EX-12.1 5 dex121.htm COMPUTATION OF RATIO OF EARNINGS Computation of Ratio of Earnings

Exhibit 12.1

Marathon Oil Corporation

Computation of Ratio of Earnings to Fixed Charges

TOTAL ENTERPRISE BASIS - Unaudited

(Dollars in Millions)

 

     Year Ended December 31
     2007    2006    2005    2004    2003

Portion of rentals representing interest

   $ 101    $ 75    $ 62    $ 57    $ 63

Capitalized interest, including discontinued operations

     214      152      83      48      41

Other interest and fixed charges, including discontinued operations

     135      147      240      279      270
                                  

Total fixed charges (A)

   $ 450    $ 374    $ 385    $ 384    $ 374
                                  

Earnings-pretax income with applicable adjustments (B)

   $ 7,055    $ 9,014    $ 4,557    $ 2,905    $ 2,421
                                  

Ratio of (B) to (A)

     15.68      24.10      11.84      7.57      6.47