EXHIBIT (12)
THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
=============================================
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
-------------------------------------------------
Millions of Dollars
Three Months
Years Ended June 30 Ended Sept. 30
------------------------------------------------- --------------
1991 1992 1993 1994 1995 1994 1995
------ ------ ------ ------ ------ ------ ------
EARNINGS AS DEFINED
- -------------------
Earnings from operations before income taxes
after eliminating undistributed earnings
of 20% to 50% owned affiliates $2,652 $2,870 $ 294 $3,307 $4,022 $1,239 $1,246
Fixed charges excluding capitalized interest 435 584 631 569 571 142 145
------ ------ ------ ------ ------ ------ ------
TOTAL EARNINGS, AS DEFINED $3,087 $3,454 $ 925 $3,876 $4,593 $1,381 $1,391
====== ====== ====== ====== ====== ====== ======
FIXED CHARGES, AS DEFINED
- -------------------------
Interest expense $ 395 $ 510 $ 552 $ 482 $ 488 $ 119 $ 123
1/3 of rental expense 40 74 79 87 83 23 22
------ ------ ------ ------ ------ ------ -------
435 584 631 569 571 142 145
Capitalized interest 17 25 25 19 23 3 1
------ ------ ------ ------ ------ ------ -------
TOTAL FIXED CHARGES, AS DEFINED $ 452 $ 609 $ 656 $ 588 $ 594 $ 145 $ 146
====== ====== ====== ====== ====== ====== ======
RATIO OF EARNINGS TO FIXED CHARGES 6.8 5.7 1.4 6.6 7.7 9.5 9.5
-11-