EX-12 6 pnx_ex12.htm RATIO OF EARNINGS TO FIXED CHARGES Phoenix Companies Inc.

EXHIBIT 12




STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND

EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS (1)

Three Months Ended March 31, 2010 and 2009

($ amounts in millions)


 

2010

 

2009

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

$

14.2 

 

$

32.4 

 

 

 

 

 

 

Less:

Equity in earnings (losses) of venture capital partnership investments

 

-- 

 

 

(0.8)

 

 

 

 

 

 

Add:

Distributed earnings of venture capital partnership investments

 

-- 

 

 

-- 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes and equity in

 

 

 

 

 

  undistributed earnings of venture capital partnership investments

$

14.2 

 

$

33.2 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

  Interest expense on indebtedness

$

8.0 

 

$

8.5 

  Interest expense attributable to rentals

 

0.1 

 

 

0.2 

Total fixed charges (2)

 

8.1 

 

 

8.7 

  Interest credited on policyholder contract balances

 

32.4 

 

 

34.7 

Total fixed charges, including interest credited to policyholders

$

40.5 

 

$

43.4 

 

 

 

 

 

 

Income from continuing operations before income taxes, equity in undistributed

 

 

 

 

 

  earnings of venture capital partnership investments and total fixed charges

 

 

 

 

 

  including interest credited to policyholders

$

54.7 

 

$

76.6 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividends

 

1.4 

 

 

1.8 

 

 

 

 

 

 

Additional earnings required to achieve 1:1 ratio coverage

$

-- 

 

$

-- 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL RATIO(3) — Ratio of earnings to fixed charges and preferred

 

 

 

 

 

stock dividends exclusive of interest credited on policyholder contract balances:

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes and equity in

 

 

 

 

 

  undistributed earnings of venture capital partnership investments

$

14.2 

 

$

33.2 

 

 

 

 

 

 

Fixed Charges:

 

 

 

 

 

  Total fixed charges, as above

$

8.1 

 

$

8.7 

 

 

 

 

 

 

Income from continuing operations before income taxes and equity in undistributed

 

 

 

 

 

  earnings of venture capital partnership investments and total fixed charges

$

22.3 

 

$

41.9 

 

 

 

 

 

 

Ratio of earnings to fixed charges and preferred stock dividends

 

2.8 

 

 

4.8 

 

 

 

 

 

 

Additional earnings required to achieve 1:1 ratio coverage

$

-- 

 

$

-- 

_______

(1)

We had no dividends on preferred stock for the three months ended March 31, 2010 and 2009.


(2)

Total fixed charges consist of interest expense on indebtedness and an interest factor attributable to rentals. The interest factor attributable to rentals consists of one-third of rental charges, which we deem to be representative of the interest factor inherent in rents.


(3)

This ratio is disclosed for the convenience of investors and may be more comparable to the ratios disclosed by other issuers of fixed income securities.