EXHIBIT 12.3 ALCO STANDARD CORPORATION RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS (DOLLARS IN THOUSANDS) 1996 1995 1994 1993 1992 ---------- ---------- ---------- ---------- ---------- Earnings Income from continuing operations $ 164,893 $ 115,011 $ 1,996 $ 61,276 $ 51,612 Add: Loss from unconsolidated affiliate 117,158 2,538 Provision for income taxes 107,984 75,501 41,315 40,093 33,488 Fixed charges 127,557 82,354 60,367 49,418 39,761 ---------- ---------- ---------- ---------- ---------- Earnings, as adjusted (A) $ 400,434 $ 272,866 $ 220,836 $ 153,325 $ 124,861 ========== ========== ========== ========== ========== Fixed Charges Other interest expense, including interest on capital lesses $ 105,222 $ 61,888 $ 44,096 $ 39,044 $ 30,923 Estimated interest component of rental expense 22,335 20,466 16,271 10,374 8,838 ---------- ---------- ---------- ---------- ---------- Total fixed charges 127,557 82,354 60,367 49,418 39,761 Preferred stock dividends, as adjusted 36,952 25,180 18,908 15,846 129 ---------- ---------- ---------- ---------- ---------- Total fixed charges and preferred stock dividends (B) $ 164,509 $ 107,534 $ 79,275 $ 65,264 $ 39,890 ========== ========== ========== ========== ========== Ratio of earnings to fixed charges and (A)/(B) preferred stock dividends 2.4 2.5 2.8 2.3 3.1 === === === === ===