Exhibit 12
AETNA INC.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND RATIO OF EARNINGS
TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
| | | | | | | | | | | | | | | | | | | | | |
| | | Years Ended |
| | | December 31, |
| | |
|
| (Millions) | | 2003 | | 2002 | | 2001 | | 2000 | | 1999 |
| |
| |
| |
| |
| |
|
| Pretax income (loss) from continuing operations | | $ | 1,441.6 | | | $ | 544.8 | | | $ | (378.7 | ) (1) | | $ | (39.0 | )(2) | | $ | 744.8 | |
| Add back fixed charges | | | 161.1 | | | | 178.3 | | | | 218.8 | | | | 360.9 | | | | 322.3 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| Income as adjusted | | $ | 1,602.7 | | | $ | 723.1 | | | $ | (159.9 | ) | | $ | 321.9 | | | $ | 1,067.1 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| Fixed charges: | | | | | | | | | | | | | | | | | | | | |
| Interest on indebtedness | | $ | 102.9 | | | $ | 119.5 | | | $ | 142.8 | | | $ | 248.2 | | | $ | 232.7 | |
| Portion of rents representative of interest factor | | | 58.2 | | | | 58.8 | | | | 76.0 | | | | 112.7 | | | | 89.6 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| Total fixed charges | | | 161.1 | | | | 178.3 | | | | 218.8 | | | | 360.9 | | | | 322.3 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| Preferred stock dividend requirements (3) | | | — | | | | — | | | | — | | | | — | | | | 56.9 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| Total combined fixed charges and preferred stock dividend requirements (3) | | $ | 161.1 | | | $ | 178.3 | | | $ | 218.8 | | | $ | 360.9 | | | $ | 379.2 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| Ratio of earnings to fixed charges | | | 9.95 | | | | 4.06 | | | | (0.73 | )(1) | | | 0.89 | (2) | | | 3.31 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| Ratio of earnings to combined fixed charges and preferred stock dividends | | | 9.95 | | | | 4.06 | | | | (0.73 | )(1) | | | 0.89 | (2) | | | 2.81 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| (1) | | Pretax loss from continuing operations reflects a severance and facilities charge of $192.5 million. Additional pretax income from continuing operations necessary to achieve both a ratio of earnings to fixed charges of 1.0 and a ratio of earnings to combined fixed charges and preferred stock dividends of 1.0, was approximately $378.7 million. |
| |
| (2) | | Pretax loss from continuing operations reflects a goodwill write-off of $310.2 million, a severance and facilities charge of $142.5 million and $57.8 million of change-in control related payments and other costs required to effect the spin-off of the Company from former Aetna. Additional pretax income from continuing operations necessary to achieve both a ratio of earnings to fixed charges of 1.0 and a ratio of earnings to combined fixed charges and preferred stock dividends of 1.0, was approximately $39.0 million. |
| |
| (3) | | Although the Company did not pay preferred stock dividends, preferred stock dividends paid by former Aetna Inc. have been included for purposes of this calculation for the year ending December 31, 1999 (through the redemption date of July 19, 1999), as the preferred stock issued by former Aetna Inc. was issued in connection with the acquisition of U.S. Healthcare Inc. in 1996. |
