Conocophillips S-3ASR Automatic shelf registration

Exhibit 12.2

CONOCOPHILLIPS AND CONSOLIDATED SUBSIDIARIES
TOTAL ENTERPRISE

Computation of Pro Forma Ratio of Earnings to Fixed Charges

	Millions of Dollars
	Year Ended
	December 31, 2005
Pro Forma Earnings Available for Fixed Charges
Pro forma income from continuing operations before income taxes	$	25,756
Pro forma distributions less than equity in earnings of fifty-percent-or-less-owned companies		(1,789	)
Pro forma fixed charges, excluding capitalized interest*		1,620
	$	25,587
Pro Forma Fixed Charges
Pro forma interest and expense on indebtedness, excluding capitalized interest	$	1,360
Pro forma capitalized interest		396
Pro forma interest portion of rental expense		198
	$	1,954
Pro Forma Ratio of Earnings to Fixed Charges		13.1

*Includes amortization of capitalized interest.

Pro forma earnings available for fixed charges include, if any, the company’s pro forma equity in losses of companies owned less than fifty percent and having debt for which the company is contingently liable. Pro forma fixed charges include the company’s proportionate share, if any, of pro forma interest relating to the contingent debt.