EX-12.1 2 mur-20141231ex121148a7d.htm EX-12.1 Exhibit 12 for 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXHIBIT 12

 

 

 

 

 

 

 

 

 

 

 

Murphy Oil Corporation and Consolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges (unaudited)

(Thousands of dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31,

 

 

2014

 

2013

 

2012

 

2011

 

2010

Income from continuing operations before
  income taxes

$

1,252,270 

 

1,472,687 

 

1,368,010 

 

1,167,875 

 

1,115,639 

Distributions greater than equity in earnings
  of affiliates

 

4,962 

 

5,204 

 

6,648 

 

2,622 

 

5,343 

Previously capitalized interest charged to
  earnings during period

 

19,760 

 

16,896 

 

18,061 

 

18,757 

 

29,401 

Interest and expense on indebtedness,
  excluding capitalized interest

 

115,819 

 

71,900 

 

14,932 

 

40,700 

 

34,728 

Interest portion of rentals*

 

46,528 

 

44,478 

 

42,103 

 

42,235 

 

44,122 

 

 

 

 

 

 

 

 

 

 

 

Earnings before provision for taxes and
  fixed charges

$

1,439,339 

 

1,611,165 

 

1,449,754 

 

1,272,189 

 

1,229,233 

 

 

 

 

 

 

 

 

 

 

 

Interest and expense on indebtedness,
  excluding capitalized interest

 

115,819 

 

71,900 

 

14,932 

 

40,700 

 

34,728 

Capitalized interest

 

20,605 

 

52,523 

 

39,173 

 

15,131 

 

18,444 

Interest portion of rentals*

 

46,528 

 

44,478 

 

42,103 

 

42,235 

 

44,122 

 

 

 

 

 

 

 

 

 

 

 

Total fixed charages

$

182,952 

 

168,901 

 

96,208 

 

98,066 

 

97,294 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

7.9 

 

9.5 

 

15.1 

 

13.0 

 

12.6 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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