Eastman Kodak (KODK) 10-Q 2005 Q3 Quarterly report

Exhibit (12)

Eastman Kodak Company
Computation of Ratio of Earnings to Fixed Charges
(in millions, except for ratios)

	Nine Months Ended September 30, 2005
Loss from continuing operations before income taxes	$	(587	)
Adjustments:
Minority interest in loss of subsidiaries with fixed charges		2
Undistributed income of equity method investees		(13	)
Interest expense		144
Interest component of rental expense (1)		40
Amortization of capitalized interest		13
Earnings as adjusted	$	(401	)
Fixed charges:
Interest expense		144
Interest component of rental expense (1)		40
Capitalized interest		2
Total fixed charges	$	186
Ratio of earnings to fixed charges		*

(1)	Interest component of rental expense is estimated to equal 1/3 of such expense, which is considered a reasonable approximation of the interest factor.
*	Earnings for the nine months ended September 30, 2005 were inadequate to cover fixed charges.  The coverage deficiency was $587 million.