Exhibit 12. MOBIL CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (In millions) Three Months Ended Year Ended December 31, March 31, ------------------------------------------ -------- 1991 1992 1993 1994 1995 1996 ------ ------ ------ ------ ------ ------ Income Before Change in Accounting Principle(s) $1,920 $1,308 $2,084 $1,759 $2,376 $ 736 Add: Income taxes ............ 2,105 1,567 1,931 1,919 2,015 786 Portion of rents representative of interest factor ....... 344 319 339 340 368 92 Interest and debt discount expense ...... 713 612 529(a) 461 467 116 Earnings (greater) less than dividends from equity affiliates...... (151) 36 265 (40) (51) 65 ------ ------ ------ ------ ------ ------ Income as Adjusted ...... $4,931 $3,842 $5,148 $4,439 $5,175 $1,795 ====== ====== ====== ====== ====== ====== Fixed Charges: Interest and debt discount expense ...... $ 713 $ 612 $ 529(a)$ 461 $ 467 $ 116 Capitalized interest .... 20 42 42 37 47 12 Portion of rents representative of interest factor ....... 344 319 339 340 368 92 ------ ------ ------ ------ ------ ------ Total Fixed Charges ..... $1,077 $ 973 $ 910 $ 838 $ 882 $ 220 ====== ====== ====== ====== ====== ====== Ratio of Earnings to Fixed Charges ......... 4.6 3.9 5.7(a) 5.3 5.9 8.2 ====== ====== ====== ====== ====== ====== Note: For the years ended December 31, 1991, 1992, 1993, 1994, 1995 and the three months ended March 31, 1996, Fixed Charges exclude $42 million, $37 million, $31 million, $37 million, $28 million and $7 million, respectively, of interest expense attributable to debt issued by the Mobil Oil Corporation Employee Stock Ownership Plan Trust and guaranteed by Mobil. (a) Excludes the favorable effect of $205 million of interest benefits from the resolution of prior-period tax issues. MOBIL - 17-