Exhibit 12.1 USX CORPORATION COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS TOTAL ENTERPRISE BASIS - (Unaudited) ---------------------------------------------------------- (Dollars in Millions) First Quarter Ended Year Ended December 31 March 31 -------------------------------- 1999 1998 1998 1997 1996 1995 1994 ---- ---- ---- ---- ---- ---- ---- Portion of rentals representing interest $26 $26 $105 $82 $78 $76 $83 Capitalized interest 9 9 46 31 11 13 58 Other interest and fixed charges 85 75 328 312 382 452 456 Pretax earnings which would be required to cover preferred stock dividend requirements of parent 4 4 15 20 36 46 49 ---- ---- ---- ---- ---- ---- ---- Combined fixed charges and preferred stock dividends (A) $124 $114 $494 $445 $507 $587 $646 ==== ==== ==== ==== ==== ==== ==== Earnings-pretax income with applicable adjustments (B) $436 $579 $1662 $1745 $1837 $877 $1300 ==== ==== ==== ==== ==== ==== ==== Ratio of (B) to (A) 3.52 5.08 3.36 3.92 3.62 1.49 2.01 ==== ==== ==== ==== ==== ==== ====