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, |
| |||||||||||||||||
|
|
|
| 2014 |
| 2013 |
| 2013 |
| 2012 |
| 2011 |
| 2010 |
| 2009 |
| |||||||
|
|
|
| (in millions) |
| |||||||||||||||||||
1. |
| Income from continuing operations before income taxes |
| $ | 1,177.7 |
| $ | 814.1 |
| $ | 1,124.0 |
| $ | 960.0 |
| $ | 872.8 |
| $ | 771.4 |
| $ | 645.1 |
|
2. |
| Interest expense |
| 101.7 |
| 107.7 |
| 143.4 |
| 127.1 |
| 140.5 |
| 122.9 |
| 118.0 |
| |||||||
3. |
| Interest factor of rental expense |
| 4.3 |
| 4.6 |
| 5.7 |
| 6.1 |
| 6.1 |
| 6.4 |
| 6.7 |
| |||||||
4. |
| Undistributed income from equity investees |
| (80.4 | ) | (80.8 | ) | (107.3 | ) | (99.9 | ) | (98.5 | ) | (130.6 | ) | (68.7 | ) | |||||||
5. |
| Earnings before interest credited on investment products |
| 1,203.3 |
| 845.6 |
| 1,165.8 |
| 993.3 |
| 920.9 |
| 770.1 |
| 701.1 |
| |||||||
6. |
| Interest credited on investment products |
| 143.0 |
| 201.8 |
| 256.6 |
| 366.3 |
| 442.4 |
| 579.2 |
| 725.3 |
| |||||||
7. |
| Earnings |
| $ | 1,346.3 |
| $ | 1,047.4 |
| $ | 1,422.4 |
| $ | 1,359.6 |
| $ | 1,363.3 |
| $ | 1,349.3 |
| $ | 1,426.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
8. |
| Interest expense |
| $ | 101.7 |
| $ | 107.7 |
| $ | 143.4 |
| $ | 127.1 |
| $ | 140.5 |
| $ | 122.9 |
| $ | 118.0 |
|
9. |
| Interest factor of rental expense |
| 4.3 |
| 4.6 |
| 5.7 |
| 6.1 |
| 6.1 |
| 6.4 |
| 6.7 |
| |||||||
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 |
| 130.7 |
| 137.0 |
| 182.1 |
| 166.2 |
| 179.6 |
| 162.3 |
| 157.7 |
| |||||||
12. |
| Interest credited on investment products |
| 143.0 |
| 201.8 |
| 256.6 |
| 366.3 |
| 442.4 |
| 579.2 |
| 725.3 |
| |||||||
13. |
| Fixed charges |
| $ | 273.7 |
| $ | 338.8 |
| $ | 438.7 |
| $ | 532.5 |
| $ | 622.0 |
| $ | 741.5 |
| $ | 883.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
14. |
| Ratio of earnings to fixed charges before interest credited on investment products (Line item 5/Line item 11) |
| 9.2 |
| 6.2 |
| 6.4 |
| 6.0 |
| 5.1 |
| 4.7 |
| 4.4 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
15. |
| Ratio of earnings to fixed charges (Line item 7/Line item 13) |
| 4.9 |
| 3.1 |
| 3.2 |
| 2.6 |
| 2.2 |
| 1.8 |
| 1.6 |
|