EX-12.(B) 4 a2111080zex-12_b.htm EXHIBIT 12(B)
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 12(b)


Aon Corporation and Consolidated Subsidiaries
Combined With Unconsolidated Subsidiaries
Computation of Ratio of Earnings to Combined Fixed Charges
and Preferred Stock Dividends

 
  Three Months Ended
March 31,

   
   
   
   
   
 
  Years Ended December 31,
(millions except ratios)

  2003
  2002
  2002
  2001
  2000
  1999
  1998
Income before provision for income taxes and minority interest   $ 256   $ 271   $ 793   $ 309   $ 854   $ 635   $ 931
Add back fixed charges:                                          
  Interest on indebtedness     28     29     124     127     140     105     87
  Interest credited on investment-type insurance contracts     1     12     29     56     71     77     72
  Interest on ESOP                         1     2
  Portion of rents representative of interest factor     14     15     59     57     54     49     51
   
 
 
 
 
 
 
    Income as adjusted   $ 299   $ 327   $ 1,005   $ 549   $ 1,119   $ 867   $ 1,143
   
 
 
 
 
 
 
Fixed charges and preferred stock dividends:                                          
  Interest on indebtedness   $ 28   $ 29   $ 124   $ 127   $ 140   $ 105   $ 87
  Preferred stock dividends     15     17     58     70     70     70     70
   
 
 
 
 
 
 
    Interest and dividends     43     46     182     197     210     175     157
  Interest credited on investment-type insurance contracts     1     12     29     56     71     77     72
  Interest on ESOP                         1     2
  Portion of rents representative of interest factor     14     15     59     57     54     49     51
   
 
 
 
 
 
 
    Total fixed charges and preferred stock dividends   $ 58   $ 73   $ 270   $ 310   $ 335   $ 302   $ 282
   
 
 
 
 
 
 
Ratio of earnings to combined fixed charges and preferred stock dividends (1)     5.2     4.5     3.7     1.8     3.3     2.9     4.1
   
 
 
 
 
 
 

(1)
Included in total fixed charges and preferred stock dividends are $14 million and $16 million for the three months ended March 31, 2003 and 2002, respectively, $54 million for the year ended December 31, 2002 and $66 million for the years ended December 31, 2001, 2000, 1999 and 1998, of pretax distributions on the 8.205% mandatorily redeemable preferred capital securities which are classified as "minority interest" on the condensed consolidated statements of income.



QuickLinks

Aon Corporation and Consolidated Subsidiaries Combined With Unconsolidated Subsidiaries Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends