EX-12.1 9 h69016exv12w1.htm EX-12.1 exv12w1
EXHIBIT 12.1
APACHE CORPORATION
STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
AND COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(In thousands, except ratio data)
                                         
(Unaudited)   2009     2008     2007     2006     2005  
EARNINGS
                                       
Pretax income from continuing operations
  $ 326,391       932,392     $ 4,672,612     $ 4,009,595     $ 4,206,254  
Add: Fixed charges excluding capitalized interest
    285,816       214,288       258,221       178,399       138,399  
 
                             
Adjusted Earnings
  $ 612,207     $ 1,146,680     $ 4,930,833     $ 4,187,994     $ 4,344,653  
 
                             
 
                                       
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
                                       
Interest expense including capitalized interest (1)
  $ 309,619     $ 280,457     $ 308,235     $ 217,454     $ 175,419  
Amortization of debt expense
    5,553       3,689       3,310       2,048       3,748  
Interest component of lease rental expenditures (2)
    31,197       24,306       22,424       20,198       16,220  
 
                             
Fixed charges
    346,369       308,452       333,969       239,700       195,387  
 
                                       
Preferred stock dividend requirements (3)
    12,105       7,438       9,437       8,922       9,105  
 
                             
 
                                       
Combined Fixed Charges and Preferred Stock Dividends (1).
  $ 358,474     $ 315,890     $ 343,406     $ 248,622     $ 204,492  
 
                             
 
                                       
Ratio of Earnings to Fixed Charges
    1.77       3.72       14.76       17.47       22.24  
 
                             
 
                                       
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
    1.71       3.63       14.36       16.84       21.25  
 
                             
 
(1)   Interest expense related to the provisions for uncertainty in income taxes under ASC Topic 740, “Income Taxes” is not included in the computation of ratios of earnings to fixed charges and combined fixed charges and preferred stock dividends.
 
(2)   Represents the portion of rental expense assumed to be attributable to interest factors of related rental obligations determined at interest rates appropriate for the period during which the rental obligations were incurred. Approximately 32 to 34 percent of rental payments applies for all periods presented.
 
(3)   The Company does not receive a tax benefit for its preferred stock dividends. This amount represents the pre-tax earnings that would be required to cover its preferred stock dividends.