EXHIBIT 12.1
THE PROGRESSIVE CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
($ in millions)
(unaudited)
| Six Months Ended June 30, | Years Ended December 31, | |||||||||||||||||||||||
| 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||||||||
Income before income taxes | $ | 1,790.9 | $ | 2,138.9 | $ | 1,470.7 | $ | 1,911.6 | $ | 1,907.4 | $ | 1,720.0 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges: | ||||||||||||||||||||||||
Interest and amortization on indebtedness | 79.7 | 155.9 | 143.9 | 138.4 | 118.2 | 119.1 | ||||||||||||||||||
Portion of rents representative of the interest factor | 4.7 | 8.3 | 6.9 | 5.9 | 5.9 | 6.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total fixed charges | 84.4 | 164.2 | 150.8 | 144.3 | 124.1 | 125.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Interest capitalized, net of amortized interest | (0.2 | ) | (0.7 | ) | (0.9 | ) | (0.8 | ) | (1.1 | ) | (0.6 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total income available for fixed charges | $ | 1,875.1 | $ | 2,302.4 | $ | 1,620.6 | $ | 2,055.1 | $ | 2,030.4 | $ | 1,845.2 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of earnings to fixed charges | 22.2 | 14.0 | 10.7 | 14.2 | 16.4 | 14.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
