EX-7.1 3 d556653dex71.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)

 

     2017     2016     2015     2014     2013  

IFRS

          

Fixed Charges:

          

Interest capitalized in fixed assets

     3,060,963       3,667,752       5,258,854       3,997,121       2,943,597  

Interest expense

     140,350,860       132,681,656       99,271,197       73,657,618       54,067,022  

Amortization premiums related to indebtedness

     (2,109,778     (1,610,183     (2,229,657     312,296       (1,890,710

Estimate of the interest within rental expense

     418,883       500,654       450,760       242,436       159,380  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Fixed Charges

     141,720,928       135,239,879       102,681,154       78,209,471       55,279,289  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (280,850,619     (191,144,342     (712,567,398     (265,542,989     (170,058,427

Hydrocarbon Income Tax (IRP)

     —         —         —         (18,735,301     3,787,543  

Income Tax and Others

     (5,064,168     (12,640,369     (45,587,267     3,773,966       3,672,466  

Cumulative effect of adoption of new accounting standards

     —         —         —         —         —    

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

     (360,440     (2,135,845     (2,318,115     (34,368     (706,710
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pretax income from continuing operations before income from equity investees

     (286,275,227     (205,920,556     (760,472,780     (280,538,692     (163,305,128

Fixed Charges:

     141,720,928       135,239,879       102,681,154       78,209,471       55,279,289  

Amortization of interest capitalized

     122,439       146,710       210,354       159,885       117,744  

Distributed income of investments shares

     180,675       293,397       359,941       736,302       914,116  

Interest capitalized in fixed assets

     (3,060,963     (3,667,752     (5,258,854     (3,997,121     (2,943,597
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings

     (147,312,148     (73,908,322     (662,480,185     (205,430,155     (109,937,576
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amount by which fixed charges exceed earnings

     289,033,076       209,148,201       765,161,339       283,639,626       165,216,865  

Ratio of earnings to fixed charges

     —         —         —         —         —