Exhibit 99

TRW Inc. and Subsidiaries
Computation of Ratio of Earnings
to Fixed Charges — Unaudited

(In millions except ratio data)

	Three Months		Years Ended December 31
	Ended
	March 31
	2002		2001		2000			1999			1998		1997
Earnings before income taxes and extraordinary items	$	129.2	$	140.5	$	706.4	(A)	$	787.3	(B)	$	746.1	$	239.7	(C)
Unconsolidated affiliates		0.3		98.3		1.2			(37.1	)		1.0		(8.0	)
Minority earnings		4.1		23.2		12.5			22.8			10.5		20.2
Fixed charges excluding capitalized interest		121.3		548.5		606.9			552.1			174.3		123.9
Earnings	$	254.9	$	810.5	$	1,327.0		$	1,325.1		$	931.9	$	375.8
Fixed Charges:
Interest expense	$	103.6	$	477.7	$	523.8		$	476.7		$	114.4	$	75.4
Capitalized interest		0.9		5.1		5.0			4.7			4.7		4.5
Portion of rents representative of interest factor		17.7		70.8		83.1			75.3			59.9		48.5
Total fixed charges	$	122.2	$	553.6	$	611.9		$	556.7		$	179.0	$	128.4
Ratio of earnings to fixed charges		2.1x		1.5x		2.2x			2.4x			5.2x		2.9x

(A)	The 2000 earnings before income taxes and extraordinary items of $706.4 million, includes an $11.7 million earnings charge, $6.2 million after the effect of minority interest, for purchased in-process research and development. See “Acquisitions” note in the Notes to Financial Statements of the Company’s 2000 Annual Report to Shareholders.
(B)	The 1999 earnings before income taxes and extraordinary items of $787.3 million, includes an $85.3 million earnings charge for purchased in-process research and development. See “Acquisitions” note in the Notes to Financial Statements of the Company’s 1999 Annual Report to Shareholders.
(C)	The 1997 earnings before income taxes and extraordinary items of $239.7 million includes a $548 million earnings charge for purchased in-process research and development. See “Acquisitions” note in the Notes to Financial Statements of the Company’s 1997 Annual Report to Shareholders.