1 EXHIBIT (12)(a) COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (in millions) (unaudited) Six Months Ended Year Ended June 30 December 31 ----------------- ---------------- 1996 1995 1995 ---- ---- ---- Income (loss) before income taxes and minority interest $(1,280) $ 26 $ 13 Less: Equity in income (loss) of 50 percent or less owned affiliates 1 - 2 Add: Fixed charges excluding capitalized interest 270 105 259 ------- ----- ----- Earnings as adjusted $(1,011) $ 131 $ 270 ======= ===== ===== Fixed charges: Interest expense $ 255 $ 95 $ 237 Rental expense 15 10 22 Capitalized interest - - - ------- ----- ----- Total fixed charges $ 270 $ 105 $ 259 ======= ===== ===== Ratio of earnings to fixed charges (a) 1.25x 1.04x ======= ===== ===== (a) Additional income before income taxes and minority interest of $1,281 million would be necessary to attain a ratio of earnings to fixed charges of 1.00x for the six months ended June 30, 1996. -34-