EX-12 3 exhibit121.txt EXHIBIT 12.1 Exhibit 12.1 Computation of Ratio of Earnings to Fixed Charges (Dollars in millions)
Three months ended Year ended March 31, December 31, 2009 2008 ---- ---- Pretax income (loss) from operations: Net income (loss).................................................................... $ 24.5 $(1,132.3) Add income tax expense............................................................... 17.7 413.3 Add discontinued operations.......................................................... - 722.7 ------ --------- Pretax income from operations..................................................... 42.2 3.7 ------ --------- Add fixed charges: Interest expense on corporate debt................................................... 13.7 67.9 Interest expense on investment borrowings............................................ 9.5 38.6 Interest added to policyholder account balances ..................................... 82.2 330.5 Portion of rental (a)................................................................ 3.3 13.4 ------ --------- Fixed charges..................................................................... 108.7 450.4 ------ --------- Adjusted earnings................................................................. $150.9 $ 454.1 ====== ========= Ratio of earnings to fixed charges............................................ 1.39X 1.01X ==== ==== -------------------- (a) Interest portion of rental is estimated to be 33 percent.