EX-12 2 ex12.htm PLICO EXHIBIT 12 9-30-05 PLICO Exhibit 12 9-30-05                                                                                                                                                                                                                                                                                                                Exhibit 12

CONSOLIDATED EARNINGS RATIOS

The following table sets forth, for the years and periods indicated, Protective Life Insurance Company’s (the “Company”) ratios of:

·  
Consolidated earnings to fixed charges.
·  
Consolidated earnings to fixed charges before interest credited on investment products.

   
9 Months Ended
September 30
  
Year Ended December 31
  
   
2005
  
2004
  
2004
  
2003
  
2002
  
2001
  
2000
  
                               
Ratio of Consolidated Earnings to Fixed Charges(1)
    
1.5
    
1.6
    
1.6
    
1.5
    
1.3
    
1.2
    
1.2
  
Ratio of Consolidated Earnings to Fixed Charges
Before Interest Credited on Investment Products(2)
    
30.7
    
49.1
    
46.4
    
83.4
    
49.1
    
47.2
    
28.3
  
(1) The Company calculates the ratio of “Consolidated Earnings to Fixed Charges” by dividing the sum of income from continuing operations before income tax (BT), interest expense (which includes an estimate of the interest component of operating lease expense) (I) and interest credited on investment products (IP) by the sum of interest expense (I) and interest credited on investment products (IP). The formula for this ratio is: (BT+I+IP)/(I+IP). The Company continues to sell investment products that credit interest to the contractholder. Investment products include products such as guaranteed investment contracts, annuities, and variable universal life insurance policies. The inclusion of interest credited on investment products results in a negative impact on the ratio of earnings to fixed charges because the effect of increases in interest credited to contractholders more than offsets the effect of the increases in earnings.
(2) The Company calculates the ratio of “Consolidated Earnings to Fixed Charges Before Interest Credited on Investment Products” by dividing the sum of income from continuing operations before income tax (BT) and interest expense (I) by interest expense (I). The formula for this calculation, therefore, would be: (BT+I)/I.


COMPUTATION OF CONSOLIDATED EARNINGS RATIOS
(Dollars in thousands)

   
9 Months Ended
September 30
  
Year Ended December 31
  
   
2005
  
2004
  
2004
  
2003
  
2002
  
2001
  
2000
  
 
Computation of Ratio of Consolidated
Earnings to Fixed Charges
                                            
                                             
Income from Continuing Operations
before Income Tax
  
$
254,628
  
$
289,133
  
$
371,163
  
$
349,972
  
$
241,623
  
$
213,958
  
$
174,622
  
                                             
Add Interest Expense
    
8,578
    
6,015
    
8,167
    
4,249
    
5,019
    
4,633
    
6,400
  
                                             
Add Interest Credited on Investment
Products
    
532,337
    
480,789
    
649,216
    
647,695
    
900,930
    
944,098
    
766,004
  
                                             
Earnings before Interest, Interest
Credited on Investment Products
and Taxes
  
$
795,543
  
$
775,937
  
$
1,028,546
  
$
1,001,916
  
$
1,147,572
  
$
1,162,689
  
$
947,026
  
                                             
Earnings before Interest, Interest
Credited on Investment Products
and Taxes Divided by Interest
expense and Interest Credited on
Investment Products
    
1.5
    
1.6
    
1.6
    
1.5
    
1.3
    
1.2
    
1.2
  
                                             
Computation of Ratio of Consolidated
Earnings to Fixed Charges Before
Interest Credited on Investment
Products
                                            
                                             
Income from Continuing Operations
before Income Tax
  
$
254,628
  
$
289,133
  
$
371,163
  
$
349,972
  
$
241,623
  
$
213,958
  
$
174,622
  
                                             
Add Interest Expense
    
8,578
    
6,015
    
8,167
    
4,249
    
5,019
    
4,633
    
6,400
  
Earnings before Interest and Taxes
  
$
263,206
  
$
295,148
  
$
379,330
  
$
354,221
  
$
246,642
  
$
218,591
  
$
181,022
  
                                             
Earnings before Interest and Taxes
Divided by Interest Expense
 
    
30.7
    
49.1
    
46.4
    
83.4
    
49.1
    
47.2
    
28.3