EX-12.1 21 dex121.htm STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Statement Regarding Computation of Ratio of Earnings to Fixed Charges

EXHIBIT 12.1 STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

 

     Year Ended December 31
     2008    2007    2006    2005    2004
      (in millions, except ratios)

Earnings

              

Income (Loss) from Continuing Operations Before Income Tax

   $ 824.0    $ 997.2    $ 465.4    $ 693.9    $     (275.7) 

Fixed Charges

     179.9      210.2      221.3      239.3      239.3  
                                  

Adjusted Earnings

   $     1,003.9    $     1,207.4    $       686.7    $       933.2    $ (36.4) 
                                  

Fixed Charges

              

Interest and Debt Expense, excluding Costs Related to Early Retirement of Debt

   $ 156.3    $ 183.1    $ 191.8    $ 208.0    $ 207.1  

Interest Credited to Policyholders

     9.0      10.7      11.5      13.8      14.2  

Amortization of Deferred Debt Costs

     3.1      5.0      6.1      7.8      7.3  

Portion of Rents Deemed Representative of Interest

     11.5      11.4      11.9      9.7      10.7  
                                  

Total Fixed Charges

   $ 179.9    $ 210.2    $ 221.3    $ 239.3    $ 239.3  
                                  

Ratio of Earnings to Fixed Charges

     5.6      5.7      3.1      3.9      (a) 

(a) Earnings were inadequate to cover fixed charges. The coverage deficiency totaled $275.7 million for the year ended December 31, 2004.