Exhibit 12. MOBIL CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (In millions) Three Months Ended Year Ended December 31, March 31, __________________________________________ ________ 1992 1993 1994 1995 1996 1997 ______ ______ ______ ______ ______ ______ Income Before Change in Accounting Principle(s) $1,308 $2,084 $1,759 $2,376 $2,964 $ 826 Add: Income taxes ............ 1,567 1,931 1,919 2,015 3,147 864 Portion of rents representative of interest factor ....... 319 339 340 368 376 94 Interest and debt discount expense ...... 612 529(a) 461 467 455 98 Earnings (greater) less than dividends from equity affiliates...... 36 265 (40) (51) 153 (34) ------ ------ ------ ------ ------ ------ Income as Adjusted ...... $3,842 $5,148 $4,439 $5,175 $7,095 $1,848 ====== ====== ====== ====== ====== ====== Fixed Charges: Interest and debt discount expense ...... $ 612 $ 529(a) $ 461 $ 467 $ 455 $ 98 Capitalized interest .... 42 42 37 47 78 22 Portion of rents representative of interest factor ....... 319 339 340 368 376 94 ------ ------ ------ ------ ------ ------ Total Fixed Charges ..... $ 973 $ 910 $ 838 $ 882 $ 909 $ 214 ====== ====== ====== ====== ====== ====== Ratio of Earnings to Fixed Charges ......... 3.9 5.7(a) 5.3 5.9 7.8 8.6 ====== ====== ====== ====== ====== ====== Note: For the years ended December 31, 1992, 1993, 1994, 1995 and 1996 and the three months ended March 31, 1997, Fixed Charges exclude $37 million, $31 million, $37 million, $28 million, $24 million, and $8 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 -