Aon (AON) 10-Q/A 2002 Q1 Quarterly report (amended)

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
(millions except ratios)

			Three Months Ended March 31,				Years Ended December 31,
			2002		2001		2001		2000		1999		1998		1997
			(Restated)		(Restated)
Income before provision for income taxes and minority interest			$	271	$	48	$	309	$	854	$	635	$	931	$	542
ADD BACK FIXED CHARGES:
	Interest on indebtedness			29		36		127		140		105		87		70
	Interest credited on investment-type insurance contracts			12		16		56		71		77		72		45
	Interest on ESOP			—		—		—		—		1		2		3
	Portion of rents representative of interest factor			15		14		57		54		49		51		44
		INCOME AS ADJUSTED	$	327	$	114	$	549	$	1,119	$	867	$	1,143	$	704
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS:
	Interest on indebtedness		$	29	$	36	$	127	$	140	$	105	$	87	$	70
	Preferred stock dividends			17		17		70		70		70		70		82
		INTEREST AND DIVIDENDS		46		53		197		210		175		157		152
	Interest credited on investment-type insurance contracts			12		16		56		71		77		72		45
	Interest on ESOP			—		—		—		—		1		2		3
	Portion of rents representative of interest factor			15		14		57		54		49		51		44
		TOTAL FIXED CHARGES AND PREFERRED STOCK DIVIDENDS	$	73	$	83	$	310	$	335	$	302	$	282	$	244
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS (1)				4.5		1.4		1.8		3.3		2.9		4.1		2.9

(1)

Included in total fixed charges and preferred stock dividends are $16 million for the three months ended March 31, 2002 and 2001, $66 million for the years ended December 31, 2001, 2000, 1999 and 1998, and $64 million for the year ended December 31, 1997, of pretax distributions on the 8.205% mandatorily redeemable preferred capital securities which are classified as "minority interest" on the condensed consolidated statements of income.

QuickLinks

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 (millions except ratios)