Exhibit 12.2
Aon Corporation and Consolidated Subsidiaries
Combined With Unconsolidated Subsidiaries
Computation of Ratio of Earnings to Combined Fixed Charges
and Preferred Stock Dividends
|
| Six Months Ended |
| Years Ended December 31, |
| |||||||||||||||||
(millions except ratios) |
| 2009 |
| 2008 |
| 2008 |
| 2007 |
| 2006 |
| 2005 |
| 2004 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income from continuing operations before provision for income taxes and noncontrolling interests |
| $ | 553 |
| $ | 485 |
| $ | 879 |
| $ | 1,025 |
| $ | 738 |
| $ | 567 |
| $ | 519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Less: Earnings from unconsolidated entities under the equity method of accounting |
| 2 |
| 1 |
| 5 |
| 6 |
| 5 |
| 7 |
| 3 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Add back fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest on indebtedness |
| 55 |
| 64 |
| 126 |
| 138 |
| 129 |
| 125 |
| 136 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest on FIN 48 liabilities |
| — |
| (1 | ) | — |
| (2 | ) | — |
| — |
| — |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Portion of rents representative of interest factor |
| 20 |
| 25 |
| 47 |
| 75 |
| 79 |
| 71 |
| 73 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Income as adjusted |
| $ | 626 |
| $ | 572 |
| $ | 1,047 |
| $ | 1,230 |
| $ | 941 |
| $ | 756 |
| $ | 725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Fixed charges and preferred stock dividends: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest on indebtedness |
| $ | 55 |
| $ | 64 |
| $ | 126 |
| $ | 138 |
| $ | 129 |
| $ | 125 |
| $ | 136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Preferred stock dividends |
| — |
| — |
| — |
| — |
| — |
| 3 |
| 3 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest and dividends |
| 55 |
| 64 |
| 126 |
| 138 |
| 129 |
| 128 |
| 139 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Portion of rents representative of interest factor |
| 20 |
| 25 |
| 47 |
| 75 |
| 79 |
| 71 |
| 73 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total fixed charges and preferred stock dividends |
| $ | 75 |
| $ | 89 |
| $ | 173 |
| $ | 213 |
| $ | 208 |
| $ | 199 |
| $ | 212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ratio of earnings to combined fixed charges and preferred stock dividends |
| 8.3 |
| 6.4 |
| 6.1 |
| 5.8 |
| 4.5 |
| 3.8 |
| 3.4 |
|
1