Aon Corporation and Consolidated Subsidiaries Exhibit 12(a) Combined With Unconsolidated Subsidiaries Computation of Ratio of Earnings to Fixed Charges Six Months Ended June 30, Years Ended December 31, --------------- --------------------------------------------- (millions except ratios) 1997 1996 1996 1995 1994 1993 1992 (1) ------ ------ ------ ------ ------ ------ --------- Income from continuing operations before provision for income taxes (2) ......................... $167.1 $246.9 $445.6 $458.0 $397.0 $331.6 $179.1 Add back fixed charges: Interest on indebtedness ........................................ 30.6 23.9 44.7 55.5 46.4 42.3 41.9 Interest on ESOP ................................................ 1.9 2.4 4.3 5.3 5.9 6.5 6.9 Portion of rents representative of interest factor ............................................... 29.4 13.4 28.6 21.4 28.7 26.1 19.2 ------ ------ ------ ------- ------ ------ ------- Income as adjusted ......................................... $229.0 $286.6 $523.2 $540.2 $478.0 $406.5 $247.1 ====== ====== ====== ======= ====== ====== ======= Fixed charges: Interest on indebtedness ........................................ $ 30.6 $ 23.9 $ 44.7 $ 55.5 $ 46.4 $ 42.3 $ 41.9 Interest on ESOP ................................................ 1.9 2.4 4.3 5.3 5.9 6.5 6.9 Portion of rents representative of interest factor ............................................... 29.4 13.4 28.6 21.4 28.7 26.1 19.2 ------- ------ ------ ------- ------ ------ ------- Total fixed charges ........................................ $ 61.9 $ 39.7 $ 77.6 $ 82.2 $ 81.0 $ 74.9 $ 68.0 ======= ====== ====== ======= ====== ====== ======= Ratio of earnings to fixed charges .............................. 3.7 7.2 6.7 6.6 5.9 5.4 3.6 ======= ======= ====== ======= ======= ====== ======= Ratio of earnings to fixed charges (3) .......................... 6.5 8.0 7.9 4.9 ======= ======= ====== ======= <FN> (1) Income from continuing operations before provision for income taxes excludes the cumulative effect of changes in accounting principles. (2) Income from continuing operations before provision for income taxes and minority interest includes special charges of $172 million and $30.2 million for six months ended June 30, 1997 and 1996 , respectively, and $90.5 million and $86.5 million in the years ended December 31, 1996 and 1992, respectively. (3) The calculation of this ratio of earnings to fixed charges reflects the exclusion of special charges from the income from continuing operations before provision for income taxes component for the six months ended June 30, 1997 and 1996, respectively, and the years ended December 31, 1996 and 1992, respectively. </FN>