           %         ---------------           %
(in millions)                                            1996     1995      Change           1996     1995      Change
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>        <C>       <C>            <C>        <C>       <C>
Salaries                                               $  400     $177         126%        $  581     $349          66%
Incentive compensation                                     61       33          85             93       60          55
Employee benefits                                         102       48         113            157      101          55
Equipment                                                 111       45         147            167       92          82
Net occupancy                                             108       53         104            161      106          52
Contract services                                          66       38          74            108       64          69
Core deposit intangible:
  Nonqualifying (1)                                        72       --          --             72       --          --
  Qualifying                                               10       11          (9)            19       22         (14)
Goodwill                                                   81        9         800             89       17         424
Outside professional services                              31       11         182             44       20         120
Telecommunications                                         28       15          87             44       28          57
Operating losses                                           27       11         145             42       27          56
Postage                                                    26       14          86             41       26          58
Advertising and promotion                                  21       17          24             34       31          10
Stationery and supplies                                    21        9         133             31       18          72
Travel and entertainment                                   16       10          60             26       17          53
Security                                                   17        5         240             23       10         130
Outside data processing                                    15        3         400             18        5         260
Check printing                                             10        6          67             16       12          33
Escrow and collection agency fees                           9        4         125             13        8          63
Federal deposit insurance                                   3       24         (88)             4       47         (91)
Foreclosed assets                                           1        2         (50)             3       (2)         --
All other                                                  41       15         173             58       38          53
                                                       ------     ----                     ------    -----

  Total                                                $1,277     $560         128%        $1,844    $1,096         68%
                                                       ======     ====         ===         ======    ======        ===
======================================================================================================================
</TABLE>

(1) Amortization of core deposit intangibles acquired after February 1992 
    that are subtracted from stockholders' equity in computing regulatory 
    capital for bank holding companies.

In addition to the effect of combining operations of First Interstate with 
the Company, the overall increase in noninterest expense primarily reflected 
merger-related expenses, including severance and higher expenses for contract 
and outside professional services.

Salaries, incentive compensation and employee benefits expense increased $305 
million and $321 million from the second quarter and first half of 1995, 
respectively, substantially due to higher staff levels after the consummation 
of the Merger. Salaries and employee benefits expense for the second quarter 
of 1996 included merger-related severance expense of $27 million. Additional 
severance expense may be incurred in future quarters as the Company continues 
the integration process, although the total amount is not anticipated to be 
materially different than the second quarter.  The Company's active full-time 
equivalent (FTE) staff, including hourly employees, was approximately 41,548 
at June 30, 1996, compared with approximately 18,978 at June 30, 1995.  The 
Company currently expects to have less than 35,000 active FTE by the third 
quarter of 1997.

Excluding the effects of the Merger, increases in equipment expense in the 
second quarter and first half of 1996 compared with the same periods in 1995 
were primarily due to a higher level

                                  23

<PAGE>

of spending on software and technology for product development and increased 
depreciation expense on equipment related to business initiatives and system 
upgrades.

Goodwill and CDI amortization resulting from the Merger were each $72 million 
for the quarter ended June 30, 1996.  The core deposit intangible is 
amortized on an accelerated basis based on an estimated useful life of 15 
years.  The impact on noninterest expense from the amortization of the 
nonqualifying core deposit intangible in 1997, 1998 and 1999 is expected to 
be $241 million, $211 million and $186 million, respectively.  The related 
impact on income tax expense is expected to be a benefit of $99 million, $86 
million and $76 million in 1997, 1998 and 1999, respectively.

The decrease in federal deposit insurance for the second quarter of 1996 
compared with the same period of 1995 was predominantly due to the FDIC's 
reduction of deposit insurance premiums. Effective January 1, 1996, the 
best-rated institutions insured by the Bank Insurance Fund pay the statutory 
minimum annual assessment of $2,000.

INCOME TAXES

The Company's effective tax rate was 45% and 44% for the second quarter and 
first half of 1996, respectively, compared with 43% and 40% for the same 
periods of 1995, respectively. The increase in the effective tax rate for the 
second quarter and first half of 1996 was due to increased goodwill 
amortization related to the Merger, which is not tax deductible.  The 
increase in the effective tax rate for the first half of 1996 was also due to 
a $22 million reduction of income tax expense in 1995 related to the 
settlement with the Internal Revenue Service of certain audit issues 
pertaining to auto leases for the years 1987 through 1992.

                                  24

<PAGE>

EARNINGS/RATIOS EXCLUDING GOODWILL AND NONQUALIFYING CDI

The following table reconciles reported earnings to net income excluding 
goodwill and nonqualifying core deposit intangible ("cash" or "tangible") for 
the quarter ended June 30, 1996:

<TABLE>
<CAPTION>
======================================================================================================
                                                                                         Quarter ended
(in millions)                                                                            June 30, 1996
- ------------------------------------------------------------------------------------------------------

                                                                            Amortization
                                                             ---------------------------
                                                                           Nonqualifying
                                                Reported                    core deposit        "Cash"
                                                earnings     Goodwill         intangible      earnings
- ------------------------------------------------------------------------------------------------------
<S>                                                <C>           <C>                <C>          <C>
Income before income tax expense                   $ 662         $ 81               $ 72         $ 815
  Income tax expense                                (299)          --                (29)         (328)
                                                   -----         ----               ----         -----
Net income                                           363           81                 43           487
  Preferred dividends                                (19)          --                 --           (19)
                                                   -----         ----               ----         -----
Net income applicable to common stock              $ 344         $ 81               $ 43         $ 468
                                                   =====         ====               ====         =====
Per common share                                   $3.61         $.84               $.44         $4.89
                                                   =====         ====               ====         =====
======================================================================================================
</TABLE>

The ROA, ROE and efficiency ratios excluding goodwill and nonqualifying core 
deposit intangible amortization and balances for the quarter ended June 30, 
1996 were calculated as follows:

<TABLE>
<CAPTION>
======================================================================================================
                                                                                         Quarter ended
(in millions)                                                                            June 30, 1996
- ------------------------------------------------------------------------------------------------------
<S>                        <C>            <C>          <C>                                <C>
                           ROA:           A*/ (C-E) =   1.96%
                           ROE:           B*/ (D-E) =  33.43%
                           Efficiency:    (F-G) / H =   58.0%

Net income                                                                                $     487 (A)
Net income applicable to common stock                                                           468 (B)
Average total assets                                                                        108,430 (C)
Average common stockholders' equity                                                          14,203 (D)
Average goodwill ($7,238) and after-tax nonqualifying core deposit intangible ($1,334)        8,572 (E)
Noninterest expense                                                                           1,277 (F)
Amortization expense for goodwill and nonqualifying core deposit intangible                     153 (G)
Net interest income plus noninterest income                                                   1,939 (H)
======================================================================================================
</TABLE>

* Annualized

                                  25


<PAGE>

BALANCE SHEET ANALYSIS
- ----------------------

<TABLE>
<CAPTION>

INVESTMENT SECURITIES
==========================================================================================================================
                                                                    JUNE 30,            December 31,               June 30,
                                                                       1996                    1995                   1995
                                                         ------------------        ----------------       ----------------
                                                                  ESTIMATED               Estimated              Estimated
                                                                       FAIR                    fair                   fair
(in millions)                                             COST        VALUE        Cost       value       Cost       value
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>          <C>          <C>         <C>         <C>        <C>
AVAILABLE-FOR-SALE SECURITIES
AT FAIR VALUE:
  U.S. Treasury securities                             $ 2,626      $ 2,624      $1,347      $1,357      $  423     $  431
  Securities of U.S. government
    agencies and corporations (1)                        7,928        7,847       5,218       5,223       1,036      1,008
  Private collateralized mortgage obligations (2)        2,790        2,716       2,121       2,122         990        972
  Other                                                    439          443         169         181          25         34
                                                       -------      -------      ------      ------      ------     ------
      Total debt securities                             13,783       13,630       8,855       8,883       2,474      2,445
  Marketable equity securities                              31           62          18          37          16         28
                                                       -------      -------      ------      ------      ------     ------
      Total                                            $13,814      $13,692      $8,873      $8,920      $2,490     $2,473
                                                       =======      =======      ======      ======      ======     ======
HELD-TO-MATURITY SECURITIES
AT COST:
  U.S. Treasury securities                             $    --      $    --      $   --      $   --      $1,372     $1,361
  Securities of U.S. government
    agencies and corporations (1)                           --           --          --          --       4,902      4,870
  Private collateralized mortgage obligations (2)           --           --          --          --       1,236      1,217
  Other                                                     --           --          --          --         152        154
                                                       -------      -------      ------      ------      ------     ------

      Total debt securities                            $    --      $    --      $   --      $   --      $7,662     $7,602
                                                       =======      =======      ======      ======      ======     ======
==========================================================================================================================
</TABLE>

(1) All securities of U.S. government agencies and corporations are 
    mortgage-backed securities.
(2) Substantially all private collateralized mortgage obligations (CMOs) are 
    AAA rated bonds collateralized by 1-4 family residential first mortgages.

In November 1995, the FASB permitted a one-time opportunity for companies to 
reassess by December 31, 1995 their classification of securities under FAS 
115, Accounting for Certain Investments in Debt and Equity Securities.  As a 
result, on November 30, 1995, the Company reclassified all of its held-to-
maturity securities at cost portfolio of $6.5 billion to the 
available-for-sale securities at fair value portfolio in order to provide 
increased liquidity flexibility to meet anticipated loan growth.

The available-for-sale portfolio includes both debt and marketable equity 
securities.  At June 30, 1996, the available-for-sale securities portfolio 
had an unrealized net loss of $123 million, or less than 1% of the cost of 
the portfolio, comprised of unrealized gross losses of $185 million and 
unrealized gross gains of $62 million. At December 31, 1995, the 
available-for-sale securities portfolio had an unrealized net gain of $47 
million, comprised of unrealized gross gains of $88 million and unrealized 
gross losses of $41 million.  At June 30, 1995, the available-for-sale 
securities portfolio had an unrealized net loss of $17 million, comprised of 
unrealized gross losses of $55 million and unrealized gross gains of $38 
million.  The unrealized net gain or loss on available-for-sale securities is 
reported on an after-tax basis as a separate component of stockholders' 
equity.  At June 30, 1996, the valuation allowance amounted to an unrealized 
net

                                  26

<PAGE>

loss of $73 million, compared with an unrealized net gain of $26 million at 
December 31, 1995 and an unrealized net loss of $9 million at June 30, 1995.

At June 30, 1995, the held-to-maturity securities portfolio had an estimated 
unrealized net loss of $60 million (which reflected estimated unrealized 
gross gains of $26 million).

The unrealized net loss in the available-for-sale portfolio at June 30, 1996 
was predominantly due to investments in mortgage-backed securities.  This 
unrealized net loss reflected current interest rates that were higher than 
those at the time the investments were purchased. The decline in the fair 
value of the investment securities portfolio is not considered to be an 
other-than-temporary impairment. The Company may decide to sell certain of 
the available-for-sale securities to manage the level of earning assets (for 
example, to offset loan growth that may exceed expected maturities and 
prepayments of securities).

During the first half of 1996, realized gross gains and losses resulting from 
the sale of available-for-sale securities were $5 million and $2 million, 
respectively.

During the first half of 1995, realized losses on the sale of investment 
securities totaled $15 million. These losses resulted from the sale of $397 
million of securities of U.S. government agencies and corporations, $288 
million of private collateralized mortgage obligations and $2 million of 
marketable equity securities from the available-for-sale portfolio for 
asset/liability management purposes.

                                  27

<PAGE>

The following table provides the expected remaining maturities and yields 
(taxable-equivalent basis) of debt securities within the investment portfolio.

<TABLE>
<CAPTION>

===============================================================================================
                                                                                  June 30, 1996
                                      ---------------------------------------------------------
                                                          Expected remaining principal maturity
                                      ---------------------------------------------------------
                                                                Weighted
                                                                 average
                                                                expected
                                               Weighted        remaining      One year or less
                                       Total    average         maturity      ----------------
(in millions)                         amount      yield     (in yrs.-mos.)     Amount     Yield
- -----------------------------------------------------------------------------------------------
<S>                                  <C>        <C>         <C>                <C>        <C>
AVAILABLE-FOR-SALE SECURITIES (1):
U.S. Treasury securities             $ 2,626       5.84%            1-4        $1,278      5.59%
Securities of U.S. government
  agencies and corporations            7,928       6.39             2-5         2,684      5.86
Private collateralized mortgage
  obligations                          2,790       6.40             2-2           805      6.28
Other                                    439       6.96             2-3           121      6.27
                                     -------                                   ------

TOTAL COST OF DEBT SECURITIES        $13,783       6.31%            2-2        $4,888      5.87%
                                     =======       ====             ===        ======      ====
ESTIMATED FAIR VALUE                 $13,630                                   $4,852
                                     =======                                   ======
===============================================================================================
</TABLE>



<TABLE>
<CAPTION>
=====================================================================================================
                                                                                        June 30, 1996
                                       --------------------------------------------------------------
                                                                Expected remaining principal maturity
                                       --------------------------------------------------------------
                                           After one year       After five years
                                       through five years      through ten years      After ten years
                                       ------------------      -----------------      ---------------
(in millions)                          Amount       Yield      Amount      Yield      Amount    Yield
- -----------------------------------------------------------------------------------------------------
<S>                                   <C>           <C>        <C>         <C>        <C>       <C>
AVAILABLE-FOR-SALE SECURITIES (1):
U.S. Treasury securities               $1,341       6.07%       $  7       6.30%      $ --          --%
Securities of U.S. government
  agencies and corporations             4,494       6.48         670       7.85         80        7.20
Private collateralized mortgage
  obligations                           1,919       6.40          54       7.36         12       18.85
Other                                     298       6.64          17      18.67          3        6.37
                                       ------                   ----                  ----
TOTAL COST OF DEBT SECURITIES          $8,052       6.40%       $748       8.05%      $ 95        8.65%
                                       ======       ====        ====      =====       ====       =====

ESTIMATED FAIR VALUE                   $7,937                   $746                  $ 95
                                       ======                   ====                  ====
=====================================================================================================
</TABLE>

(1) The weighted average yield is computed using the amortized cost of 
    available-for-sale investment securities carried at fair value.

The weighted average expected remaining maturity of the debt securities 
portfolio was 2 years and 2 months at June 30, 1996, compared with 2 years 
and 1 month at March 31, 1996 and December 31, 1995.  The short-term debt 
securities portfolio serves to maintain asset liquidity and to fund loan 
growth.

At June 30, 1996, mortgage-backed securities included in securities of U.S. 
government agencies and corporations primarily consisted of pass-through 
securities and collateralized mortgage obligations (CMOs) and substantially 
all were issued or backed by federal agencies. These securities, along with 
the private CMOs, represented $10,563 million, or 77%, of the Company's 
investment securities portfolio at June 30, 1996.  The CMO securities held by 
the Company (including the private issues) are primarily shorter-maturity 
class bonds that were structured to have more predictable cash flows by being 
less sensitive to prepayments during periods of changing interest rates.  As 
an indication of interest rate risk, the Company has estimated the impact of 
a 200 basis point increase in interest rates on the value of the 
mortgage-backed securities and the corresponding expected remaining 
maturities.  Based on this rate scenario, mortgage-backed securities would 
decrease in fair value from $10,563 million to $10,054 million and the 
expected remaining maturity of these securities would increase from 2 years 
and 4 months to 2 years and 7 months.

                                  28


<PAGE>

<TABLE>
<CAPTION>

LOAN PORTFOLIO
=======================================================================================================
                                                                                               % Change
                                                                                     June 30, 1996 from
                                                                                     ------------------
                                                JUNE 30,    Dec. 31,    June 30,     Dec. 31,   June 30,
(in millions)                                       1996        1995        1995        1995       1995
- -------------------------------------------------------------------------------------------------------
<S>                                             <C>          <C>         <C>         <C>        <C>

Commercial (1)(2)                                $19,575     $ 9,750     $ 8,872         101%       121%
Real estate 1-4 family first mortgage (3)         11,811       4,448       5,051         166        134
Other real estate mortgage (4)                    12,920       8,263       7,973          56         62
Real estate construction                           2,401       1,366       1,110          76        116
Consumer:
  Real estate 1-4 family junior lien mortgage      6,736       3,358       3,373         101        100
  Credit card                                      5,276       4,001       3,628          32         45
  Other revolving credit and monthly payment       9,075       2,576       2,409         252        277
                                                 -------     -------     -------
    Total consumer                                21,087       9,935       9,410         112        124
Lease financing                                    2,689       1,789       1,451          50         85
Foreign                                               58          31          29          87        100
                                                 -------     -------     -------
    Total loans (net of unearned income,
      including net deferred loan fees,
      of $528, $463 and $407)                    $70,541     $35,582     $33,896          98%       108%
                                                 =======     =======     =======         ===        ===
=======================================================================================================
</TABLE>

(1) Includes loans to real estate developers of $905 million, $700 million 
    and $467 million at June 30, 1996, December 31, 1995 and June 30, 1995, 
    respectively.
(2) Includes agricultural loans (loans to finance agricultural production and 
    other loans to farmers) of $1,493 million, $1,029 million and $838 
    million at June 30, 1996, December 31, 1995 and June 30, 1995, 
    respectively.
(3) Excludes mortgage loans held for sale at June 30, 1995 of $1,336 million, 
    net of an estimated $50 million write-down to the lower of cost or 
    estimated market.
(4) Includes agricultural loans that are secured by real estate of $370 
    million, $250 million and $258 million at June 30, 1996, December 31, 
    1995 and June 30, 1995, respectively.

The table below presents comparative period-end commercial real estate loans.

<TABLE>
<CAPTION>
=======================================================================================================
                                                                                               % Change
                                                                                     June 30, 1996 from
                                                                                     ------------------
                                                JUNE 30,    Dec. 31,    June 30,     Dec. 31,   June 30,
(in millions)                                       1996        1995        1995        1995       1995
- -------------------------------------------------------------------------------------------------------
<S>                                             <C>          <C>         <C>         <C>        <C>

Commercial loans to
  real estate developers (1)                    $   905     $   700      $  467          35%        102 %
Other real estate mortgage                       12,920       8,263       7,973          56          62
Real estate construction                          2,401       1,366       1,110          76         116
                                                -------     -------      ------
    Total                                       $16,226     $10,329      $9,550          57%         70 %
                                                =======     =======      ======         ===         ===
Nonaccrual loans                                $   425     $   371      $  458          15%         (7)%
                                                =======     =======      ======         ===         ===
Nonaccrual loans as a % of total                    2.6%        3.6%        4.8%
                                                =======     =======      ======
=======================================================================================================
</TABLE>
(1) Included in commercial loans.

                                  29

<PAGE>

<TABLE>
<CAPTION>

NONACCRUAL AND RESTRUCTURED LOANS AND OTHER ASSETS (1)
==============================================================================
                                               JUNE 30,   Dec. 31,   June 30,
(in millions)                                      1996       1995       1995
- ------------------------------------------------------------------------------
<S>                                           <C>         <C>        <C>
Nonaccrual loans:
  Commercial (2)(3)                               $ 208      $ 112      $ 121
  Real estate 1-4 family first mortgage              87         64         64
  Other real estate mortgage (4)                    363        307        373
  Real estate construction                           47         46         58
  Consumer:
    Real estate 1-4 family junior lien mortgage      22          8         12
    Other revolving credit and monthly payment        1          1          3
  Lease financing                                     3         --         --
                                                  -----      -----      -----
      Total nonaccrual loans (5)                    731        538        631
Restructured loans (6)                               11         14         13
                                                  -----      -----      -----
Nonaccrual and restructured loans                   742        552        644
As a percentage of total loans (7)                  1.1%       1.6%       1.9%

Foreclosed assets                                   238        186        224
Real estate investments (8)                           7         12         14
                                                  -----      -----      -----
Total nonaccrual and restructured loans
  and other assets                                $ 987      $ 750      $ 882
                                                  =====      =====      =====
==============================================================================
</TABLE>

(1) Excludes loans that are contractually past due 90 days or more as to 
    interest or principal, but are both well-secured and in the process of 
    collection or are real estate 1-4 family first mortgage loans or consumer 
    loans that are exempt under regulatory rules from being classified as 
    nonaccrual.
(2) Includes loans to real estate developers of $15 million, $18 million and 
    $27 million at June 30, 1996, December 31, 1995 and June 30, 1995, 
    respectively.
(3) Includes agricultural loans of $30 million, $6 million and $2 million at 
    June 30, 1996, December 31, 1995 and June 30, 1995, respectively.
(4) Includes agricultural loans secured by real estate of $6 million or less 
    for all periods presented.
(5) Of the total nonaccrual loans, $553 million, $408 million and $516 
    million at June 30, 1996, December 31, 1995 and June 30, 1995, 
    respectively, were considered impaired under FAS 114 (Accounting by 
    Creditors for Impairment of a Loan).
(6) In addition to originated loans that were subsequently restructured, 
    there were loans of $50 million, $50 million and none at June 30, 1996, 
    December 31, 1995 and June 30, 1995, respectively, that were purchased at 
    a steep discount whose contractual terms were modified after acquisition. 
    The modified terms did not affect the book balance nor the yields 
    expected at the date of purchase.  Of the total restructured loans and 
    loans purchased at a steep discount, $50 million, $50 million and none 
    were considered impaired under FAS 114 at June 30, 1996, December 31, 
    1995 and June 30, 1995, respectively.
(7) Total loans exclude mortgage loans held for sale at June 30, 1995.
(8) Represents the amount of real estate investments (contingent interest 
    loans accounted for as investments) that would be classified as 
    nonaccrual if such assets were loans.  Real estate investments totaled 
    $124 million, $95 million and $75 million at June 30, 1996, December 31, 
    1995 and June 30, 1995, respectively.


The table below summarizes the changes in total nonaccrual loans.

<TABLE>
<CAPTION>
==============================================================================
                                                          JUNE 30,   June 30,
(in millions)                                                1996       1995
- ------------------------------------------------------------------------------
<S>                                                      <C>         <C>
BALANCE, BEGINNING OF QUARTER                                $525        $566
Nonaccrual loans of First Interstate                          201          --
New loans placed on nonaccrual                                173         173
Loans purchased                                                --           1
Charge-offs                                                  (48)         (18)
Payments                                                     (87)         (49)
Transfers to foreclosed assets                               (19)         (19)
Loans returned to accrual                                    (14)         (23)
                                                            ----         ----

BALANCE, END OF QUARTER                                     $731         $631
                                                            ====         ====
==============================================================================
</TABLE>

                                  30

<PAGE>

The Company generally identifies loans to be evaluated for impairment under 
FAS 114 (Accounting by Creditors for Impairment of a Loan) when such loans 
are on nonaccrual or have been restructured.  However, not all nonaccrual 
loans are impaired. Generally, a loan is placed on nonaccrual status upon 
becoming 90 days past due as to interest or principal (unless both 
well-secured and in the process of collection), when the full timely 
collection of interest or principal becomes uncertain or when a portion of 
the principal balance has been charged off.  Real estate 1-4 family loans 
(both first liens and junior liens) are placed on nonaccrual status within 
150 days of becoming past due as to interest or principal, regardless of 
security.  In contrast, under FAS 114, loans are considered impaired when it 
is probable that the Company will be unable to collect all amounts due 
according to the contractual terms of the loan agreement, including scheduled 
interest payments.  For a loan that has been restructured, the contractual 
terms of the loan agreement refer to the contractual terms specified by the 
original loan agreement, not the contractual terms specified by the 
restructuring agreement.  Not all impaired loans are necessarily placed on 
nonaccrual status. That is, restructured loans performing under restructured 
terms beyond a specified performance period are classified as accruing but 
may still be deemed impaired under FAS 114.

For loans covered under FAS 114, the Company makes an assessment for 
impairment when and while such loans are on nonaccrual, or the loan has been 
restructured.  When a loan with unique risk characteristics has been 
identified as being impaired, the amount of impairment will be measured by 
the Company using discounted cash flows, except when it is determined that 
the sole (remaining) source of repayment for the loan is the operation or 
liquidation of the underlying collateral.  In such cases, the current fair 
value of the collateral, reduced by costs to sell, will be used in place of 
discounted cash flows.  Additionally, some impaired loans with commitments of 
less than $1 million are aggregated for the purpose of measuring impairment 
using historical loss factors as a means of measurement.

If the measurement of the impaired loan is less than the recorded investment 
in the loan (including accrued interest, net deferred loan fees or costs and 
unamortized premium or discount), an impairment is recognized by creating or 
adjusting an existing allocation of the allowance for loan losses.  FAS 114 
does not change the timing of charge-offs of loans to reflect the amount 
ultimately expected to be collected.

                                  31

<PAGE>


The table below shows the recorded investment in impaired loans by loan 
category at June 30, 1996, December 31, 1995 and June 30, 1995:

<TABLE>
<CAPTION>

=================================================================================
                                               JUNE 30,   December 31,   June 30,
(in millions)                                      1996          1995       1995
- ---------------------------------------------------------------------------------
<S>                                           <C>         <C>            <C>

Commercial                                       $ 166          $  77      $  98
Real estate 1-4 family first mortgage                2              2          6
Other real estate mortgage (1)                     386            330        351
Real estate construction                            47             46         57
Other                                                2              3          4
                                                 -----          -----      -----

    Total (2)                                    $ 603          $ 458      $ 516
                                                 =====          =====      =====

Impairment measurement based on:
  Collateral value method                        $ 433          $ 374      $ 367
  Discounted cash flow method                      135             66        130
  Historical loss factors                           35             18         19
                                                 -----          -----      -----
                                                 $ 603          $ 458      $ 516
                                                 =====          =====      =====
=================================================================================
</TABLE>

(1) Includes accruing loans of $50 million, $50 million and none purchased at 
    a steep discount at June 30, 1996, December 31, 1995 and June 30, 1995, 
    respectively, whose contractual terms were modified after acquisition.    
    The modified terms did not affect the book balance nor the yields 
    expected at the date of purchase.
(2) Includes $39 million, $22 million and $48 million of impaired loans with 
    a related FAS 114 allowance of $4 million, $3 million and $9 million at 
    June 30, 1996, December 31, 1995 and June 30, 1995, respectively.

The average recorded investment in impaired loans was $613 million and $523 
million during the second quarter and first half of 1996, respectively, and 
$504 million and $479 million during the second quarter and first half of 
1995, respectively.  Total interest income recognized on impaired loans was 
$5 million and $9 million during the second quarter and first half of 1996, 
respectively, and $4 million and $8 million during the second quarter and 
first half of 1995, respectively. The interest income for all periods was 
recorded using the cash method.

The Company uses either the cash or cost recovery method to record cash 
receipts on impaired loans that are on nonaccrual.  Under the cash method, 
contractual interest is credited to interest income when received.  This 
method is used when the ultimate collectibility of the total principal is not 
in doubt.  Under the cost recovery method, all payments received are applied 
to principal. This method is used when the ultimate collectibility of the 
total principal is in doubt.  Loans on the cost recovery method may be 
changed to the cash method when the application of the cash payments has 
reduced the principal balance to a level where collection of the remaining 
recorded investment is no longer in doubt.

                                  32

<PAGE>

The Company anticipates normal influxes of nonaccrual loans as it further 
increases its lending activity as well as resolutions of loans in the 
nonaccrual portfolio.  The performance of any individual loan can be impacted 
by external factors, such as the interest rate environment or factors 
particular to a borrower such as actions taken by a borrower's management.  
In addition, from time to time, the Company purchases loans from other 
financial institutions that may be classified as nonaccrual based on its 
policies.

The table below summarizes the changes in foreclosed assets.

<TABLE>
<CAPTION>
=============================================================================
                                                 JUNE 30,            June 30,
(in millions)                                       1996                1995
- -----------------------------------------------------------------------------
<S>                                              <C>                 <C>
BALANCE, BEGINNING OF QUARTER                      $ 198               $ 273
Foreclosed assets of First Interstate                 51                  --
Additions                                             37                  19
Sales                                                (33)                (62)
Charge-offs                                          (12)                 (2)
Write-downs                                           (1)                 (1)
Other deductions                                      (2)                 (3)
                                                   -----               -----

BALANCE, END OF QUARTER                            $ 238               $ 224
                                                   =====               =====
=============================================================================
</TABLE>

Loans 90 Days or More Past Due and Still Accruing
- -------------------------------------------------

The following table shows loans contractually past due 90 days or more as to 
interest or principal, but not included in the nonaccrual or restructured 
categories.  All loans in this category are both well-secured and in the 
process of collection or are real estate 1-4 family first mortgage loans or 
consumer loans that are exempt under regulatory rules from being classified 
as nonaccrual because they are automatically charged off after being past due 
for a prescribed period (generally, 180 days). Notwithstanding, real estate 
1-4 family loans (first liens and junior liens) are placed on nonaccrual 
within 150 days of becoming past due and such nonaccrual loans are excluded 
from the following table.

<TABLE>
<CAPTION>
=============================================================================
                                                JUNE 30,   Dec. 31,   June 30,
(in millions)                                       1996      1995      1995
- -----------------------------------------------------------------------------
<S>                                              <C>       <C>        <C>
Commercial                                         $  83     $  12     $   1
Real estate 1-4 family first mortgage                 31         8         8
Other real estate mortgage                            31        24        66
Real estate construction                              15        --        --
Consumer:
  Real estate 1-4 family junior lien mortgage         11         4         5
  Credit card                                        105        95        54
  Other revolving credit and monthly payment           7         1         1
                                                   -----     -----     -----
    Total consumer                                   123       100        60
Lease financing                                        1        --        --
                                                   -----     -----     -----
  Total                                            $ 284     $ 144     $ 135
                                                   =====     =====     =====
=============================================================================
</TABLE>


                                  33


<PAGE>

ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
===========================================================================================
                                                    Quarter ended         Six months ended
                                              -------------------     --------------------
                                              JUNE 30,    June 30,    JUNE 30,     June 30,
(in millions)                                    1996        1995        1996         1995
- -------------------------------------------------------------------------------------------
<S>                                           <C>         <C>         <C>           <C>
BALANCE, BEGINNING OF PERIOD                   $1,681      $2,017      $1,794        $2,082

Allowance of First Interstate                     770          --         770            --

Loan charge-offs:
  Commercial (1)                                  (48)        (10)        (61)          (17)
  Real estate 1-4 family first mortgage            (5)         (3)         (9)           (6)
  Other real estate mortgage                      (13)        (12)        (16)          (34)
  Real estate construction                         (4)         (1)         (5)           (4)
  Consumer:
    Real estate 1-4 family junior lien mortgage   (13)         (4)        (17)           (7)
    Credit card                                  (101)        (46)       (187)          (83)
    Other revolving credit and monthly payment    (51)        (13)        (71)          (23)
                                               ------      ------      ------        ------
      Total consumer                             (165)        (63)       (275)         (113)
  Lease financing                                  (8)         (3)        (14)           (7)
                                               ------      ------      ------        ------
        Total loan charge-offs                   (243)        (92)       (380)         (181)
                                               ------      ------      ------        ------

Loan recoveries:
  Commercial (2)                                    8           6          13            14
  Real estate 1-4 family first mortgage             2           1           5             2
  Other real estate mortgage                       19           7          23            13
  Real estate construction                          4          --           5             1
  Consumer:
    Real estate 1-4 family junior lien mortgage     4           1           5             2
    Credit card                                    11           3          16             6
    Other revolving credit and monthly payment     15           3          18             5
                                               ------      ------      ------        ------
      Total consumer                               30           7          39            13
  Lease financing                                   2           1           4             3
                                               ------      ------      ------        ------
        Total loan recoveries                      65          22          89            46
                                               ------      ------      ------        ------
          Total net loan charge-offs             (178)        (70)       (291)         (135)
                                               ------      ------      ------        ------

BALANCE, END OF PERIOD                         $2,273      $1,947      $2,273        $1,947
                                               ======      ======      ======        ======

Total net loan charge-offs as a percentage
  of average loans (annualized) (3)              1.01%        .84%       1.10%          .78%
                                               ------      ------      ------        ------

Allowance as a percentage of total loans (3)     3.22%       5.74%       3.22%         5.74%
                                               ======      ======      ======        ======
===========================================================================================
</TABLE>
(1) Charge-offs of loans to real estate developers were $.8 million and $.1 
    million for the quarters ended June 30, 1996 and June 30, 1995, 
    respectively, and $1.1 million and $.3 million for the six months ended
    June 30, 1996 and 1995, respectively.
(2) Includes recoveries from loans to real estate developers of $.5 million 
    and $1 million for the quarters ended June 30, 1996 and June 30, 1995, 
    respectively, and $1.1 million and $1.4 million for the six months ended 
    June 30, 1996 and June 30, 1995, respectively.
(3) Average and total loans exclude first mortgage loans held for sale at 
    June 30, 1995.

                                   34

<PAGE>

The table below presents net charge-offs by loan category.

<TABLE>
<CAPTION>
========================================================================================================================
                                                               Quarter ended                            Six Months Ended
                                        ------------------------------------      --------------------------------------
                                          JUNE 30, 1996        June 30, 1995         JUNE 30, 1996         June 30, 1995
                                        ---------------     ----------------      ----------------     -----------------
                                                   % OF                 % of                  % OF                  % of
                                                AVERAGE              average               AVERAGE               average
(in millions)                           AMOUNT   LOANS(1)   Amount    loans(1)    AMOUNT   LOANS(1)    Amount     loans(1)
- ------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>      <C>        <C>      <C>          <C>      <C>         <C>        <C>
Commercial                               $ 40        .80%     $  4         .22%     $ 48        .65%     $  2         .06%
Real estate 1-4 family first mortgage       3        .10         2         .14         4        .10         4         .12
Other real estate mortgage                 (6)      (.20)        5         .24        (7)      (.14)       21         .53
Real estate construction                   --         --         1         .33        --         --         3         .61
Consumer:
    Real estate 1-4 family
      junior lien mortgage                  9        .54         3         .42        12        .50         5         .34
    Credit card                            90       7.03        43        4.95       171       7.56        78        4.75
    Other revolving credit
      and monthly payment                  36       1.59        10        1.65        53       1.82        18        1.53
                                         ----                 ----                  ----                 ----
        Total consumer                    135       2.58        56        2.44       236       3.07       101        2.27
Lease financing                             6        .84         2         .60        10        .88         4         .52
                                         ----                 ----                  ----                 ----

      Total net loan charge-offs         $178       1.01%     $ 70         .84%     $291       1.10%     $135         .78%
                                         ====       ====      ====        ====      ====       ====      ====        ====
========================================================================================================================
</TABLE>
(1) Calculated on an annualized basis.

The largest category of net charge-offs in the second quarter and first half 
of 1996 was credit card loans, comprising more than 50% of total net 
charge-offs in each period. During the first half of 1995, the Company grew 
its credit card loan portfolio through nationwide direct mail campaigns as 
well as through retail outlets.  The objective of the direct mail campaigns 
was higher yielding loans to higher-risk cardholders. As these loans continue 
to mature, the total amount of credit card charge-offs and the percentage of 
net charge-offs to average credit card loans is expected to continue at a 
level higher than experienced in the past.  The Company continuously 
evaluates and monitors its selection criteria for direct mail campaigns and 
other account acquisition methods to accomplish the desired risk/customer mix 
within the credit card portfolio.

During the second quarter of 1996, the Company's credit policies for certain 
consumer loans not secured by real estate were modified. The changes were 
made primarily to align the charge-off policies of the combined Wells Fargo 
and First Interstate portfolios.  The policy changes included extending 
installment loans and lines of credit charge-offs from 90 to 120 days, or 
from four to five payment cycles.  The impact of this change was a one-time 
reduction in gross charge-offs of approximately $4 million.  Separately, 
First Interstate's charge-off policies were conformed to Wells Fargo's 
policies in two areas.  The credit card charge-off period was extended from 
120 days to 180 days past due before a loan was charged off, which reduced 
gross charge-offs by approximately $7 million for the second quarter. An 
offsetting policy change for auto loans and leases conformed the First 
Interstate charge-off policy of 120 days to the Wells Fargo policy of 90 days 
and resulted in an increase to charge-offs of approximately $6 million.

The Company considers the allowance for loan losses of $2,273 million 
adequate to cover losses inherent in loans, loan commitments and standby 
letters of credit at June 30, 1996.  The Company's determination of the level 
of the allowance and, correspondingly, the provision for loan losses rests 
upon various judgments and assumptions, including general economic 
conditions, loan portfolio composition, prior loan loss experience and the 
Company's ongoing examination process and that of its regulators.  There was 
no provision for loan losses in the first

                                  35

<PAGE>

half of 1996, or during all of 1995.  However, the Company anticipates that 
it will resume making a provision of up to $40 million in either the third or 
fourth quarter of 1996.

OTHER ASSETS
<TABLE>
<CAPTION>
============================================================================================
                                                      JUNE 30,    December 31,      June 30,
(in millions)                                            1996            1995          1995
- --------------------------------------------------------------------------------------------
<S>                                                   <C>         <C>               <C>
Nonmarketable equity investments                       $  691          $  428        $  412
Net deferred tax asset (1)                                551             854           972
Certain identifiable intangible assets                    462             220           245
Foreclosed assets                                         238             186           224
Other                                                   1,570             552           616
                                                       ------          ------        ------

      Total other assets                               $3,512          $2,240        $2,469
                                                       ======          ======        ======
============================================================================================
</TABLE>
(1) Net of a valuation allowance of none, none and $2 million at June 30, 
    1996, December 31, 1995 and June 30, 1995, respectively.

The Company estimates that approximately $504 million of the $551 million net 
deferred tax asset at June 30, 1996 could be realized by the recovery of 
previously paid federal taxes; however, the Company expects to actually 
realize the federal net deferred tax asset by claiming deductions against 
future taxable income.  The balance of approximately $47 million primarily 
relates to approximately $621 million of net deductions that are expected to 
reduce future California taxable income (California tax law does not permit 
recovery of previously paid taxes). The Company's California taxable income 
has averaged approximately $1.3 billion for each of the last three years. The 
Company believes that it is more likely than not that it will have sufficient 
future California taxable income to fully utilize these deductions.

In October 1995, the Company adopted Statement of Financial Accounting 
Standards No. 122 (FAS 122), Accounting for Mortgage Servicing Rights.  This 
Statement amends FAS 65, Accounting for Certain Mortgage Banking Activities, 
to require that, for mortgage loans originated for sale with servicing rights 
retained, the right to service those loans be recognized as a separate asset, 
similar to purchased mortgage servicing rights.  This Statement also requires 
that capitalized mortgage servicing rights be assessed for impairment based 
on the fair value of those rights. Mortgage servicing rights purchased during 
second quarter 1996, fourth quarter 1995 and second quarter 1995 were $76 
million (including $72 million from First Interstate), $7 million and $53 
million, respectively, and no originated mortgage servicing rights were 
capitalized during the same periods. Purchased mortgage servicing rights are 
amortized in proportion to and over the period of estimated net servicing 
income. Amortization expense, recorded in noninterest income, totaled $16 
million, $11 million and $11 million for the quarters ended June 30, 1996, 
December 31, 1995 and June 30, 1995, respectively.  Purchased mortgage 
servicing rights included in certain identifiable intangible assets were $230 
million, $152 million and $169 million at June 30, 1996, December 31, 1995 
and June 30, 1995, respectively.

Other identifiable intangible assets are generally amortized using an 
accelerated method, which is based on estimated useful lives ranging from 5 
to 15 years.  Amortization expense was

                                  36

<PAGE>

$25 million, $15 million and $15 million for the quarters ended June 30, 
1996, December 31, 1995 and June 30, 1995, respectively.

In June 1996, the Financial Accounting Standards Board (FASB) issued 
Statement of Financial Accounting Standard No. 125 (FAS 125), Accounting for 
Transfers and Servicing of Financial Assets and Extinguishment of 
Liabilities.  This Statement provides guidance for distinguishing transfers 
of financial assets that are sales from transfers that are secured 
borrowings.  FAS 125 supersedes FAS 76, 77 and 122, while amending both FAS 
65 and 115.  The Statement is effective January 1, 1997 and is to be applied 
prospectively.  Earlier implementation is not permitted.

A transfer of financial assets in which control is surrendered over those 
assets is accounted for as a sale to the extent that consideration other than 
beneficial interests in the transferred assets is received in the exchange.  
Liabilities and derivatives incurred or obtained by the transfer of financial 
assets are required to be measured at fair value, if practicable.  Also, any 
servicing assets and other retained interests in the transferred assets must 
be measured by allocating the previous carrying value between the asset sold 
and the interest retained, if any, based on their relative fair values at the 
date of transfer.  For each servicing contract in existence before January 1, 
1997, previously recognized servicing rights and excess servicing receivables 
that do not exceed contractually specified servicing are required to be 
combined, net of any previously recognized servicing obligations under that 
contract, as a servicing asset or liability.  Previously recognized servicing 
receivables that exceed contractually specified servicing fees are required 
to be reclassified as interest-only strips receivable.

The Statement also requires an assessment of interest-only strips, loans, 
other receivables or retained interests in securitizations.  If these assets 
can be contractually prepaid or otherwise settled such that the holder would 
not recover substantially all of its recorded investment, the asset will be 
measured like available-for-sale securities or trading securities, under FAS 
115. This assessment is required for financial assets held on or acquired 
after January 1, 1997.

In accordance with the above, the Company will apply the requirements of this 
Statement beginning January 1, 1997. The Company has not completed the 
complex analysis required to determine the future impact on its financial 
statements related to existing financial assets and servicing contracts.

                                  37

<PAGE>

DEPOSITS
<TABLE>
<CAPTION>
================================================================================

                                           JUNE 30,    December 31,      June 30,
(in millions)                                 1996            1995          1995
- --------------------------------------------------------------------------------
<S>                                        <C>         <C>               <C>
Noninterest-bearing                        $27,535         $10,391       $ 9,600
Interest-bearing checking (1)                6,984             887         4,108
Market rate and other savings (1)           32,302          17,944        15,083
Savings certificates                        16,510           8,636         8,235
                                           -------         -------       -------
  Core deposits                             83,331          37,858        37,026
Other time deposits                            472             248           244
Deposits in foreign offices (2)                 65             876         1,514
                                           -------         -------       -------

    Total deposits                         $83,868         $38,982       $38,784
                                           =======         =======       =======
================================================================================
</TABLE>
(1) Due to the limited transaction activity of existing NOW (negotiable order 
    of withdrawal) account customers, $3.4 billion of interest-bearing 
    checking deposits at December 31, 1995 was reclassified to market rate 
    and other savings deposits.
(2) Short-term (under 90 days) interest-bearing deposits used to fund 
    short-term borrowing needs.

CAPITAL ADEQUACY/RATIOS

Risk-based capital (RBC) guidelines issued by the Federal Reserve Board (FRB) 
establish a risk-adjusted ratio relating capital to different categories of 
assets and off-balance sheet exposures. The Company's Tier 1 and Tier 2 
capital components are presented on the following page.  The guidelines 
require a minimum total RBC ratio of 8%, with at least half of the total 
capital in the form of Tier 1 capital.  To supplement the RBC guidelines, the 
FRB established a minimum leverage ratio guideline of 3% of Tier 1 capital to 
average total assets.

The decrease in the Company's RBC and leverage ratios at June 30, 1996 
compared with December 31, 1995 resulted primarily from an overall increase 
in risk-weighted assets due to the Merger.

                                  38

<PAGE>

The table below presents the Company's risk-based capital and leverage ratios.

<TABLE>
<CAPTION>
=========================================================================================

                                                   JUNE 30,    December 31,      June 30,
(in billions)                                         1996            1995          1995
- -----------------------------------------------------------------------------------------
<S>                                                <C>         <C>               <C>
Tier 1:
  Common stockholders' equity                      $    14.2     $     3.6        $  3.4
  Preferred stock                                         .8            .5            .5
  Less goodwill and other deductions (1)                (8.7)          (.5)          (.5)
                                                   ---------     ---------        -------
    Total Tier 1 capital                                 6.3           3.6            3.4
                                                   ---------     ---------        -------
Tier 2:
  Mandatory convertible debt                              .2            --             .1
  Subordinated debt and unsecured senior debt            2.0           1.0            1.0
  Allowance for loan losses allowable in Tier 2          1.0            .5             .5
                                                   ---------     ---------        -------
    Total Tier 2 capital                                 3.2           1.5            1.6
                                                   ---------     ---------        -------
      Total risk-based capital                     $     9.5     $     5.1        $   5.0
                                                   ---------     ---------        -------
                                                   ---------     ---------        -------
Risk-weighted balance sheet assets                 $    83.3     $    39.2        $  38.2
Risk-weighted off-balance sheet items:
  Commitments to make or purchase loans                  4.9           2.7            2.4
  Standby letters of credit                              2.4            .7             .6
  Other                                                   .5            .4             .4
                                                   ---------     ---------        -------
    Total risk-weighted off-balance sheet items          7.8           3.8            3.4
                                                   ---------     ---------        -------
Goodwill and other deductions (1)                       (8.8)          (.5)           (.5)
Allowance for loan losses not included in Tier 2        (1.3)         (1.3)          (1.4)
                                                   ---------     ---------        -------

      Total risk-weighted assets                   $    81.0     $    41.2        $  39.7
                                                   ---------     ---------        -------
                                                   ---------     ---------        -------
Risk-based capital ratios:
  Tier 1 capital (4% minimum requirement)               7.83%         8.81%          8.60%
  Total capital (8% minimum requirement)               11.77         12.46          12.48

Leverage ratio (3% minimum requirement) (2)             6.37%         7.46%          6.69%
=========================================================================================
</TABLE>

(1) Other deductions include the unrealized net loss on available-for-sale 
    investment securities at fair value.
(2) Tier 1 capital divided by quarterly average total assets (excluding 
    goodwill and other items which were deducted to arrive at Tier 1 
    capital).

                                  39

<PAGE>

Under the Federal Deposit Insurance Corporation Improvement Act of 1991, a 
"well capitalized" bank must have a Tier 1 RBC ratio of at least 6%, a 
combined Tier 1 and Tier 2 ratio of at least 10% and a leverage ratio of at 
least 5%.  At June 30, 1996, the Bank had a Tier 1 RBC ratio of 9.90%, a 
combined Tier 1 and Tier 2 ratio of 13.01% and a leverage ratio of 7.90%.

ASSET/LIABILITY MANAGEMENT

As is typical in the banking industry, most of the Company's assets and 
liabilities are sensitive to fluctuation in interest rates.  Accordingly, an 
essential objective of asset/liability management is to control interest rate 
risk.

Interest rate risk occurs when assets and liabilities reprice at different 
times as interest rates change. For example, if fixed-rate assets are funded 
with floating-rate debt, the spread between the two will decline or turn 
negative if rates increase.  The Company refers to this type of risk as "term 
structure risk."  Another source of interest rate risk, "basis risk," results 
from changing spreads between loan and deposit rates.  More difficult to 
quantify and manage, this type of risk is not highly correlated to changes in 
the level of interest rates, and is driven by other market conditions.

The Company employs various asset/liability strategies, including the use of 
interest rate derivative products, to ensure that exposure to interest rate 
fluctuations is limited within Company guidelines of acceptable levels of 
risk-taking.  The Company uses interest rate derivatives as an 
asset/liability management tool to hedge mismatches in interest rate 
maturities. For example, futures are used to shorten the rate maturity of 
market rate savings to better match the maturity of prime-based loans.

One way to measure the impact that future changes in interest rates will have 
on net interest income is through a cumulative gap measure.  The gap 
represents the net position of assets and liabilities subject to repricing in 
specified time periods.  Generally, an asset sensitive gap indicates that 
there would be a negative impact on the net interest margin from a decreasing 
rate environment.  At June 30, 1996, the under-one-year cumulative gap was a 
$985 million (.9% of total assets) net asset position, compared with net 
liability positions of $258 million (.5% of total assets) at March 31, 1996 
and $394 million (.8% of total assets) at December 31, 1995.  The shift to a 
net asset position at June 30, 1996 from a net liability position at March 
31, 1996 was due to the inclusion of the First Interstate balance sheet which 
had a significant net asset position.

Two adjustments to the cumulative gap provide comparability with those bank 
holding companies that present interest rate sensitivity in an alternative 
manner.  However, management does not believe that these adjustments depict 
its interest rate risk.  The first adjustment excludes noninterest-earning 
assets, noninterest-bearing liabilities and stockholders' equity from the 
reported cumulative gap.  The second adjustment moves interest-bearing 
checking, savings deposits and Wells Extra Savings (included in market rate 
savings) from the nonmarket category to the shortest possible maturity 
category.  The second adjustment reflects the availability of the deposits 
for immediate withdrawal.  The resulting adjusted under-one-year cumulative 
gap (net

                                  40

<PAGE>

liability position) was $14.7 billion, $4.7 billion and $8.7 billion at June 
30, 1996, March 31, 1996 and December 31, 1995, respectively.

The gap analysis provides a useful framework to measure the term structure 
risk.  To more fully explore the complex relationships within the gap over 
time and interest rate environments, the Company performs simulation modeling 
to estimate the potential effects of changing interest rates.

DERIVATIVE FINANCIAL INSTRUMENTS

The Company enters into a variety of financial contracts, which include 
interest rate futures and forward contracts, interest rate floors and caps 
and interest rate swap agreements.  The contract or notional amounts of 
interest rate derivatives do not represent amounts exchanged by the parties 
and therefore are not a measure of exposure through the use of derivatives.  
The amounts exchanged are determined by reference to the notional amounts and 
the other terms of the derivatives.  The contract or notional amounts do not 
represent exposure to liquidity risk. The Company is not a dealer in these 
instruments and does not use them speculatively.  The Company offers 
contracts to its customers, but hedges such contracts by purchasing other 
financial contracts or uses the contracts for asset/liability management. The 
contracts that are used primarily to hedge mismatches in interest rate 
maturities serve to reduce rather than increase the Company's exposure to 
movements in interest rates.

The Company also enters into foreign exchange positions, such as forward, 
spot and option contracts, primarily as customer accommodations.

The Company is exposed to credit risk in the event of nonperformance by 
counterparties to financial instruments.  The Company controls the credit 
risk of its financial contracts (except futures contracts, interest rate cap 
contracts written and foreign exchange option contracts written for which 
credit risk is DE MINIMUS) through credit approvals, limits and monitoring 
procedures. Credit risk related to derivative financial instruments is 
considered and, if material, provided for separately from the allowance for 
loan losses.  As the Company generally enters into transactions only with 
high quality institutions, losses associated with counterparty nonperformance 
on derivative financial instruments have been immaterial.

                                  41

<PAGE>

The following table summarizes the aggregate notional or contractual amounts, 
credit risk amount and net fair value for the Company's derivative financial 
instruments at June 30, 1996 and December 31, 1995.

<TABLE>
<CAPTION>
==========================================================================================================================
                                                              JUNE 30, 1996                             December 31, 1995
                                   ----------------------------------------      -----------------------------------------
                                   NOTIONAL OR        CREDIT      ESTIMATED      Notional or        Credit      Estimated
                                   CONTRACTUAL          RISK           FAIR      contractual          risk           fair
(in millions)                           AMOUNT     AMOUNT (3)         VALUE           amount     amount (3)         value
- --------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>         <C>            <C>            <C>             <C>             <C>
ASSET/LIABILITY MANAGEMENT HEDGES
  Interest rate contracts:
    Futures contracts                  $ 5,534      $    --         $    --          $ 5,372       $    --        $    --
    Floors purchased (1)                19,023           64              64           15,522           206            206
    Caps purchased (1)                     491            5               5              391             1              1
    Swap contracts (1)                  16,826          105            (161)           6,314           185            175

  Foreign exchange contracts:
    Forward contracts (1)                   35           --              --               25            --             --

CUSTOMER ACCOMMODATIONS
  Interest rate contracts:
    Futures contracts                       10           --              --               23            --             --
    Floors written                       1,865           --              (9)             105            --             (1)
    Caps written                         2,348           --              (7)           1,170            --             (4)
    Floors purchased (1)                 1,863            9               9              105             1              1
    Caps purchased (1)                   2,256            7               7            1,139             4              4
    Swap contracts (1)                   2,210           21               5            1,518             5              1
  Foreign exchange contracts (2):
    Forward and spot contracts (1)       1,566           13               3              909            10              1
    Option contracts purchased (1)          23           --              --               29            --             --
    Option contracts written                21           --              --               23            --             --
==========================================================================================================================
</TABLE>
(1) The Company anticipates performance by substantially all of the 
    counterparties for these financial instruments.
(2) The Company has immaterial trading positions in these contracts.
(3) Credit risk amounts reflect the replacement cost for those contracts in a 
    gain position in the event of nonperformance by counterparties.

LIQUIDITY MANAGEMENT

Liquidity for the Parent Company and its subsidiaries is generated through 
its ability to raise funds in a variety of domestic and international money 
and capital markets, and through dividends from subsidiaries and lines of 
credit.  A shelf registration statement filed in 1995 with the Securities and 
Exchange Commission allows the issuance of up to $2.3 billion of senior or 
subordinated debt or preferred stock.  At June 30, 1996, $.8 billion of 
securities remained unissued.  During the third quarter of 1996, the Company 
issued $.6 billion of senior and subordinated debt under this shelf 
registration.

                                  42

<PAGE>

                       PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

        (a) Exhibits

            3(ii) By-Laws

            4     The Company hereby agrees to furnish upon request to the 
                  Commission a copy of each instrument defining the rights of 
                  holders of securities of the Company.

            11    Computation of Earnings Per Common Share

            27    Financial Data Schedule

            99(a) Computation of Ratios of Earnings to Fixed Charges -- the 
                  ratios of earnings to fixed charges, including interest on 
                  deposits, were 2.11 and 2.05 for the quarters ended June 
                  30, 1996 and 1995, respectively, and 2.19 and 2.02 for the 
                  six months ended 1996 and 1995, respectively.  The ratios 
                  of earnings to fixed charges, excluding interest on 
                  deposits, were 5.73 and 4.05 for the quarters ended June 
                  30, 1996 and 1995, respectively, and 5.55 and 3.91 for the 
                  six months ended June 30, 1996 and 1995, respectively.

              (b) Computation of Ratios of Earnings to Fixed Charges and 
                  Preferred Dividends -- the ratios of earnings to fixed 
                  charges and preferred dividends, including interest on 
                  deposits, were 2.00 and 1.96 for the quarters ended June 
                  30, 1996 and 1995, respectively, and 2.08 and 1.93 for the 
                  six months ended June 30, 1996 and 1995, respectively. The 
                  ratios of earnings to fixed charges and preferred 
                  dividends, excluding interest on deposits, were 4.58 and 
                  3.57 for the quarters ended June 30, 1996 and 1995, 
                  respectively, and 4.59 and 3.46 for the six months ended 
                  June 30, 1996 and 1995, respectively.

        (b) The Company filed the following reports on Form 8-K during the 
            second quarter of 1996 and through the date hereof:

            (1) April 1, 1996 under Item 5, containing the April 1 Press 
                Release that announced that Wells Fargo & Company had 
                completed its acquisition of First Interstate Bancorp

            (2) April 5, 1996 under Item 7, containing unaudited pro forma 
                combined financial information of the Company and First 
                Interstate Bancorp for 1995, the Consent of Independent 
                Accountants for First Interstate and audited financial 
                statements of First Interstate Bancorp as of December 31, 
                1995 and 1994 and for each of the years in the three-year 
                period ended December 31, 1995

                                  43

<PAGE>

            (3) April 10, 1996 under Items 2 and 7, describing the Company's 
                acquisition of First Interstate Bancorp in accordance with 
                the terms of the Merger Agreement and containing the 
                unaudited pro forma combined financial information of the 
                Company and First Interstate Bancorp for 1995 and audited 
                financial statements of First Interstate Bancorp as of 
                December 31, 1995 and 1994 and for each of the years in the 
                three-year period ended December 31, 1995

            (4) April 16, 1996 under Item 5, containing the Press Releases 
                that announced the Company's financial results for the 
                quarter ended March 31, 1996, the Company's share repurchase 
                program and the quarterly common stock dividend

            (5) July 16, 1996 under Item 5, containing the Press Release that 
                announced the Company's financial results for the quarter 
                ended June 30, 1996

            (6) August 9, 1996 under Item 7, containing the unaudited pro forma
                combined financial information of the Ccmpany and First
                Interstate Bancorp for the six months ended June 30, 1996 and
                the year ended December 31, 1996


                                    SIGNATURE
                                    ---------

Pursuant to the requirements of the Securities Exchange Act of 1934, the 
registrant has duly caused this report to be signed on its behalf by the 
undersigned, thereunto duly authorized, on August 14, 1996.


                                     WELLS FARGO & COMPANY

                                     By: /s/ FRANK A. MOESLEIN
                                         --------------------------------------
                                         Frank A. Moeslein
                                         Executive Vice President and Controller
                                         (Principal Accounting Officer)

                                  44

<PAGE>

Exhibit 3(ii)
- --------------

                                       BY-LAWS

                                          OF

                                WELLS FARGO & COMPANY

                              (A DELAWARE CORPORATION),

                               AS AMENDED MAY 10, 1996

                                    ______________


                                      ARTICLE I

                               MEETINGS OF STOCKHOLDERS

       SECTION 1.  ANNUAL MEETINGS.  The annual meeting of stockholders of
Wells Fargo & Company (the "corporation") shall be held on the third Tuesday of
April in each year at such time of day as may be fixed by the Board of
Directors, at the principal office of the corporation, if not a bank holiday,
and if a bank holiday then on the next succeeding business day at the same hour
and place, or at such other time, date or place, within or without the State of
Delaware, as may be determined by the Board of Directors.  At such meeting,
Directors shall be elected, reports of the affairs of the corporation may be
considered, and any other proper business may be transacted.

       SECTION 2.  SPECIAL MEETINGS.  Special meetings of the stockholders,
unless otherwise regulated by statute, for any purpose or purposes whatsoever,
may be called at any time by the Board of Directors, the Chairman of the Board,
the President, the Chief Executive Officer (if other than the Chairman of the
Board or the President), or one or more stockholders holding not less than 10
percent of the voting power of the corporation.  Such meetings may be held at
any place within or without the State of Delaware designated by the Board of
Directors of the corporation.

       SECTION 3.  NOTICE OF MEETINGS.  Notice of all meetings of the
stockholders, both annual and special, shall be given by the Secretary in
writing to stockholders entitled to vote.  A notice may be given either
personally or by mail or other means of written communication, charges prepaid,
addressed to any stockholder at his address appearing on the books of the
corporation or at the address given by such stockholder to the corporation for
the purpose of notice.  Notice of any meeting of stockholders shall be sent to
each stockholder entitled thereto

<PAGE>

not less than 10 nor more than 60 days prior to such meeting.  Such notice shall
state the place, date and hour of the meeting and shall also state (i) in the
case of a special meeting, the general nature of the business to be transacted
and that no other business may be transacted, (ii) in the case of an annual
meeting, those matters which the Board of Directors intends at the time of the
mailing of the notice to present for stockholder action and that any other
proper matter may be presented for stockholder action to the meeting, and (iii)
in the case of any meeting at which Directors are to be elected, the names of
the nominees which the management intends at the time of the mailing of the
notice to present for election.

       SECTION 4.  QUORUM.  Except as otherwise provided by law, the presence
of the holders of a majority of the stock issued and outstanding present in
person or represented by proxy and entitled to vote is requisite and shall
constitute a quorum for the transaction of business at all meetings of the
stockholders, and the vote of a majority of such stock present and voting at a
duly held meeting at which there is a quorum present shall decide any question
brought before such meeting.

       SECTION 5.  VOTING.  Unless otherwise provided in the Certificate of
Incorporation, every stockholder shall be entitled to one vote for every share
of stock standing in his name on the books of the corporation, and may vote
either in person or by proxy.


                                      ARTICLE II

                                      DIRECTORS

       SECTION 1.  NUMBER, TERM.  The property, business and affairs of the
corporation shall be managed and all corporate power shall be exercised by or
under the direction of the Board of Directors as from time to time constituted.
The number of Directors of this corporation shall be not less than 10 nor more
than 2l, the exact number within the limits so specified to be fixed from time
to time by a By-Law adopted by the stockholders or by the Board of Directors.
Until some other number is so fixed, the number of Directors shall be 21.  The
term of office of each Director shall be from the time of his election until the
annual meeting next succeeding his election and until his successor shall have
been duly elected, or until his death, resignation or lawful removal pursuant to
the provisions of the General Corporation Law of Delaware.

       SECTION 2.  POWERS.  In addition to the powers expressly conferred by
these By-Laws, the Board of Directors may exercise all corporate powers and do
such lawful acts and things as are


                                         -2-

<PAGE>

not by statute or by the Certificate of Incorporation or by these By-Laws
required to be exercised or approved by the stockholders.

       SECTION 3.  COMPENSATION.  Directors and Advisory Directors (as
provided in Section 12 of this Article) as such may receive such compensation,
if any, as the Board of Directors by resolution may direct, including salary or
a fixed sum plus expenses, if any, for attendance at meetings of the Board of
Directors or of its committees.

       SECTION 4.  ORGANIZATIONAL MEETING.  An organizational meeting of the
Board of Directors shall be held each year on the day of the annual meeting of
stockholders of the corporation for the purpose of electing officers, the
members of the Formal Committees provided in Section 11 of this Article and the
Advisory Directors provided in Section 12 of this Article, and for the
transaction of any other business.  Said organizational meeting shall be held
without any notice other than this By-Law.

       SECTION 5.  PLACE OF MEETINGS.  The Board of Directors shall hold its
meetings at the main office of the corporation or at such other place as may
from time to time be designated by the Board of Directors or by the chief
executive officer.

       SECTION 6.  REGULAR MEETINGS.  Regular meetings of the Board of
Directors will be held on the third Tuesday of each month (except for the months
of August and December) at the later of the following times:  (i) 10:30 a.m. or
(ii) immediately following the adjournment of any regular meeting of the Board
of Directors of Wells Fargo Bank, National Association, held on the same day.
If the day of any regular meeting shall fall upon a bank holiday, the meeting
shall be held at the same hour on the first day following which is not a bank
holiday.  No call or notice of a regular meeting need be given unless the
meeting is to be held at a place other than the main office of the corporation.

       SECTION 7.  SPECIAL MEETINGS.  Special meetings shall be held when
called by the chief executive officer or at the written request of four
Directors.

       SECTION 8.  QUORUM; ADJOURNED MEETINGS.  A majority of the authorized
number of Directors shall constitute a quorum for the transaction of business.
A majority of the Directors present, whether or not a quorum, may adjourn any
meeting to another time and place, provided that, if the meeting is adjourned
for more than 30 days, notice of the adjournment shall be given in accordance
with these By-Laws.

       SECTION 9.  NOTICE, WAIVERS OF NOTICE.  Notice of special meetings and
notice of regular meetings held at a place


                                         -3-

<PAGE>

other than the head office of the corporation shall be given to each Director,
and notice of the adjournment of a meeting adjourned for more than 30 days shall
be given prior to the adjourned meeting to all Directors not present at the time
of the adjournment.  No such notice need specify the purpose of the meeting.
Such notice shall be given four days prior to the meeting if given by mail or on
the day preceding the day of the meeting if delivered personally or by
telephone, facsimile, telex or telegram.  Such notice shall be addressed or
delivered to each Director at such Director's address as shown upon the records
of the corporation or as may have been given to the corporation by the Director
for the purposes of notice.  Notice need not be given to any Director who signs
a waiver of notice (whether before or after the meeting) or who attends the
meeting without protesting the lack of notice prior to its commencement.  All
such waivers shall be filed with and made a part of the minutes of the meeting.

       SECTION 10.  TELEPHONIC MEETINGS.  A meeting of the Board of Directors
or of any Committee thereof may be held through the use of conference telephone
or similar communications equipment, so long as all members participating in
such meeting can hear one another.  Participation in such a meeting shall
constitute presence at such meeting.

       SECTION 11.  WRITTEN CONSENTS.  Any action required or permitted to be
taken by the Board of Directors may be taken without a meeting, if all members
of the Board of Directors shall individually or collectively consent in writing
to such action.  Such written consent or consents shall be filed with the
minutes of the proceedings of the Board of Directors.  Such action by written
consent shall have the same force and effect as the unanimous vote of the
Directors.

       SECTION 12.  RESIGNATIONS.  Any Director may resign his position as
such at any time by giving written notice to the Chairman of the Board, the
President, the Secretary or the Board of Directors.  Such resignation shall take
effect as of the time such notice is given or as of any later time specified
therein and the acceptance thereof shall not be necessary to make it effective.

       SECTION 13.  VACANCIES.  Vacancies in the membership of the Board of
Directors shall be deemed to exist (i) in case of the death, resignation or
removal of any Director, (ii) if the authorized number of Directors is
increased, or (iii) if the stockholders fail, at a meeting of stockholders at
which Directors are elected, to elect the full authorized number of Directors to
be elected at that meeting.  Vacancies in the membership of the Board of
Directors may be filled by a majority of the remaining Directors, though less
than a quorum, or by a sole remaining Director, and each Director so elected
shall hold


                                         -4-


<PAGE>

office until his successor is elected at an annual or a special meeting of the
stockholders.  The stockholders may elect a Director at any time to fill any
vacancy not filled by the Directors.

       SECTION 14.  COMMITTEES OF THE BOARD OF DIRECTORS.  By resolution
adopted by a majority of the authorized number of Directors, the Board of
Directors may designate one or more Committees to act as or on behalf of the
Board of Directors.  Each such Committee shall consist of one or more Directors
designated by the Board of Directors to serve on such Committee at the pleasure
of the Board of Directors.  The Board of Directors may designate one or more
Directors as alternate members of any Committee, which alternate members may
replace any absent member at any meeting of such Committee.  In the absence or
disqualification of a member of a Committee, the member or members thereof
present at any meeting and not disqualified from voting, whether or not he or
they constitute a quorum, may unanimously appoint another member of the Board of
Directors to act at the meeting in the place of any such absent or disqualified
member.  Any Committee, to the extent provided in the resolution of the Board of
Directors, these By-Laws or the Certificate of Incorporation, may have all the
authority of the Board of Directors, except with respect to:  (i) amending the
Certificate of Incorporation (except that a Committee may, to the extent
authorized in the resolution or resolutions providing for the issuance of shares
of stock adopted by the Board of Directors as provided in Section 151(a) of the
General Corporation Law of Delaware, fix any of the preferences or rights of
such shares relating to dividends, redemption, dissolution, any distribution of
assets of the corporation or the conversion into, or the exchange of such shares
for, shares of any other class or classes or any other series of the same or any
other class or classes of stock of the corporation or fix the number of shares
of any series of stock or authorize the increase or decrease of the shares of
any series), (ii) adopting an agreement of merger or consolidation under Section
251 or 252 of the General Corporation Law of Delaware, (iii) recommending to the
stockholders the sale, lease or exchange of all or substantially all of the
corporation's property and assets, (iv) recommending to the stockholders a
dissolution of the corporation or a revocation of a dissolution, or (v) amending
these By-Laws.


       Included among the Committees shall be the following:

       (a)  EXECUTIVE COMMITTEE.  There shall be an Executive Committee
consisting of the Chairman of the Board, presiding, and not less than seven
additional Directors, who shall be elected by the Board of Directors at its
organizational meeting or otherwise.  Subject to such limitations as may from
time to time be imposed by the Board of Directors or as are imposed by these


                                         -5-

<PAGE>

By-Laws, the Executive Committee shall have the fullest authority to act for and
on behalf of the corporation, and it shall have all of the powers of the Board
of Directors which, under the law, it is possible for a Board of Directors to
delegate to such a committee, including the supervision of the general
management, direction and superintendence of the business and affairs of the
corporation and the power to declare a dividend, to authorize the issuance of
stock or to adopt a certificate of ownership and merger pursuant to Section 253
of the General Corporation Law of Delaware.

       (b)  COMMITTEE ON EXAMINATIONS AND AUDITS.  There shall be a Committee
on Examinations and Audits consisting of not less than three Directors who are
not officers of the corporation and who shall be elected by the Board of
Directors at its organizational meeting or otherwise.  It shall be the duty of
this Committee (i) to make, or cause to be made, in accordance with the
procedures from time to time approved by the Board of Directors, internal
examinations and audits of the affairs of the corporation and the affairs of any
subsidiary which by resolution of its board of directors has authorized the
Committee on Examinations and Audits to act hereunder, (ii) to make
recommendations to the Board of Directors of the corporation and of each such
subsidiary with respect to the selection of and scope of work for the
independent auditors for the corporation and for each subsidiary, (iii) to
review, or cause to be reviewed in accordance with procedures from time to time
approved by the Board of Directors, all reports of internal examinations and
audits, all audit-related reports made by the independent auditors for the
corporation and each such subsidiary and all reports of examination of the
corporation and of any subsidiary made by regulatory authorities, (iv) from time
to time, to review and discuss with the management, and independently with the
General Auditor, the Risk Control Officer and the independent auditors, the
accounting and reporting principles, policies and practices employed by the
corporation and its subsidiaries and the adequacy of their accounting,
financial, operating and administrative controls, including the review and
approval of any policy statements relating thereto, and (v) to perform such
other duties as the Board of Directors may from time to time assign to it.  The
Committee on Examinations and Audits shall submit reports of its findings,
conclusions and recommendations, if any, to the Board of Directors.

       (c)  MANAGEMENT DEVELOPMENT AND COMPENSATION COMMITTEE.  There shall be
a Management Development and Compensation Committee consisting of not less than
six directors, who shall be elected by the Board of Directors at its
organizational meeting or otherwise and none of whom shall be eligible to
participate in either the Wells Fargo & Company Stock Appreciation Rights Plan,
the Wells Fargo & Company Stock Option Plan the Wells Fargo &


                                         -6-

<PAGE>

Company Employee Stock Purchase Plan or any similar employee stock plan (or
shall have been so eligible within the year next preceding the date of becoming
a member of the Management Development and Compensation Committee).  It shall be
the duty of the Management Development and Compensation Committee, and it shall
have authority, (i) to advise the Chief Executive Officer concerning the
corporation's salary policies, (ii) to administer such compensation programs as
from time to time are delegated to it by the Board of Directors, (iii) to accept
or reject the recommendations of the Chief Executive Officer with respect to all
salaries in excess of such dollar amount or of officers of such grade or grades
as the Board of Directors may from time to time by resolution determine to be
appropriate and (iv) upon the request of any subsidiary which by resolution of
its board of directors has authorized the Management Development and
Compensation Committee to act hereunder, to advise its chief executive officer
concerning such subsidiary's salary policies and compensation programs.

       (d)  NOMINATING COMMITTEE.  There shall be a Nominating Committee
consisting of not less than three Directors, who shall be elected by the Board
of Directors at its organizational meeting or otherwise.  It shall be the duty
of the Nominating Committee, annually and in the event of vacancies on the Board
of Directors, to nominate candidates for election to the Board of Directors.

       Each Committee member shall serve until the organizational meeting of
the Board of Directors held on the day of the annual meeting of stockholders in
the year next following his or her election and until his or her successor shall
have been elected, but any such member may be removed at any time by the Board
of Directors.  Vacancies in any of said committees, however created, shall be
filled by the Board of Directors.  A majority of the members of any such
committee shall be necessary to constitute a quorum and sufficient for the
transaction of business, and any act of a majority present at a meeting of any
such committee at which there is a quorum present shall be the act of such
committee.  Subject to these By-Laws and the authority of the Board of
Directors, each committee shall have the power to determine the form of its
organization.  The provisions of these By-Laws governing the calling, notice and
place of special meetings of the Board of Directors shall apply to all meetings
of any Committee unless such committee fixes a time and place for regular
meetings, in which case notice for such meeting shall be unnecessary.  The
provisions of these By-Laws regarding actions taken by the Board of Directors,
however called or noticed, shall apply to all meetings of any Committee.  Each
committee shall cause to be kept a full and complete record of its proceedings,
which shall be available for inspection by any Director.  There shall be
presented at each


                                         -7-

<PAGE>

meeting of the Board of Directors a summary of the minutes of all proceedings of
each committee since the preceding meeting of the Board of Directors.


                                     ARTICLE III

                                       OFFICERS

       SECTION 1.  ELECTION OF EXECUTIVE OFFICERS.  The corporation shall have
(i) a Chairman of the Board, (ii) a President, (iii) a Secretary and (iv) a
Chief Financial Officer.  The Corporation also may have a Vice Chairman of the
Board, one or more Vice Chairmen, one or more Executive Vice Presidents, one or
more Senior Vice Presidents, one or more Vice Presidents, a Controller, a
Treasurer, one or more Assistant Vice Presidents, one or more Assistant
Treasurers, one or more Assistant Secretaries, a General Auditor, a Risk Control
Officer, and such other officers as the Board of Directors, or the Chief
Executive Officer or any officer or committee whom he may authorize to perform
this duty, may from time to time deem necessary or expedient for the proper
conduct of business by the corporation.  The Chairman of the Board, the Vice
Chairman of the Board, if any, and the President shall be elected from among the
members of the Board of Directors.  The following offices shall be filled only
pursuant to election by the Board of Directors:  Chairman of the Board, Vice
Chairman of the Board, President, Vice Chairman, Executive Vice President,
Senior Vice President, Secretary, Controller, Treasurer, General Auditor and
Risk Control Officer.  Other officers may be appointed by the Chief Executive
Officer or by any officer or committee whom he may authorize to perform this
duty.  All officers shall hold office at will, at the pleasure of the Board of
Directors, the Chief Executive Officer, the officer or committee having the
authority to appoint such officers, and the officer or committee authorized by
the Chief Executive Officer to remove such officers, and may be removed at any
time, with or without notice and with or without cause.  No authorization by the
Chief Executive Officer to perform such duty of appointment or removal shall be
effective unless done in writing and signed by the Chief Executive Officer.  Two
or more offices may be held by the same person.

       SECTION 2.  CHAIRMAN OF THE BOARD.  The Chairman of the Board shall,
when present, preside at all meetings of the stockholders and of the Board of
Directors and shall be the Chief Executive Officer of the corporation.  As Chief
Executive Officer, he shall (i) exercise, and be responsible to the Board of
Directors for, the general supervision of the property, affairs and business of
the corporation, (ii) report at each meeting of the Board of Directors upon all
matters within his knowledge which the interests of the corporation may require
to


                                         -8-

<PAGE>

be brought to its notice, (iii) prescribe, or to the extent he may deem
appropriate designate an officer or committee to prescribe, the duties,
authority and signing power of all other officers and employees of the
corporation and (iv) exercise, subject to these By-Laws, such other powers and
perform such other duties as may from time to time be prescribed by the Board of
Directors.

       SECTION 3.  VICE CHAIRMAN OF THE BOARD.  The Vice Chairman of the Board
shall, subject to these By-Laws, exercise such powers and perform such duties as
may from time to time be prescribed by the Board of Directors.  In the absence
of the Chairman of the Board and the President, the Vice Chairman of the Board
shall preside over the meetings of the stockholders and the Board of Directors.

       SECTION 4.  PRESIDENT.  The President shall, subject to these By-Laws,
be the chief operating officer of the corporation and shall exercise such other
powers and perform such other duties as may from time to time be prescribed by
the Board of Directors.  In the absence of the Chairman of the Board, the
President shall preside over the meetings of the stockholders and the Board of
Directors.

       SECTION 5.  ABSENCE OR DISABILITY OF CHIEF EXECUTIVE OFFICER.  In the
absence or disability of the Chairman of the Board, the President shall act as
Chief Executive Officer.  In the absence or the disability of both the Chairman
of the Board and the President, the Vice Chairman of the Board shall act as
Chief Executive Officer.  In the absence of the Chairman of the Board, the
President and the Vice Chairman of the Board, the officer designated by the
Board of Directors, or if there be no such designation the officer designated by
the Chairman of the Board, shall act as Chief Executive Officer.  The Chairman
of the Board shall at all times have on file with the Secretary his written
designation of the officer from time to time so designated by him to act as
Chief Executive Officer in his absence or disability and in the absence or
disability of the President and the Vice Chairman of the Board.

       SECTION 6.  EXECUTIVE VICE PRESIDENTS; SENIOR VICE PRESIDENTS; VICE
PRESIDENTS.  The Executive Vice Presidents, the Senior Vice Presidents and the
Vice Presidents shall have all such powers and duties as may be prescribed by
the Board of Directors or by the Chief Executive Officer.

       SECTION 7.  SECRETARY.  The Secretary shall keep a full and accurate
record of all meetings of the stockholders and of the Board of Directors, and
shall have the custody of all books and papers belonging to the corporation
which are located in its principal office.  He shall give, or cause to be given,
notice of


                                         -9-

<PAGE>

all meetings of the stockholders and of the Board of Directors, and all other
notices required by law or by these By-Laws.  He shall be the custodian of the
corporate seal or seals.  In general, he shall perform all duties ordinarily
incident to the office of a secretary of a corporation, and such other duties as
from time to time may be assigned to him by the Board of Directors or the Chief
Executive Officer.

       SECTION 8.  CHIEF FINANCIAL OFFICER.  The Chief Financial Officer shall
have charge of and be responsible for all funds, securities, receipts and
disbursements of the corporation, and shall deposit, or cause to be deposited,
in the name of the corporation all moneys or other valuable effects in such
banks, trust companies, or other depositories as shall from time to time be
selected by the Board of Directors.  He shall render to the Chief Executive
Officer and the Board of Directors, whenever requested, an account of the
financial condition of the corporation.  In general, he shall perform all duties
ordinarily incident to the office of a chief financial officer of a corporation,
and such other duties as may be assigned to him by the Board of Directors or the
Chief Executive Officer.

       SECTION 9.  GENERAL AUDITOR.  The General Auditor shall be responsible
to the Board of Directors for evaluating the ongoing operation, and the
adequacy, effectiveness and efficiency, of the system of control within the
corporation and of each subsidiary which has authorized the Committee on
Examinations and Audits to act under Section 14(b) of Article II of these
By-Laws.  He shall make, or cause to be made, such internal audits and reports
of the corporation and each such subsidiary as may be required by the Board of
Directors or by the Committee on Examinations and Audits.  He shall coordinate
the auditing work performed for the corporation and its subsidiaries by public
accounting firms and, in connection therewith, he shall determine whether the
internal auditing functions being performed within the subsidiaries are
adequate.  He shall also perform such other duties as the Chief Executive
Officer may prescribe, and shall report to the Chief Executive Officer on all
matters concerning the safety of the operations of the corporation and of any
subsidiary which he deems advisable or which the Chief Executive Officer may
request.  Additionally, the General Auditor shall have the duty of reporting
independently of all officers of the corporation to the Committee on
Examinations and Audits at least quarterly on all matters concerning the safety
of the operations of the corporation and its subsidiaries which should be
brought in such manner through such committee to the attention of the Board of
Directors.  Should the General Auditor deem any matter to be of especial
immediate importance, he shall report thereon forthwith through the Committee on
Examinations and Audits to the Board of Directors.


                                         -10-

<PAGE>

       SECTION 10.  RISK CONTROL OFFICER.  The Risk Control Officer shall
report to the Board of Directors through its Committee on Examinations and
Audits.  The Risk Control Officer shall be responsible for directing a number of
control related activities principally affecting the Company's credit function
and shall have such other duties and responsibilities as shall be prescribed
from time to time by the chief executive officer and the Committee on
Examinations and Audits.  Should the Risk Control Officer deem any matter to be
of special importance, the Risk Control Officer shall report thereon forthwith
through the Committee to the Board of Directors.


       ARTICLE IV

                                   INDEMNIFICATION

       SECTION 1.  ACTION, ETC. OTHER THAN BY OR IN THE RIGHT OF THE
CORPORATION.  The corporation shall indemnify any person who was or is a party
or is threatened to be made a party to any threatened, pending or completed
action, suit or proceeding or investigation, whether civil, criminal or
administrative, and whether external or internal to the corporation (other than
a judicial action or suit brought by or in the right of the corporation), by
reason of the fact that he or she is or was an Agent (as hereinafter defined)
against expenses (including attorneys' fees), judgments, fines and amounts paid
in settlement actually and reasonably incurred by the Agent in connection with
such action, suit or proceeding, or any appeal therein, if the Agent acted in
good faith and in a manner he or she reasonably believed to be in or not opposed
to the best interests of the corporation and, with respect to any criminal
action or proceeding, had no reasonable cause to believe such conduct was
unlawful.  The termination of any action, suit or proceeding -- whether by
judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent -- shall not, of itself, create a presumption that the Agent did
not act in good faith and in a manner which he or she reasonably believed to be
in or not opposed to the best interests of the corporation and, with respect to
any criminal action or proceeding, that the Agent had reasonable cause to
believe that his or her conduct was unlawful.  For purposes of this Article, an
"Agent" shall be any director, officer or employee of the corporation, or any
person who, being or having been such a director, officer or employee, is or was
serving at the request of the corporation as a director, officer, employee,
trustee or agent of another corporation, partnership, joint venture, trust or
other enterprise.

       SECTION 2.  ACTION, ETC. BY OR IN THE RIGHT OF THE CORPORATION.  The
corporation shall indemnify any person who was


                                         -11-

<PAGE>

or is a party or is threatened to be made a party to any threatened, pending or
completed judicial action or suit brought by or in the right of the corporation
to procure a judgment in its favor by reason of the fact that such person is or
was an Agent (as defined above) against expenses (including attorneys' fees) and
amounts paid in settlement actually and reasonably incurred by such person in
connection with the defense, settlement or appeal of such action or suit if he
or she acted in good faith and in a manner he or she reasonably believed to be
in or not opposed to the best interests of the corporation, except that no
indemnification shall be made in respect of any claim, issue or matter as to
which such person shall have been adjudged to be liable to the corporation
unless and only to the extent the Court of Chancery or the court in which such
action or suit was brought shall determine upon application that, despite the
adjudication of liability but in view of all the circumstances of the case, such
person is fairly and reasonably entitled to indemnify for such expenses which
the Court of Chancery or such other court shall deem proper.

       SECTION 3.  DETERMINATION OF RIGHT OF INDEMNIFICATION OR CONTRIBUTION.
Unless otherwise ordered by a court, any indemnification under Section 1 or 2,
and any contribution under Section 6, of this Article shall be made by the
corporation to an Agent unless a determination is reasonably and promptly made,
either (i) by the Board of Directors acting by a majority vote of a quorum
consisting of Directors who were not party to such action, suit or proceeding,
or (ii) if such a quorum is not obtainable, or if obtainable and such quorum so
directs, by independent legal counsel in a written opinion, or (iii) by the
stockholders, that such Agent acted in bad faith and in a manner that such Agent
did not believe to be in or not opposed to the best interests of the corporation
or, with respect to any criminal proceeding, that such Agent believed or had
reasonable cause to believe that his or her conduct was unlawful.

       SECTION 4.  ADVANCES OF EXPENSES.  Except as limited by Section 5 of
this Article, costs, charges and expenses (including attorneys' fees) incurred
by an Agent in defense of any action, suit, proceeding or investigation of the
nature referred to in Section 1 or 2 of this Article or any appeal therefrom
shall be paid by the corporation in advance of the final disposition of such
matter; provided, however, that if the General Corporation Law of Delaware then
so requires, such payment shall be made only if the Agent shall undertake to
reimburse the corporation for such payment in the event that it is ultimately
determined, as provided herein, that such person is not entitled to
indemnification.

       SECTION 5.  RIGHT OF AGENT TO INDEMNIFICATION OR ADVANCE UPON
APPLICATION; PROCEDURE UPON APPLICATION.  Any


                                         -12-

<PAGE>

indemnification under Section 1 or 2, or advance under Section 4, of this
Article shall be made promptly and in any event within 90 days, upon the written
request of the Agent, unless with respect to an application under said Sections
1 or 2 an adverse determination is reasonably and promptly made pursuant to
Section 3 of this Article or unless with respect to an application under said
Section 4 an adverse determination is made pursuant to said Section 4.  The
right to indemnification or advances as granted by this Article shall be
enforceable by the Agent in any court of competent jurisdiction if the Board of
Directors or independent legal counsel improperly denies the claim, in whole or
in part, or if no disposition of such claim is made within 90 days.  It shall be
a defense to any such action (other than an action brought to enforce a claim
for expenses incurred in defending any action, suit or proceeding in advance of
its final disposition where any required undertaking has been tendered to the
corporation) that the Agent has not met the standards of conduct which would
require the corporation to indemnify or advance the amount claimed, but the
burden of proving such defense shall be on the corporation.  Neither the failure
of the corporation (including the Board of Directors, independent legal counsel
and the stockholders) to have made a determination prior to the commencement of
such action that indemnification of the Agent is proper in the circumstances
because he or she has met the applicable standard of conduct, nor an actual
determination by the corporation (including the Board of Directors, independent
legal counsel and the stockholders) that the Agent had not met such applicable
standard of conduct, shall be a defense to the action or create a presumption
that the Agent had not met the applicable standard of conduct.  The Agent's
costs and expenses incurred in connection with successfully establishing his or
her right to indemnification, in whole or in part, in any such proceeding shall
also be indemnified by the corporation.

       SECTION 6.  CONTRIBUTION.  In the event that the indemnification
provided for in this Article is held by a court of competent jurisdiction to be
unavailable to an Agent in whole or in part, then in respect of any threatened,
pending or completed action, suit or proceeding in which the corporation is
jointly liable with the Agent (or would be if joined in such action, suit or
proceeding), to the extent permitted by the General Corporation Law of Delaware
the corporation shall contribute to the amount of expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred and paid or payable by the Agent in such proportion as is appropriate
to reflect (i) the relative benefits received by the corporation on the one hand
and the Agent on the other from the transaction from which such action, suit or
proceeding arose and (ii) the relative fault of the corporation on the one hand
and of the Agent on the other in connection with the events which resulted in
such expenses, judgments, fines or


                                         -13-

<PAGE>

settlement amounts, as well as any other relevant equitable considerations.  The
relative fault of the corporation on the one hand and of the Agent on the other
shall be determined by reference to, among other things, the parties' relative
intent, knowledge, access to information and opportunity to correct or prevent
the circumstances resulting in such expenses, judgments, fines or settlement
amounts.

       SECTION 7.  OTHER RIGHTS AND REMEDIES.  Indemnification under this
Article shall be provided regardless of when the events alleged to underlie any
action, suit or proceeding may have occurred, shall continue as to a person who
has ceased to be an Agent and shall inure to the benefit of the heirs, executors
and administrators of such a person.  All rights to indemnification and
advancement of expenses under this Article shall be deemed to be provided by a
contract between the corporation and the Agent who serves as such at any time
while these By-Laws and other relevant provisions of the General Corporation Law
of Delaware and other applicable law, if any, are in effect.  Any repeal or
modification thereof shall not affect any rights or obligations then existing.

       SECTION 8.  INSURANCE.  Upon resolution passed by the Board of
Directors, the corporation may purchase and maintain insurance on behalf of any
person who is or was an Agent against any liability asserted against such person
and incurred by him or her in any such capacity, or arising out of his or her
status as such, regardless of whether the corporation would have the power to
indemnify such person against such liability under the provisions of this
Article.  The corporation may create a trust fund, grant a security interest or
use other means, including without limitation a letter of credit, to ensure the
payment of such sums as may become necessary to effect indemnification as
provided herein.

       SECTION 9.  CONSTITUENT CORPORATIONS.  For the purposes of this
Article, references to "the corporation" include all constituent corporations
(including any constituent of a constituent) absorbed in a consolidation or
merger as well as the resulting or surviving corporation, so that any person who
is or was a director, officer or employee of such a constituent corporation or
who, being or having been such a director, officer or employee, is or was
serving at the request of such constituent corporation as a director, officer,
employee or trustee of another corporation, partnership, joint venture, trust or
other enterprise, shall stand in the same position under the provisions of this
Article with respect to the resulting or surviving corporation as such person
would if he or she had served the resulting or surviving corporation in the same
capacity.


                                         -14-

<PAGE>

       SECTION 10.  OTHER ENTERPRISES, FINES, AND SERVING AT CORPORATION'S
REQUEST.  For purposes of this Article, references to "other enterprise" in
Sections 1 and 9 shall include employee benefit plans; references to "fines"
shall include any excise taxes assessed on a person with respect to any employee
benefit plan; and references to "serving at the request of the corporation"
shall include any service by an Agent as director, officer, employee, trustee or
agent of the corporation which imposes duties on, or involves services by, such
Agent with respect to any employee benefit plan, its participants, or
beneficiaries.  A person who acted in good faith and in a manner he or she
reasonably believed to be in the interest of the participants and beneficiaries
of an employee benefit plan shall be deemed to have acted in a manner "not
opposed to the best interest of the corporation" for purposes of this Article.

       SECTION 11.  SAVINGS CLAUSE.  If this Article or any portion hereof
shall be invalidated on any ground by any court of competent jurisdiction, then
the corporation shall nevertheless indemnify each Agent as to expenses
(including attorneys' fees, judgments, fines and amounts paid in settlement with
respect to any action, suit, appeal, proceeding or investigation, whether civil,
criminal or administrative, and whether internal or external, including a grand
jury proceeding and an action or suit brought by or in the right of the
corporation, to the full extent permitted by the applicable portion of this
Article that shall not have been invalidated, or by any other applicable law.

       SECTION 12.  ACTIONS INITIATED BY AGENT.  Anything to the contrary in
this Article notwithstanding, the corporation shall indemnify any Agent in
connection with an action, suit or proceeding initiated by such Agent (other
than actions, suits, or proceedings commenced pursuant to Section 5 of this
Article) only if such action, suit or proceeding was authorized by the Board of
Directors.

       SECTION 13.  STATUTORY AND OTHER INDEMNIFICATION.  Notwithstanding any
other provision of this Article, the corporation shall indemnify any Agent and
advance expenses incurred by such Agent in any action, suit or proceeding of the
nature referred to in Section 1 or 2 of this Article to the fullest extent
permitted by the General Corporation Law of Delaware, as the same may be amended
from time to time, except that no amount shall be paid pursuant to this Article
in the event of an adverse determination pursuant to Section 3 of this Article
or in respect of remuneration to the extent that it shall be determined to have
been paid in violation of law or in respect of amounts owing under Section 16(b)
of the Securities Exchange Act of 1934.  The rights to indemnification and
advancement of expenses provided by any provision of this Article, including
without limitation those rights conferred by the preceding


                                         -15-

<PAGE>

sentence, shall not be deemed exclusive of, and shall not affect, any other
rights to which an Agent seeking indemnification or advancement of expenses may
be entitled under any provision of any law, certificate of incorporation,
by-law, agreement or by any vote of stockholders or disinterested directors or
otherwise, both as to action in his or her official capacity and as to action in
another capacity while serving as an Agent.  The corporation may also provide
indemnification and advancement of expenses to other persons or entities to the
extent deemed appropriate.


                                      ARTICLE V

                                    MISCELLANEOUS

       SECTION 1.  FISCAL YEAR.  The fiscal year of the corporation shall be
the calendar year.

       SECTION 2.  STOCK CERTIFICATES.  Each stockholder shall be entitled to
a certificate representing the number of shares of the stock of the corporation
owned by such stockholder and the class or series of such shares.  Each
certificate shall be signed in the name of the corporation by (i) the Chairman
of the Board, the Vice Chairman of the Board, the President, an Executive Vice
President, a Senior Vice President, or a Vice President, and (ii) the Treasurer,
an Assistant Treasurer, the Secretary, or an Assistant Secretary.  Any of the
signatures on the certificate may be facsimile.  Prior to due presentment for
registration of transfer in the stock transfer book of the corporation, the
registered owner for any share of stock of the corporation shall be treated as
the person exclusively entitled to vote, to receive notice, and to exercise all
other rights and receive all other entitlements of a stockholder with respect to
such share, except as may be provided otherwise by law.

       SECTION 3.  EXECUTION OF WRITTEN INSTRUMENTS.  All written instruments
shall be binding upon the corporation if signed on its behalf by (i) any two of
the following officers:  the Chairman of the Board, the President, the Vice
Chairman of the Board, the Vice Chairmen or the Executive Vice Presidents; or
(ii) any one of the foregoing officers signing jointly with any Senior Vice
President.  Whenever any other officer or person shall be authorized to execute
any agreement, document or instrument by resolution of the Board of Directors,
or by the Chief Executive Officer, or by any two of the officers identified in
the immediately preceding sentence, such execution by such other officer or
person shall be equally binding upon the corporation.


                                         -16-

<PAGE>

       SECTION 4.  SUBSIDIARY.  As used in these By-Laws the term "subsidiary"
or "subsidiaries" means any corporation 25 percent or more of whose voting
shares is directly or indirectly owned or controlled by the corporation, or any
other affiliate of the corporation designated in writing as a subsidiary of the
corporation by the Chief Executive Officer of the corporation.  All such written
designations shall be filed with the Secretary of the corporation.

       SECTION 5.  AMENDMENTS.  These By-Laws may be altered, amended or
repealed by a vote of the stockholders entitled to exercise a majority of the
voting power of the corporation, by written consent of such stockholders or by
the Board of Directors.

       SECTION 6.  ANNUAL REPORT.  The Board of Directors shall cause an
annual report to be sent to the stockholders not later than 120 days after the
close of the fiscal year and at least 15 days prior to the annual meeting of
stockholders to be held during the ensuing fiscal year.

       SECTION 7.  CONSTRUCTION.  Unless the context clearly requires it,
nothing in these By-Laws shall be construed as a limitation on any powers or
rights of the corporation, its Directors or its officers provided by the General
Corporation Law of Delaware.  Unless the context otherwise requires, the General
Corporation Law of Delaware shall govern the construction of these By-Laws.

       SECTION 8.  LOANS TO OFFICERS.  The corporation may lend money to, or
guarantee any obligation of, or otherwise assist any officer or other employee
of the corporation or of its subsidiary, including any officer or employee who
is a director of the corporation or its subsidiary, whenever, in the judgment of
the Board of Directors or any committee thereof, such loan, guaranty or
assistance may reasonably be expected to benefit the corporation.  The loan,
guaranty or other assistance may be with or without interest, and may be
unsecured, or secured in such manner as the Board of Directors or such committee
shall approve, including, without limitation, a pledge of shares of stock of the
corporation.  This Section shall not be deemed to deny, limit or restrict the
powers of guaranty or warranty of the corporation at common law or under any
statute.

       SECTION 9.  NOTICES; WAIVERS.  Whenever, under any provision of the
General Corporation Law of Delaware, the Certificate of Incorporation or these
By-Laws, notice is required to be given to any director or stockholder, such
provision shall not be construed to mean personal notice, but such notice may be
given in writing, by mail, addressed to such Director or stockholder, at his
address as it appears on the records of the


                                         -17-

<PAGE>

corporation, with postage thereon prepaid, and such notice shall be deemed to be
given at the time when the same shall be deposited in the United States mail.
Notice to directors may also be given by facsimile, telex or telegram.  A waiver
in writing of any such required notice, signed by the person or persons entitled
to said notice, whether before or after the time stated therein, shall be deemed
equivalent thereto.


                                         -18-


<PAGE>

                                   EXHIBIT 11
                  WELLS FARGO & COMPANY AND SUBSIDIARIES
                 COMPUTATION OF EARNINGS PER COMMON SHARE

<TABLE>
<CAPTION>
===============================================================================================================
                                                                           Quarter                  Six months
                                                                     ended June 30,              ended June 30,
                                                               -------------------          -------------------
(in millions)                                                    1996         1995             1996       1995
- ---------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>             <C>        <C>
PRIMARY EARNINGS PER COMMON SHARE
  Net income                                                   $  363        $  232          $  627      $  465
  Less preferred dividends                                         19            10              29          21
                                                               ------        ------          ------      ------
    Net income for calculating primary
      earnings per common share                                $  344        $  222          $  598      $  444
                                                               ------        ------          ------      ------
                                                               ------        ------          ------      ------

Average common shares outstanding                                95.6          49.1            71.3        49.8
                                                               ------        ------          ------      ------

PRIMARY EARNINGS PER COMMON SHARE                              $ 3.61        $ 4.51          $ 8.39      $ 8.92
                                                               ------        ------          ------      ------
                                                               ------        ------          ------      ------
FULLY DILUTED EARNINGS PER COMMON SHARE (1)
  Net income                                                   $  363        $  232          $  627      $  465
  Less preferred dividends                                         19            10              29          21
                                                               ------        ------          ------      ------
    Net income for calculating fully
      diluted earnings per common share                        $  344        $  222          $  598      $  444
                                                               ------        ------          ------      ------
                                                               ------        ------          ------      ------

  Average common shares outstanding                              95.6          49.1            71.3        49.8
  Add exercise of options, warrants and
    share rights, reduced by the number
    of shares that could have been
    purchased with the proceeds from
    such exercise                                                 1.8           1.1             1.8         1.1
                                                               ------        ------          ------      ------
  Average common shares outstanding as adjusted                  97.4          50.2            73.1        50.9
                                                               ------        ------          ------      ------
                                                               ------        ------          ------      ------

FULLY DILUTED EARNINGS PER COMMON SHARE                        $ 3.54        $ 4.42          $ 8.19      $ 8.73
                                                               ------        ------          ------      ------
                                                               ------        ------          ------      ------
===============================================================================================================
</TABLE>
(1) This presentation is submitted in accordance with Item 601(b)(11) of 
    Regulation S-K.  This presentation is not required by APB Opinion No. 15, 
    because it results in dilution of less than 3%.

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE 10-Q
DATED AUGUST 8, 1996 FOR THE PERIOD ENDED JUNE 30, 1996 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                           8,882
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 1,344
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     13,692
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         70,541
<ALLOWANCE>                                      2,273
<TOTAL-ASSETS>                                 108,586
<DEPOSITS>                                      83,868
<SHORT-TERM>                                     1,206
<LIABILITIES-OTHER>                              3,042
<LONG-TERM>                                      5,230
                                0
                                        839
<COMMON>                                           475
<OTHER-SE>                                      13,716
<TOTAL-LIABILITIES-AND-EQUITY>                 108,586
<INTEREST-LOAN>                                  2,494
<INTEREST-INVEST>                                  353
<INTEREST-OTHER>                                     7
<INTEREST-TOTAL>                                 2,864
<INTEREST-DEPOSIT>                                 695
<INTEREST-EXPENSE>                                 888
<INTEREST-INCOME-NET>                            1,976
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                   2
<EXPENSE-OTHER>                                  1,844
<INCOME-PRETAX>                                  1,125
<INCOME-PRE-EXTRAORDINARY>                         627
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       627
<EPS-PRIMARY>                                     8.39
<EPS-DILUTED>                                     8.19
<YIELD-ACTUAL>                                    6.08
<LOANS-NON>                                        731
<LOANS-PAST>                                       284
<LOANS-TROUBLED>                                    11
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,794
<CHARGE-OFFS>                                      380
<RECOVERIES>                                        89
<ALLOWANCE-CLOSE>                                2,273
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>

<PAGE>

                                  EXHIBIT 99(a)
                    WELLS FARGO & COMPANY AND SUBSIDIARIES
                COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES


<TABLE>
<CAPTION>
===============================================================================================================
                                                                           Quarter                  Six months
                                                                     ended June 30,              ended June 30,
                                                               -------------------          -------------------
(in millions)                                                    1996         1995             1996       1995
- ---------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>             <C>        <C>
EARNINGS, INCLUDING INTEREST ON DEPOSITS (1):
  Income before income tax expense                             $  662        $ 409           $1,125     $  779
  Fixed charges                                                   594          388              942        764
                                                               ------        -----           ------     ------
                                                               $1,256        $ 797           $2,067     $1,543
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------
Fixed charges (1):
  Interest expense                                             $  558        $ 372           $  888     $  732
  Estimated interest component of net rental expense               36           16               54         32
                                                               ------        -----           ------     ------
                                                               $  594        $ 388           $  942     $  764
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

Ratio of earnings to fixed charges (2)                           2.11         2.05             2.19       2.02
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

EARNINGS, EXCLUDING INTEREST ON DEPOSITS:
  Income before income tax expense                             $  662        $ 409           $1,125     $  779
  Fixed charges                                                   140          134              247        268
                                                               ------        -----           ------     ------
                                                               $  802        $ 543           $1,372     $1,047
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------
Fixed charges (1):
  Interest expense                                             $  558        $ 372           $  888     $  732
  Less interest on deposits                                      (454)        (254)            (695)      (496)
  Estimated interest component of net rental expense               36           16               54         32
                                                               ------        -----           ------     ------
                                                               $  140        $ 134           $  247     $  268
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

Ratio of earnings to fixed charges (2)                           5.73         4.05             5.55       3.91
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------
===============================================================================================================
</TABLE>

(1) As defined in Item 503(d) of Regulation S-K.
(2) 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.

<PAGE>

                                EXHIBIT 99(b)
                   WELLS FARGO & COMPANY AND SUBSIDIARIES
             COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                          AND PREFERRED DIVIDENDS

<TABLE>
<CAPTION>
===============================================================================================================
                                                                           Quarter                  Six months
                                                                     ended June 30,              ended June 30,
                                                               -------------------          -------------------
(in millions)                                                    1996         1995             1996       1995
- ---------------------------------------------------------------------------------------------------------------
<S>                                                            <C>           <C>             <C>        <C>
EARNINGS, INCLUDING INTEREST ON DEPOSITS (1):
  Income before income tax expense                             $  662        $ 409           $1,125     $  779
  Fixed charges                                                   594          388              942        764
                                                               ------        -----           ------     ------
                                                               $1,256        $ 797           $2,067     $1,543
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

Preferred dividend requirement                                 $   19        $  10           $   29     $   21

Ratio of income before income tax expense to net income          1.82         1.76             1.79       1.68
                                                               ------        -----           ------     ------

Preferred dividends (2)                                        $   35        $  18           $   52     $   35
                                                               ------        -----           ------     ------
Fixed charges (1):
  Interest expense                                                558          372              888        732
  Estimated interest component of net rental expense               36           16               54         32
                                                               ------        -----           ------     ------
                                                                  594          388              942        764
                                                               ------        -----           ------     ------
  Fixed charges and preferred dividends                        $  629        $ 406           $  994     $  799
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

Ratio of earnings to fixed charges and preferred dividends (3)   2.00         1.96             2.08       1.93
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

EARNINGS, EXCLUDING INTEREST ON DEPOSITS:
  Income before income tax expense                             $  662        $ 409           $1,125     $  779
  Fixed charges                                                   140          134              247        268
                                                               ------        -----           ------     ------
                                                               $  802        $ 543           $1,372     $1,047
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

Preferred dividends (2)                                        $   35        $  18           $   52     $   35
                                                               ------        -----           ------     ------
Fixed charges (1):
  Interest expense                                                558          372              888        732
  Less interest on deposits                                      (454)        (254)            (695)      (496)
  Estimated interest component of net rental expense               36           16               54         32
                                                               ------        -----           ------     ------
                                                                  140          134              247        268
                                                               ------        -----           ------     ------

  Fixed charges and preferred dividends                        $  175        $ 152           $  299     $  303
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------

Ratio of earnings to fixed charges and preferred dividends (3)   4.58         3.57             4.59       3.46
                                                               ------        -----           ------     ------
                                                               ------        -----           ------     ------
===============================================================================================================
</TABLE>

(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.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission