EX-12.(B) 5 a2116555zex-12_b.htm EX-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,
 
  2003
  2002
  2002
  2001
  2000
  1999
  1998
 
  (millions except ratios)

Income before provision for income taxes and minority interest   $ 501   $ 287   $ 793   $ 309   $ 854   $ 635   $ 931

Add back fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest on indebtedness     55     59     124     127     140     105     87
  Interest credited on investment-type insurance contracts     2     21     29     56     71     77     72
  Interest on ESOP                         1     2
  Portion of rents representative of interest factor     27     28     59     57     54     49     51
   
 
 
 
 
 
 
    Income as adjusted   $ 585   $ 395   $ 1,005   $ 549   $ 1,119   $ 867   $ 1,143
   
 
 
 
 
 
 

Fixed charges and preferred stock dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest on indebtedness   $ 55   $ 59   $ 124   $ 127   $ 140   $ 105   $ 87
  Preferred stock dividends     31     35     58     70     70     70     70
   
 
 
 
 
 
 
    Interest and dividends     86     94     182     197     210     175     157
 
Interest credited on investment-type insurance contracts

 

 

2

 

 

21

 

 

29

 

 

56

 

 

71

 

 

77

 

 

72
  Interest on ESOP                         1     2
  Portion of rents representative of interest factor     27     28     59     57     54     49     51
   
 
 
 
 
 
 
    Total fixed charges and preferred stock dividends   $ 115   $ 143   $ 270   $ 310   $ 335   $ 302   $ 282
   
 
 
 
 
 
 

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

 

 

5.1

 

 

2.8

 

 

3.7

 

 

1.8

 

 

3.3

 

 

2.9

 

 

4.1
   
 
 
 
 
 
 

(1)
Included in total fixed charges and preferred stock dividends are $29 million and $33 million for the six months ended June 30, 2003 and 2002, respectively, $54 million for the year ended December 31, 2002 and $66 million for the years ended December 31, 2001, 2000, 1999 and 1998, 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