EX-12.(B) 6 a2152901zex-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

 
  Years Ended December 31,
(millions except ratios)

  2004
  2003
  2002
  2001
  2000

Income from continuing operations before provision for income taxes and minority interest

 

$

880

 

$

1,131

 

$

840

 

$

367

 

$

846

Less: Earnings from unconsolidated entities under the equity method of accounting

 

 

34

 

 

49

 

 

19

 

 

(139

)

 

44

Add back fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness

 

 

136

 

 

101

 

 

124

 

 

127

 

 

140
 
Interest credited on deposit-type insurance contracts

 

 

1

 

 


 

 

29

 

 

56

 

 

71
 
Portion of rents representative of interest factor

 

 

73

 

 

67

 

 

59

 

 

57

 

 

54
   
 
 
 
 
   
Income as adjusted

 

$

1,056

 

$

1,250

 

$

1,033

 

$

746

 

$

1,067
   
 
 
 
 

Fixed charges and preferred stock dividends:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
 
Interest on indebtedness (1)

 

$

136

 

$

101

 

$

124

 

$

127

 

$

140
 
Preferred stock dividends (2)

 

 

3

 

 

61

 

 

58

 

 

70

 

 

70
   
 
 
 
 
   
Interest and dividends

 

 

139

 

 

162

 

 

182

 

 

197

 

 

210
 
Interest credited on deposit-type insurance contracts

 

 

1

 

 


 

 

29

 

 

56

 

 

71
 
Portion of rents representative of interest factor

 

 

73

 

 

67

 

 

59

 

 

57

 

 

54
   
 
 
 
 
   
Total fixed charges and preferred stock
dividends

 

$

213

 

$

229

 

$

270

 

$

310

 

$

335
   
 
 
 
 

Ratio of earnings to combined fixed charges
and preferred stock dividends

 

 

5.0

 

 

5.5

 

 

3.8

 

 

2.4

 

 

3.2
   
 
 
 
 

(1)
As a result of the adoption of FIN 46 on December 31, 2003, Aon was required to deconsolidate its 8.205% mandatorily redeemable preferred capital securities. This decrease was offset by an increase in notes payable. Beginning in 2004, interest expense ($58 million for the year ended December 31, 2004) on these notes payable was reported as part of interest expense in the consolidated statements of income.

(2)
Included in preferred stock dividends are $57 million and $54 million for the years ended December 31, 2003 and 2002, respectively, and $66 million for the years ended December 31, 2001 and 2000 of pretax distributions on the capital securities which are classified as "minority interest" on the 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