EX-7.1 2 d374795dex71.htm EX-7.1 EX-7.1

Exhibit 7.1

PETRÓLEOS MEXICANOS, SUBSIDIARY ENTITIES AND SUBSIDIARY COMPANIES

Computation of ratio of earnings to fixed charges

(In thousands of Mexican pesos)

 

     2016     2015     2014     2013     2012  

IFRS

          

Fixed Charges:

          

Interest capitalized in fixed assets

     3,667,752       5,258,854       3,997,121       2,943,597       2,110,075  

Interest expense

     132,681,656       99,271,197       73,657,618       54,067,022       72,951,202  

Amortization premiums related to indebtedness

     (1,610,183     (2,229,657     312,296       (1,890,710     1,560,478  

Estimate of the interest within rental expense

     500,654       450,760       242,436       159,380       214,041  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

     135,239,879       102,681,154       78,209,471       55,279,289       76,835,796  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (191,144,342     (712,567,398     (265,542,989     (170,058,427     2,600,478  

Hydrocarbon Income Tax (IRP)

     —         —         (18,735,301     3,787,543       2,392,919  

Income Tax and Others

     (40,291,940     (45,587,267     3,773,966       3,672,466       2,138,856  

Cumulative effect of adoption of new accounting standards

     —         —         —         —         —    

Profit sharing in subsidiaries and affiliates (income from equity investees)

     (2,135,845     (2,318,115     (34,368     (706,710     (4,797,607
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pretax income from continuing operations before income from equity investees

     (233,572,127     (760,472,780     (280,538,692     (163,305,128     2,334,646  

Fixed Charges:

     135,239,879       102,681,154       78,209,471       55,279,289       76,835,796  

Amortization of interest capitalized

     146,710       210,354       159,885       117,744       84,403  

Distributed income of investments shares

     293,397       359,941       736,302       914,116       685,704  

Interest capitalized in fixed assets

     (3,667,752     (5,258,854     (3,997,121     (2,943,597     (2,110,075
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

     (101,559,893     (662,480,185     (205,430,155     (109,937,576     77,830,474  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amount by which fixed charges exceed earnings

     236,799,772       765,161,339       283,639,626       165,216,865       —    

Ratio of earnings to fixed charges

     —         —         —         —         1.01