Exhibit 12.1
THE CHUBB CORPORATION
COMPUTATION OF RATIO OF CONSOLIDATED EARNINGS TO FIXED CHARGES
| Years Ended December 31 | ||||||||||||||||||||
| 2013 | 2012 | 2011 | 2010 | 2009 | ||||||||||||||||
| (in millions except for ratio amounts) | ||||||||||||||||||||
| Income from continuing operations before provision for income taxes |
$ | 3,237 | $ | 1,996 | $ | 2,199 | $ | 2,988 | $ | 2,962 | ||||||||||
| Less: |
||||||||||||||||||||
| Income (loss) from equity investees |
183 | 68 | 240 | 340 | (9 | ) | ||||||||||||||
| Add: |
||||||||||||||||||||
| Interest expensed |
213 | 224 | 245 | 248 | 248 | |||||||||||||||
| Capitalized interest amortized or expensed |
3 | 2 | — | 2 | 2 | |||||||||||||||
| Portion of rents representative of the interest factor |
28 | 27 | 28 | 28 | 29 | |||||||||||||||
| Distributions from equity investees |
258 | 154 | 184 | 125 | 51 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income as adjusted |
$ | 3,556 | $ | 2,335 | $ | 2,416 | $ | 3,051 | $ | 3,301 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges: |
||||||||||||||||||||
| Interest expensed |
$ | 213 | $ | 224 | $ | 245 | $ | 248 | $ | 248 | ||||||||||
| Portion of rents representative of the interest factor |
28 | 27 | 28 | 28 | 29 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Fixed charges |
$ | 241 | $ | 251 | $ | 273 | $ | 276 | $ | 277 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Ratio of consolidated earnings to fixed charges |
14.76 | 9.30 | 8.85 | 11.05 | 11.92 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||