EXHIBIT 12 PENNZOIL COMPANY AND SUBSIDIARIES COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES For the six months ended June 30, ---------------------------------- 1997 1996 ------------- ------------- (Dollar amounts expressed in thousands) Income from continuing operations before extraordinary items and cumulative effect of change in accounting principle $ 81,428 $ 40,312 Income tax provision Federal and foreign 39,886 17,616 State 5,852 2,276 ------------- ------------- Total income tax provision 45,738 19,892 Interest charges 89,943 106,625 ------------- ------------- Income before income tax provision and interest charges $ 217,109 $ 166,829 ============= ============= Fixed charges $ 99,087 $ 110,407 ============= ============= Ratio of earnings to fixed charges 2.19 1.51 ============= ============= DETAIL OF INTEREST AND FIXED CHARGES For the six months ended June 30, ---------------------------------- 1997 1996 ------------- ------------- (Expressed in thousands) Interest charges per Consolidated Statement of Income which includes amortization of debt discount, expense and premium $ 87,424 $ 98,149 Add: portion of rental expense representative of interest factor <F1> 11,663 12,258 ------------- ------------- Total fixed charges $ 99,087 $ 110,407 Less: interest capitalized per Consolidated Statement of Income 9,144 3,782 ------------- ------------- Total interest charges $ 89,943 $ 106,625 ============= ============= <FN> <F1> Interest factor based on management's estimates and approximates one-third of rental expense. </FN>