Exhibit 12
Principal Financial Group, Inc.
Computation of Earnings to Fixed Charges Ratio
The ratio of earnings to fixed charges is a measure of our ability to cover fixed costs with current period earnings. A high ratio indicates that earnings are sufficiently covering committed expenses. The following table sets forth, for the periods indicated, our ratios of: (1) earnings to fixed charges before interest credited on investment products and (2) earnings to fixed charges.
|
|
|
| For the nine months |
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
| ended September 30, |
| For the year ended December 31, |
| |||||||||||||||||
|
|
|
| 2012 |
| 2011 |
| 2011 |
| 2010 |
| 2009 |
| 2008 |
| 2007(1) |
| |||||||
|
|
|
| (in millions) |
| |||||||||||||||||||
1. |
| Income from continuing operations before income taxes |
| $ | 693.5 |
| $ | 722.8 |
| $ | 893.1 |
| $ | 785.7 |
| $ | 645.1 |
| $ | 418.1 |
| $ | 1,072.4 |
|
2. |
| Interest expense |
| 94.5 |
| 94.9 |
| 140.5 |
| 122.9 |
| 118.0 |
| 110.3 |
| 115.3 |
| |||||||
3. |
| Interest factor of rental expense |
| 4.5 |
| 4.8 |
| 6.1 |
| 6.4 |
| 6.7 |
| 8.8 |
| 12.3 |
| |||||||
4. |
| Undistributed income from equity investees |
| (71.7 | ) | (72.1 | ) | (116.0 | ) | (83.4 | ) | (68.7 | ) | (18.8 | ) | (71.6 | ) | |||||||
5. |
| Earnings before interest credited on investment products |
| 720.8 |
| 750.4 |
| 923.7 |
| 831.6 |
| 701.1 |
| 518.4 |
| 1,128.4 |
| |||||||
6. |
| Interest credited on investment products |
| 277.8 |
| 336.0 |
| 442.4 |
| 579.2 |
| 725.3 |
| 993.5 |
| 988.3 |
| |||||||
7. |
| Earnings |
| $ | 998.6 |
| $ | 1,086.4 |
| $ | 1,366.1 |
| $ | 1,410.8 |
| $ | 1,426.4 |
| $ | 1,511.9 |
| $ | 2,116.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
8. |
| Interest expense |
| $ | 94.5 |
| $ | 94.9 |
| $ | 140.5 |
| $ | 122.9 |
| $ | 118.0 |
| $ | 110.3 |
| $ | 115.3 |
|
9. |
| Interest factor of rental expense |
| 4.5 |
| 4.8 |
| 6.1 |
| 6.4 |
| 6.7 |
| 8.8 |
| 12.3 |
| |||||||
10. |
| Preferred stock dividends by registrant |
| 24.7 |
| 24.7 |
| 33.0 |
| 33.0 |
| 33.0 |
| 33.0 |
| 33.0 |
| |||||||
11. |
| Fixed charges before interest credited on investment products |
| 123.7 |
| 124.4 |
| 179.6 |
| 162.3 |
| 157.7 |
| 152.1 |
| 160.6 |
| |||||||
12. |
| Interest credited on investment products |
| 277.8 |
| 336.0 |
| 442.4 |
| 579.2 |
| 725.3 |
| 993.5 |
| 988.3 |
| |||||||
13. |
| Fixed charges |
| $ | 401.5 |
| $ | 460.4 |
| $ | 622.0 |
| $ | 741.5 |
| $ | 883.0 |
| $ | 1,145.6 |
| $ | 1,148.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
14. |
| Ratio of earnings to fixed charges before interest credited on investment products (Line item 5/Line item 11) |
| 5.8 |
| 6.0 |
| 5.1 |
| 5.1 |
| 4.4 |
| 3.4 |
| 7.0 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
15. |
| Ratio of earnings to fixed charges (Line item 7/Line item 13) |
| 2.5 |
| 2.4 |
| 2.2 |
| 1.9 |
| 1.6 |
| 1.3 |
| 1.8 |
|
(1) 2007 information was not retrospectively recasted to reflect the DPAC Guidance and the Reinsurance Accounting Change.