Exhibit 12
THE PROGRESSIVE CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(millions)
(unaudited)
| Years Ended December 31, | ||||||||||||||||||||
| 2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
Income before income taxes | $ | 1,720.0 | $ | 1,317.7 | $ | 1,487.0 | $ | 1,565.2 | $ | 1,556.9 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest and amortization on indebtedness | 119.1 | 124.1 | 133.1 | 134.6 | 141.5 | |||||||||||||||
Portion of rents representative of the interest factor | 6.7 | 7.2 | 7.6 | 9.2 | 9.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total fixed charges | 125.8 | 131.3 | 140.7 | 143.8 | 151.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Interest capitalized, net of amortized interest | (.6 | ) | 0 | (.2 | ) | (1.0 | ) | (2.2 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total income available for fixed charges | $ | 1,845.2 | $ | 1,449.0 | $ | 1,627.5 | $ | 1,708.0 | $ | 1,706.1 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings to fixed charges | 14.7 | 11.0 | 11.6 | 11.9 | 11.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||