EX-12.1 3 d446290dex121.htm EX-12.1 EX-12.1

EXHIBIT 12.1

Murphy Oil Corporation and Consolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges (unaudited)

(Thousands of dollars)

 

     Years Ended December 31,  
     2012      2011      2010      2009      2008  

Income from continuing operations before income taxes

   $ 1,622,982         1,492,644         1,325,652         1,210,917         2,702,735   

Distributions greater than equity in earnings of affiliates

     6,648         2,622         5,343         4,970         1,012   

Previously capitalized interest charged to earnings during period

     18,061         18,757         29,401         26,954         20,385   

Interest and expense on indebtedness, excluding capitalized interest

     14,932         40,700         34,728         24,391         42,152   

Interest portion of rentals*

     49,279         50,756         50,355         38,452         30,618   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before provision for taxes and fixed charges

   $ 1,711,902         1,605,479         1,445,479         1,305,684         2,796,902   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest and expense on indebtedness, excluding capitalized interest

     14,932         40,700         34,728         24,391         42,152   

Capitalized interest

     39,173         15,131         18,444         28,614         31,459   

Interest portion of rentals*

     49,279         50,756         50,355         38,452         30,618   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

   $ 103,384         106,587         103,527         91,457         104,229   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     16.6         15.1         14.0         14.3         26.8   

 

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

 

Ex. 12-1