Exhibit 12
Exhibit 12. Statement re computation of ratios
TORCHMARK CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Dollar amounts in thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | |
| | 2011 | | | 2010 | | | 2009 | | | 2008 | | | 2007 | |
Earnings: | | | | | | | | | | | | | | | | | | | | |
Pre-tax earnings | | $ | 723,782 | | | $ | 750,570 | | | $ | 543,570 | | | $ | 589,446 | | | $ | 689,909 | |
| | | | | |
Fixed charges | | | 79,481 | | | | 77,152 | | | | 71,570 | | | | 64,918 | | | | 69,532 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Earnings before fixed charges | | $ | 803,263 | | | $ | 827,722 | | | $ | 615,140 | | | $ | 654,364 | | | $ | 759,441 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Fixed charges: | | | | | | | | | | | | | | | | | | | | |
Interest expense* | | $ | 76,980 | | | $ | 74,669 | | | $ | 69,260 | | | $ | 62,721 | | | $ | 67,089 | |
| | | | | |
Amortization of bond issue costs | | | 928 | | | | 860 | | | | 672 | | | | 508 | | | | 475 | |
| | | | | |
Estimated interest factor of rental expense | | | 1,573 | | | | 1,623 | | | | 1,638 | | | | 1,689 | | | | 1,968 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Total fixed charges | | $ | 79,481 | | | $ | 77,152 | | | $ | 71,570 | | | $ | 64,918 | | | $ | 69,532 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Ratio of earnings to fixed charges | | | 10.1 | | | | 10.7 | | | | 8.6 | | | | 10.1 | | | | 10.9 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Earnings before fixed charges | | $ | 803,263 | | | $ | 827,722 | | | $ | 615,140 | | | $ | 654,364 | | | $ | 759,441 | |
Interest credited for deposit products | | | 70,746 | | | | 69,742 | | | | 64,799 | | | | 57,176 | | | | 52,403 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Adjusted earnings before fixed charges | | $ | 874,009 | | | $ | 897,464 | | | $ | 679,939 | | | $ | 711,540 | | | $ | 811,844 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Fixed charges | | $ | 79,481 | | | $ | 77,152 | | | $ | 71,570 | | | $ | 64,918 | | | $ | 69,532 | |
Interest credited for deposit products | | | 70,746 | | | | 69,742 | | | | 64,799 | | | | 57,176 | | | | 52,403 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Adjusted fixed charges | | $ | 150,227 | | | $ | 146,894 | | | $ | 136,369 | | | $ | 122,094 | | | $ | 121,935 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Ratio of earnings to fixed charges including interest credited on deposit products as a fixed charge | | | 5.8 | | | | 6.1 | | | | 5.0 | | | | 5.8 | | | | 6.7 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Rental expense | | $ | 4,767 | | | $ | 4,919 | | | $ | 4,963 | | | $ | 5,117 | | | $ | 5,964 | |
| | | | | |
Estimated interest factor of rental expense (33%) | | $ | 1,573 | | | $ | 1,623 | | | $ | 1,638 | | | $ | 1,689 | | | $ | 1,968 | |
* | There was no interest capitalized in any period indicated. |