EX-12.(A) 3 a2122284zex-12_a.htm EXHIBIT 12(A)
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12(a)


Aon Corporation and Consolidated Subsidiaries
Combined With Unconsolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges

 
  Nine Months Ended
September 30,

  Years Ended December 31,
 
  2003
  2002
  2002
  2001
  2000
  1999
  1998
 
  (millions except ratios)

Income from continuing operations before provision for income taxes and minority interest   $ 754   $ 524   $ 824   $ 368   $ 850   $ 625   $ 922

Add back fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness

 

 

79

 

 

91

 

 

124

 

 

127

 

 

140

 

 

105

 

 

87
 
Interest credited on deposit-type insurance contracts

 

 

3

 

 

27

 

 

29

 

 

56

 

 

71

 

 

77

 

 

72
 
Interest on ESOP

 

 


 

 


 

 


 

 


 

 


 

 

1

 

 

2
 
Portion of rents representative of interest factor

 

 

41

 

 

38

 

 

59

 

 

57

 

 

54

 

 

49

 

 

51
   
 
 
 
 
 
 
    Income as adjusted   $ 877   $ 680   $ 1,036   $ 608   $ 1,115   $ 857   $ 1,134
   
 
 
 
 
 
 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness

 

$

79

 

$

91

 

$

124

 

$

127

 

$

140

 

$

105

 

$

87
 
Interest credited on deposit-type insurance contracts

 

 

3

 

 

27

 

 

29

 

 

56

 

 

71

 

 

77

 

 

72
 
Interest on ESOP

 

 


 

 


 

 


 

 


 

 


 

 

1

 

 

2
 
Portion of rents representative of interest factor

 

 

41

 

 

38

 

 

59

 

 

57

 

 

54

 

 

49

 

 

51
   
 
 
 
 
 
 
    Total fixed charges   $ 123   $ 156   $ 212   $ 240   $ 265   $ 232   $ 212
   
 
 
 
 
 
 

Ratio of earnings to fixed charges

 

 

7.1

 

 

4.4

 

 

4.9

 

 

2.5

 

 

4.2

 

 

3.7

 

 

5.3
   
 
 
 
 
 
 



QuickLinks

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