EX-12 5 v398473_ex12.htm EXHIBIT 12

Exhibit 12

Horace Mann Educators Corporation

Statement Regarding Computation of Ratios

Computation of Ratio of Earnings to Fixed Charges

For the Years Ended December 31, 2014, 2013, 2012, 2011 and 2010

(Dollars in millions)

|  | Year Ended December 31, |
|  | 2014 |  |  | 2013 |  |  | 2012 |  |  | 2011 |  |  | 2010 |
Fixed charges: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  | $ | 14.2 |  |  | $ | 14.2 |  |  | $ | 14.2 |  |  | $ | 14.0 |  |  | $ | 14.0 |
Interest credited to policyholders on interest-sensitive contracts |  |  | 176.1 |  |  |  | 169.9 |  |  |  | 163.6 |  |  |  | 154.9 |  |  |  | 146.7 |
Total fixed charges |  | $ | 190.3 |  |  | $ | 184.1 |  |  | $ | 177.8 |  |  | $ | 168.9 |  |  | $ | 160.7 |
Earnings: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Income before income taxes |  | $ | 146.1 |  |  | $ | 154.1 |  |  | $ | 149.2 |  |  | $ | 94.9 |  |  | $ | 110.2 |
Add: Interest expense |  |  | 14.2 |  |  |  | 14.2 |  |  |  | 14.2 |  |  |  | 14.0 |  |  |  | 14.0 |
Subtotal – earnings before interest expense |  |  | 160.3 |  |  |  | 168.3 |  |  |  | 163.4 |  |  |  | 108.9 |  |  |  | 124.2 |
Add: Interest credited to policyholders on interest-sensitive contracts |  |  | 176.1 |  |  |  | 169.9 |  |  |  | 163.6 |  |  |  | 154.9 |  |  |  | 146.7 |
Earnings before fixed charges |  | $ | 336.4 |  |  | $ | 338.2 |  |  | $ | 327.0 |  |  | $ | 263.8 |  |  | $ | 270.9 |
Ratio of earnings to fixed charges |  |  | 1.8 | x |  |  | 1.8 | x |  |  | 1.8 | x |  |  | 1.6 | x |  |  | 1.7 | x
Supplemental information (A): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Ratio of earnings before interest expense to interest expense |  |  | 11.3 | x |  |  | 11.9 | x |  |  | 11.5 | x |  |  | 7.8 | x |  |  | 8.9 | x

| (A) | Fixed charges and earnings in this calculation do not include interest credited to policyholders on interest-sensitive contracts. This adjusted coverage ratio is not required, but is provided as supplemental information because it is commonly used by individuals who analyze the Company’s results.