EX-12.1 4 a2012-06x30xaelxexhibit121.htm EXHIBIT 12.1 2012-06-30-AEL-Exhibit12.1


Exhibit 12.1
Ratio of Earnings to Fixed Charges
 
Six Months
 Ended
 
Year Ended December 31,
 
June 30, 2012
 
2011
 
2010
 
2009
 
2008
 
2007
 
 
 
(Dollars in thousands)
Consolidated income before income taxes and minority interests
$
44,795

 
$
132,914

 
$
65,266

 
$
86,164

 
$
77,053

 
$
38,144

Interest credited to account balances and amortization of deferred sales inducements
324,506

 
847,538

 
793,091

 
387,882

 
235,836

 
571,917

Interest expense on notes payable
14,067

 
31,633

 
22,125

 
14,853

 
19,773

 
20,916

Interest expense on subordinated debentures
7,149

 
13,977

 
14,906

 
15,819

 
19,445

 
22,520

Interest expense on amounts due under repurchase agreements and other interest expense

 
30

 

 
534

 
8,207

 
15,926

Interest portion of rental expense
340

 
665

 
648

 
570

 
459

 
468

Consolidated earnings
$
390,857

 
$
1,026,757

 
$
896,036

 
$
505,822

 
$
360,773

 
$
669,891

 
 
 
 
 
 
 
 
 
 
 
 
Interest credited to account balances and amortization of deferred sales inducements
324,506

 
847,538

 
793,091

 
387,882

 
235,836

 
571,917

Interest expense on notes payable
14,067

 
31,633

 
22,125

 
14,853

 
19,773

 
20,916

Interest expense on subordinated debentures
7,149

 
13,977

 
14,906

 
15,819

 
19,445

 
22,520

Interest expense on amounts due under repurchase agreements and other interest expense

 
30

 

 
534

 
8,207

 
15,926

Interest portion of rental expense
340

 
665

 
648

 
570

 
459

 
468

Combined fixed charges
$
346,062

 
$
893,843

 
$
830,770

 
$
419,658

 
$
283,720

 
$
631,747

 
 
 
 
 
 
 
 
 
 
 
 
Ratio of consolidated earnings to fixed charges
1.1

 
1.1

 
1.1

 
1.2

 
1.3

 
1.1

 
 
 
 
 
 
 
 
 
 
 
 
Ratio of consolidated earnings to fixed charges, excluding interest credited to account balances and amortization of deferred sales inducements
3.1

 
3.9

 
2.7

 
3.7

 
2.6

 
1.6