EX-12.1 3 d628193dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

The Hanover Insurance Group, Inc.

Computation of Ratio of Earnings to Fixed Charges

(in millions, except ratios)

Including realized gains and losses

 

     Fiscal Years Ended  
     December 31,
2013
     December 31,
2012
     December 31,
2011
     December 31,
2010
     December 31,
2009
 

Earnings before income taxes, minority interest, extraordinary items and cumulative effect of accounting changes

     329.1         28.7         21.6         205.6         265.3   

Fixed charges:

              

Interest expense

     65.3         61.9         55.0         44.3         35.5   

Interest portion of rental expense

     7.1         7.4         7.0         5.7         5.1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

     72.4         69.3         62.0         50.0         40.6   

Earnings before income taxes, minority interest, extraordinary items, cumulative effect of accounting changes and fixed charges

     401.5         98.0         83.6         255.6         305.9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     5.546         1.414         1.348         5.112         7.534