Exhibit 12

 

GENWORTH FINANCIAL, INC.

 

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollar amounts in millions)

 

    Three
months ended
March 31,
2005


  Year ended

      December 31,
2004


  December 31,
2003


  December 31,
2002


  December 31,
2001


  December 31,
2000


Net earnings from continuing operations before income taxes and accounting changes

  $ 484   $ 1,638   $ 1,382   $ 1,791   $ 1,821   $ 1,851

Fixed charges included in earnings from continuing operations:

                                   

Interest expense

    72     217     140     124     126     126

Interest portion of rental expense

    4     14     23     25     23     25

Interest credited to contractholders

    340     1,432     1,624     1,645     1,620     1,456
   

 

 

 

 

 

Subtotal

    416     1,663     1,787     1,794     1,769     1,607

Fixed charges included in earnings from discontinued operations:

                                   

Interest expense

    —       —       12     16     15     17

Interest portion of rental expense

    —       —       8     12     12     12

Interest credited to contractholders

    —       —       68     79     51     41
   

 

 

 

 

 

Subtotal

    —       —       88     107     78     70

Total fixed charges

    416     1,663     1,875     1,901     1,847     1,677
   

 

 

 

 

 

Earnings available for fixed charges (including interest credited to contractholders)

  $ 900   $ 3,301   $ 3,257   $ 3,692   $ 3,668   $ 3,528
   

 

 

 

 

 

Ratio of earnings to fixed charges (including interest credited to contractholders)(1)

    2.16     1.98     1.74     1.94     1.99     2.10

(1) For purposes of determining this ratio, earnings consist of earnings from continuing operations before taxes and accounting changes plus fixed charges from continuing and discontinued operations. Fixed charges consist of (a) interest expense on short-term and long-term borrowings; (b) interest credited to contractholders on annuities and financial products; and (c) the portion of operating leases that are representative of the interest factor.