EX-12.(B) 4 a2087355zex-12_b.htm EXHIBIT 12(B)
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12(b)


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

 
  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 and preferred stock dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness

 

$

59

 

$

67

 

$

127

 

$

140

 

$

105

 

$

87

 

$

70
 
Preferred stock dividends

 

 

35

 

 

35

 

 

70

 

 

70

 

 

70

 

 

70

 

 

82
   
 
 
 
 
 
 
   
Interest and dividends

 

 

94

 

 

102

 

 

197

 

 

210

 

 

175

 

 

157

 

 

152
 
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 and preferred stock dividends

 

$

143

 

$

159

 

$

310

 

$

335

 

$

302

 

$

282

 

$

244
   
 
 
 
 
 
 

Ratio of earnings to combined fixed charges and preferred stock dividends(1)

 

 

2.8

 

 

1.5

 

 

1.8

 

 

3.3

 

 

2.9

 

 

4.1

 

 

2.9
   
 
 
 
 
 
 

(1)
Included in total fixed charges and preferred stock dividends are $33 million for the six months ended June 30, 2002 and 2001, $66 million for the years ended December 31, 2001, 2000, 1999 and 1998, and $64 million for the year ended December 31, 1997, of pretax distributions on the 8.205% mandatorily redeemable preferred capital securities which are classified as "minority interest" on the condensed consolidated statements of income.



QuickLinks

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