Attached files
file | filename |
---|---|
8-K - 8-K - ALLSTATE CORP | a14-15305_18k.htm |
EX-4.1 - EX-4.1 - ALLSTATE CORP | a14-15305_1ex4d1.htm |
EX-3.1 - EX-3.1 - ALLSTATE CORP | a14-15305_1ex3d1.htm |
EX-5.1 - EX-5.1 - ALLSTATE CORP | a14-15305_1ex5d1.htm |
Exhibit 12.1
THE ALLSTATE CORPORATION
COMPUTATION OF EARNINGS TO FIXED CHARGES RATIO
($ in millions) |
|
For the three months |
|
For the year ended December 31, |
| |||||||||||
|
|
|
2014 |
|
2013 |
|
2013 |
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Income from operations before income taxes |
$ |
849 |
$ |
1,030 |
$ |
3,396 |
$ |
3,306 |
$ |
959 |
$ |
1,100 |
$ |
1,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. |
Interest on indebtedness |
$ |
87 |
$ |
98 |
$ |
367 |
$ |
373 |
$ |
367 |
$ |
367 |
$ |
392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. |
Interest factor of annual rental expense |
|
4 |
|
4 |
|
19 |
|
15 |
|
24 |
|
26 |
|
31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. |
Interest credited to contractholder funds |
|
307 |
|
345 |
|
1,278 |
|
1,316 |
|
1,645 |
|
1,807 |
|
2,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. |
Total fixed charges (2+3+4) |
$ |
398 |
$ |
447 |
$ |
1,664 |
$ |
1,704 |
$ |
2,036 |
$ |
2,200 |
$ |
2,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. |
Preferred stock dividends |
|
13 |
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. |
Total fixed charges and preferred stock dividends (5+6) |
$ |
411 |
$ |
447 |
$ |
1,681 |
$ |
1,704 |
$ |
2,036 |
$ |
2,200 |
$ |
2,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8. |
Income from operations before income taxes and fixed charges (1+5) |
$ |
1,247 |
$ |
1,477 |
$ |
5,060 |
$ |
5,010 |
$ |
2,995 |
$ |
3,300 |
$ |
3,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9. |
Ratio of earnings to fixed charges (8/5) |
|
3.1 |
X |
3.3 |
X |
3.0 |
X |
2.9 |
X |
1.5 |
X |
1.5 |
X |
1.5 |
X |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. |
Income from operations before income taxes and fixed charges and preferred stock dividends (1+7) |
$ |
1,260 |
$ |
1,477 |
$ |
5,077 |
$ |
5,010 |
$ |
2,995 |
$ |
3,300 |
$ |
3,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11. |
Ratio of earnings to fixed charges and preferred stock dividends (10/7) |
|
3.1 |
X |
3.3 |
X |
3.0 |
X |
2.9 |
X |
1.5 |
X |
1.5 |
X |
1.5 |
X |