EXHIBIT 12 PENNZOIL COMPANY AND SUBSIDIARIES COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES For the three months ended March 31, ---------------------------------- 1997 1996 ------------- ------------- (Dollar amounts expressed in thousands) Income from continuing operations before extraordinary items and cumulative effect of change in accounting principle $ 57,551 $ 15,769 Income tax provision Federal and foreign 29,197 6,898 State 3,440 802 ------------- ------------- Total income tax provision 32,637 7,700 Interest charges 42,730 53,789 ------------- ------------- Income before income tax provision and interest charges $ 132,918 $ 77,258 ============= ============= Fixed charges $ 49,355 $ 55,241 ============= ============= Ratio of earnings to fixed charges 2.69 1.40 ============= ============= DETAIL OF INTEREST AND FIXED CHARGES For the three months ended March 31, ---------------------------------- 1997 1996 ------------- ------------- (Expressed in thousands) Interest charges per Consolidated Statement of Income which includes amortization of debt discount, expense and premium $ 43,743 $ 49,015 Add: portion of rental expense representative of interest factor <F1> 5,612 6,226 ------------- ------------- Total fixed charges $ 49,355 $ 55,241 Less: interest capitalized per Consolidated Statement of Income 6,625 1,452 ------------- ------------- Total interest charges $ 42,730 $ 53,789 ============= ============= <FN> <F1> Interest factor based on management's estimates and approximates one-third of rental expense. </FN>