EX-12.1 2 dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

 

Exhibit 12.1

Murphy Oil Corporation and Consolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges (unaudited)

(Thousands of dollars)

 

     Nine Months
Ended
Sept. 30, 2010
     Years Ended December 31,  
      2009      2008      2007      2006     2005  

Income from continuing operationsbefore income taxes

   $ 1,091,122         1,277,173         2,818,365         1,189,004         971,883        1,319,386   

Distributions (less than) greater than equity in earnings of affiliates

     3,919         4,970         1,012         294         (4,065     (5,514

Previously capitalized interest charged to earnings during period

     23,600         28,275         21,898         14,585         11,741        15,564   

Interest and expense on indebtedness, excluding capitalized interest

     30,384         24,391         42,152         24,784         9,476        8,765   

Interest portion of rentals*

     22,686         28,501         29,174         13,554         14,021        9,397   
                                                    

Earnings before provision for taxes and fixed charges

   $ 1,171,711         1,363,310         2,912,601         1,242,221         1,003,056        1,347,598   
                                                    

Interest and expense on indebtedness, excluding capitalized interest

     30,384         24,391         42,152         24,784         9,476        8,765   

Capitalized interest

     11,069         28,614         31,459         49,881         43,073        38,539   

Interest portion of rentals*

     22,686         28,501         29,174         13,554         14,021        9,397   
                                                    

Total fixed charges

   $ 64,139         81,506         102,785         88,219         66,570        56,701   
                                                    

Ratio of earnings to fixed charges

     18.3         16.7         28.3         14.1         15.1        23.8   

 

* Calculated as one-third of rentals. Considered a reasonable approximation of interest factor.

 

Ex. 12-1