EX-12.(B) 4 a2122284zex-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

 
  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 and preferred stock dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness

 

$

79

 

$

91

 

$

124

 

$

127

 

$

140

 

$

105

 

$

87
 
Preferred stock dividends

 

 

46

 

 

52

 

 

58

 

 

70

 

 

70

 

 

70

 

 

70
   
 
 
 
 
 
 
   
Interest and dividends

 

 

125

 

 

143

 

 

182

 

 

197

 

 

210

 

 

175

 

 

157
 
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 and preferred stock dividends

 

$

169

 

$

208

 

$

270

 

$

310

 

$

335

 

$

302

 

$

282
   
 
 
 
 
 
 

Ratio of earnings to combined fixed charges and preferred stock dividends(1)

 

 

5.2

 

 

3.3

 

 

3.8

 

 

2.0

 

 

3.3

 

 

2.8

 

 

4.0
   
 
 
 
 
 
 

(1)
Included in total fixed charges and preferred stock dividends are $43 million and $49 million for the nine months ended September 30, 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