EX-12 3 dp60466_ex12.htm EXHIBIT 12

 

Exhibit 12

 

Murphy Oil Corporation and Consolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges (unaudited)

(Thousands of dollars)

 

                   
                   
   Six Months               
   Ended  Years Ended December 31,
   June 30, 2015  2014  2013  2012  2011  2010
                   
Income (loss) from continuing
  operations before income taxes
  $(227,819)   1,252,270    1,472,687    1,368,010    1,167,875    1,115,639 
                               
Distributions greater than equity
  in earnings of affiliates
   2,361    4,962    5,204    6,648    2,622    5,343 
                               
Previously capitalized interest
  charged to earnings during period
   13,575    19,760    16,896    18,061    18,757    29,401 
                               
Interest and expense on indebtedness,
   excluding capitalized interest
   56,728    115,819    71,900    14,932    40,700    34,728 
                               
Interest portion of rentals(1)   13,478    46,528    44,478    42,103    42,235    44,122 
                               
Earnings (loss) before provision
  for taxes  and fixed charges
  $(141,677)   1,439,339    1,611,165    1,449,754    1,272,189    1,229,233 
                               
Interest and expense on indebtedness,
  excluding capitalized interest
   56,728    115,819    71,900    14,932    40,700    34,728 
                               
Capitalized interest   3,208    20,605    52,523    39,173    15,131    18,444 
                               
Interest portion of rentals(1)   13,478    46,528    44,478    42,103    42,235    44,122 
                               
Total fixed charges  $73,414    182,952    168,901    96,208    98,066    97,294 
                               
Ratio of earnings to fixed charges   (2)   7.9    9.5    15.1    13.0    12.6 

 

(1)Calculated as one-third of rentals. Considered a reasonable approximation of interest factor.

 

(2)Earnings for the six-month period ended June 30, 2015 were inadequate to cover fixed charges by $215,091.