EX-12.1 10 dex121.htm STATEMENT RE. COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Statement re. computation of ratio of earnings to fixed charges

Exhibit 12.1

 

    

 

 

Year Ended December 31

    Nine
Months
Ended
September 30
2008
     2007    2006    2005    2004     2003    
     (in millions, except ratios)

Earnings

               

Income (Loss) from Continuing Operations Before Income Tax and Cumulative Effect of Accounting Principle Change

   $ 997.2    $ 465.4    $ 693.9    $ (275.7 )   $ (452.4 )   $ 771.5

Fixed Charges

     210.2      221.3      239.3      239.3       219.2       139.1
                                           

Adjusted Earnings

   $ 1,207.4    $ 686.7    $ 933.2    $ (36.4 )   $ (233.2 )   $ 910.6
                                           

Fixed Charges

               

Interest and Debt Expense

   $ 183.1    $ 191.8    $ 208.0    $ 207.1     $ 187.2     $ 121.5

Interest Credited to Policyholders

     10.7      11.5      13.8      14.2       16.7       6.9

Amortization of Deferred Debt Costs

     5.0      6.1      7.8      7.3       5.4       2.5

Portion of Rents Deemed Representative of Interest

     11.4      11.9      9.7      10.7       9.9       8.2
                                           

Total Fixed Charges

   $ 210.2    $ 221.3    $ 239.3    $ 239.3     $ 219.2     $ 139.1
                                           

Ratio of Earnings to Fixed Charges (a)

     5.7      3.1      3.9      (b )     (b )     6.5

 

(a) There are currently no shares of preferred stock outstanding, and we do not have a preferred stock dividend obligation. Therefore, the ratio of earnings to fixed charges and preferred stock dividends is equal to the ratio of earnings to fixed charges and is not disclosed separately.
(b) Earnings were inadequate to cover fixed charges. The coverage deficiency totaled $275.7 million and $452.4 million for the years ended December 31, 2004 and 2003, respectively.