Attached files
file | filename |
---|---|
EX-1.1 - EX-1.1 - ALLSTATE CORP | a16-22302_3ex1d1.htm |
8-K - 8-K - ALLSTATE CORP | a16-22302_38k.htm |
Exhibit 12.1
THE ALLSTATE CORPORATION
COMPUTATION OF EARNINGS TO FIXED CHARGES RATIO
|
|
For the nine months |
|
For the year ended December 31, |
| ||||||||||||||||||
($ in millions) |
|
2016 |
|
2015 |
|
2015 |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
1. |
Income from operations before income taxes |
|
$ |
1,496 |
|
$ |
2,562 |
|
$ |
3,282 |
|
$ |
4,236 |
|
$ |
3,396 |
|
$ |
3,306 |
|
$ |
959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
2. |
Interest on indebtedness |
|
$ |
218 |
|
$ |
219 |
|
$ |
292 |
|
$ |
322 |
|
$ |
367 |
|
$ |
373 |
|
$ |
367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
3. |
Interest factor of annual rental expense |
|
11 |
|
14 |
|
19 |
|
18 |
|
19 |
|
15 |
|
24 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
4. |
Interest credited to contractholder funds |
|
558 |
|
578 |
|
761 |
|
919 |
|
1,278 |
|
1,316 |
|
1,645 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
5. |
Total fixed charges (2+3+4) |
|
$ |
787 |
|
$ |
811 |
|
$ |
1,072 |
|
$ |
1,259 |
|
$ |
1,664 |
|
$ |
1,704 |
|
$ |
2,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
6. |
Preferred stock dividends |
|
87 |
|
87 |
|
116 |
|
104 |
|
17 |
|
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
7. |
Total fixed charges and preferred stock dividends (5+6) |
|
$ |
874 |
|
$ |
898 |
|
$ |
1,188 |
|
$ |
1,363 |
|
$ |
1,681 |
|
$ |
1,704 |
|
$ |
2,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
8. |
Income from operations before income taxes and fixed charges (1+5) |
|
$ |
2,283 |
|
$ |
3,373 |
|
$ |
4,354 |
|
$ |
5,495 |
|
$ |
5,060 |
|
$ |
5,010 |
|
$ |
2,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
9. |
Ratio of earnings to fixed charges (8/5) |
|
2.9 |
X |
4.2 |
X |
4.1 |
X |
4.4 |
X |
3.0 |
X |
2.9 |
X |
1.5 |
X | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
10. |
Income from operations before income taxes and fixed charges and preferred stock dividends (1+7) |
|
$ |
2,370 |
|
$ |
3,460 |
|
$ |
4,470 |
|
$ |
5,599 |
|
$ |
5,077 |
|
$ |
5,010 |
|
$ |
2,995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
11. |
Ratio of earnings to fixed charges and preferred stock dividends (10/7) |
|
2.7 |
X |
3.9 |
X |
3.8 |
X |
4.1 |
X |
3.0 |
X |
2.9 |
X |
1.5 |
X |