Exhibit 12. MOBIL CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (In millions) Nine Months Ended Year Ended December 31, Sep. 30, ----------------------------------------- -------- 1992 1993 1994 1995 1996 1997 ------ ------ ------ ------ ------ ------ Income Before Change in Accounting Principle(s).. $1,308 $2,084 $1,759 $2,376 $2,964 $2,568 Add: Income taxes .............. 1,567 1,931 1,919 2,015 3,147 2,372 Portion of rents representative of interest factor ......... 319 339 340 368 376 282 Interest and debt discount expense ........ 612 529(a) 461 467 455 331 Earnings less (greater) than dividends from equity affiliates........ 36 265 (40) (51) 153 (104) ------ ------ ------ ------ ------ ------ Income as Adjusted ........ $3,842 $5,148 $4,439 $5,175 $7,095 $5,449 ====== ====== ====== ====== ====== ====== Fixed Charges: Interest and debt discount expense ........ $ 612 $ 529(a) $ 461 $ 467 $ 455 $ 331 Capitalized interest ...... 42 42 37 47 78 77 Portion of rents representative of interest factor ......... 319 339 340 368 376 282 ------ ------ ------ ------ ------ ------ Total Fixed Charges ....... $ 973 $ 910 $ 838 $ 882 $ 909 $ 690 ====== ====== ====== ====== ====== ====== Ratio of Earnings to Fixed Charges ........... 3.9 5.7(a) 5.3 5.9 7.8 7.9 ====== ====== ====== ====== ====== ====== Note: For the years ended December 31, 1992, 1993, 1994, 1995 and 1996 and the nine months ended September 30, 1997, Fixed Charges exclude $37 million, $31 million, $37 million, $28 million, $24 million, and $22 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 - 20 -