1
EXHIBIT 12.2
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
TOTAL ENTERPRISE BASIS--UNAUDITED
(DOLLARS IN MILLIONS)
YEAR ENDED DECEMBER 31
-------------------------------------------------
1994 1993 1992 1991 1990
---- ---- ---- ---- ----
Portion of rentals representing interest . . . . . $ 85 $ 84 $ 87 $ 91 $ 88
Capitalized interest . . . . . . . . . . . . . . . 58 105 78 63 50
Other interest and fixed charges . . . . . . . . . 464 372 408 474 554
------ ---- ---- ---- ------
Total fixed charges (A) . . . . . . . . . . . . . . $ 607 $561 $573 $628 $ 692
====== ==== ==== ==== ======
Earnings-pretax income (loss) with
applicable adjustments (B) . . . . . . . . . . $1,263 $280 $376 $(53) $1,935
====== ==== ==== ==== ======
Ratio of (B) to (A) . . . . . . . . . . . . . . . . 2.08 (a) (a) (a) 2.80
====== ==== ==== ==== ======
<FN>
- -----------------
(a) Earnings did not cover fixed charges by $281 million for
1993, by $197 million for 1992 and by $681 million for 1991.