Attached files

file filename
8-K - 8-K - ALLSTATE CORPa14-15305_18k.htm
EX-4.1 - EX-4.1 - ALLSTATE CORPa14-15305_1ex4d1.htm
EX-3.1 - EX-3.1 - ALLSTATE CORPa14-15305_1ex3d1.htm
EX-5.1 - EX-5.1 - ALLSTATE CORPa14-15305_1ex5d1.htm

Exhibit 12.1

 

THE ALLSTATE CORPORATION

COMPUTATION OF EARNINGS TO FIXED CHARGES RATIO

 

($ in millions)

 

For the three months
ended March 31,

 

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