American Financial (AFG) 10-K 2005 FY Annual report

AMERCIAN FINANCIAL GROUP, INC. AND SUBSIDIARIES

EXHIBIT 12 - COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

(Dollars in Thousands)

	Year Ended December 31,
	2005	2004	2003	2002	2001
Pretax income (loss) excluding
discontinued operations	$320,940	$552,245	$270,968	$128,154	$ 17,505
Minority interest in subsidiaries
having fixed charges(*)	28,096	28,882	44,013	33,839	43,187
Less undistributed equity in (earnings)
losses of investees	7,823	4,883	(13,975)	13,830	25,462
Fixed charges:
Interest on annuities	341,593	313,627	294,940	300,966	294,654
Interest expense	73,054	71,738	57,177	60,271	60,616
Interest on subsidiary trust
obligations	6,315	9,218	1,473	-	-
Debt discount and expense	3,890	3,841	2,084	879	1,072
Portion of rentals representing
interest	10,285	11,751	12,703	16,483	16,900
EARNINGS	$791,996	$996,185	$669,383	$554,422	$459,396
Fixed charges:
Interest on annuities	$341,593	$313,627	$294,940	$300,966	$294,654
Interest expense	73,054	71,738	57,177	60,271	60,616
Interest on subsidiary trust
obligations	6,315	9,218	1,473	-	-
Debt discount and expense	3,890	3,841	2,084	879	1,072
Portion of rentals representing
interest	10,285	11,751	12,703	16,483	16,900
Pretax preferred dividend
requirements of subsidiaries	-	-	27,543	28,184	32,296
FIXED CHARGES	$435,137	$410,175	$395,920	$406,783	$405,538
Ratio of Earnings to Fixed Charges	1.82	2.43	1.69	1.36	1.13
Earnings in Excess of Fixed Charges	$356,859	$586,010	$273,463	$147,639	$ 53,858
(*)  Amounts include subsidiary preferred dividends and accrued distributions on      preferred securities of consolidated trusts for years prior to 2004.

E-3