EXHIBIT 12.3 UNION OIL COMPANY OF CALIFORNIA AND CONSOLIDATED SUBSIDIARIES COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Year Ended December 31 ---------------------------------------------- Millions of dollars 1996 1995 1994 1993 1992 - ---------------------------------------------------------------------------------------------------- Earnings from continuing operations before cumulative effect of accounting change $ 468 $251 $111 $273 $169 Provision for income taxes 302 226 161 213 137 Minority interest - - - - 5 ---------------------------------------------- Earnings subtotal (a) 770 477 272 486 311 Fixed charges included in earnings: Interest expense 279 291 275 304 379 Interest portion of rentals (b) 40 41 50 55 61 ---------------------------------------------- Subtotal 319 332 325 359 440 Earnings from continuing operations available before fixed charges $1,089 $809 $597 $845 $751 ---------------------------------------------- Fixed charges: Fixed charges included in earnings 319 332 325 359 440 Capitalized interest 15 35 30 30 34 ---------------------------------------------- Total fixed charges $ 334 $367 $355 $389 $474 Ratio of earnings from continuing operations to fixed charges 3.3 2.2 1.7 2.2 1.6 - ---------------------------------------------------------------------------------------------------- (a) Includes pre-tax asset write downs of: $ 75 $105 $ 71 $ 19 $ 50 The ratio of earnings, excluding asset write downs, to fixed charges would be: 3.5 2.5 1.9 2.2 1.7 (b) Calculated as one-third of operating rental expense.