EX-12.(A) 3 a2087355zex-12_a.htm EXHIBIT 12(A)
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12(a)


Aon Corporation and Consolidated Subsidiaries
Combined With Unconsolidated Subsidiaries
Computation of Ratio of Earnings to Fixed Charges

 
  Six Months Ended
June 30,

  Years Ended December 31,
 
  2002
  2001
  2001
  2000
  1999
  1998
  1997
 
   
  (Restated)

  (Restated)

  (Restated)

  (Restated)

  (Restated)

  (Restated)

 
  (millions except ratios)

Income before provision for income taxes and minority interest   $ 287   $ 112   $ 309   $ 854   $ 635   $ 931   $ 542

Add back fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness

 

 

59

 

 

67

 

 

127

 

 

140

 

 

105

 

 

87

 

 

70
 
Interest credited on investment-type insurance contracts

 

 

21

 

 

30

 

 

56

 

 

71

 

 

77

 

 

72

 

 

45
 
Interest on ESOP

 

 


 

 


 

 


 

 


 

 

1

 

 

2

 

 

3
 
Portion of rents representative of interest factor

 

 

28

 

 

27

 

 

57

 

 

54

 

 

49

 

 

51

 

 

44
   
 
 
 
 
 
 
   
Income as adjusted

 

$

395

 

$

236

 

$

549

 

$

1,119

 

$

867

 

$

1,143

 

$

704
   
 
 
 
 
 
 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness

 

$

59

 

$

67

 

$

127

 

$

140

 

$

105

 

$

87

 

$

70
 
Interest credited on investment-type insurance contracts

 

 

21

 

 

30

 

 

56

 

 

71

 

 

77

 

 

72

 

 

45
 
Interest on ESOP

 

 


 

 


 

 


 

 


 

 

1

 

 

2

 

 

3
 
Portion of rents representative of interest factor

 

 

28

 

 

27

 

 

57

 

 

54

 

 

49

 

 

51

 

 

44
   
 
 
 
 
 
 
   
Total fixed charges

 

$

108

 

$

124

 

$

240

 

$

265

 

$

232

 

$

212

 

$

162
   
 
 
 
 
 
 

Ratio of earnings to fixed charges

 

 

3.7

 

 

1.9

 

 

2.3

 

 

4.2

 

 

3.7

 

 

5.4

 

 

4.3
   
 
 
 
 
 
 



QuickLinks

Aon Corporation and Consolidated Subsidiaries Combined With Unconsolidated Subsidiaries Computation of Ratio of Earnings to Fixed Charges