Exhibit 12.1 USX CORPORATION COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS TOTAL ENTERPRISE BASIS - (Unaudited) Continuing Operations ---------------------------------------------------------- (Dollars in Millions) First Quarter Ended Year Ended December 31 March 31 -------------------------------- 1998 1997 1997 1996 1995 1994 1993 ---- ---- ---- ---- ---- ---- ---- Portion of rentals representing interest $21 $19 $82 $78 $76 $83 $81 Capitalized interest 9 4 31 11 13 58 105 Other interest and fixed charges 75 85 312 382 452 456 365 Pretax earnings which would be required to cover preferred stock dividend requirements of parent 4 9 20 36 46 49 44 ---- ---- ---- ---- ---- ---- ---- Combined fixed charges and preferred stock dividends (A) $109 $117 $445 $507 $587 $646 $595 ==== ==== ==== ==== ==== ==== ==== Earnings-pretax income with applicable adjustments (B) $520 $396 $1745 $1837 $877 $1300 $239 ==== ==== ==== ==== ==== ==== ==== Ratio of (B) to (A) 4.77 3.38 3.92 3.62 1.49 2.01 (a) ==== ==== ==== ==== ==== ==== ==== <FN> (a) Earnings did not cover combined fixed charges and preferred stock dividends by $356 million for 1993.