EX-12.1 2 mur-20160331xex12_1.htm EX-12.1 Q1 2016 Exhibit 12

EXHIBIT 12







Murphy Oil Corporation and Consolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges (unaudited)

(Thousands of dollars)





 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months

 

 

 

 

 

 

 

 

 

 



 

Ended

 

Years Ended December 31,

 

 

March 31, 2016

 

2015

 

2014

 

2013

 

2012

 

2011



 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 before income taxes

$

(265,034)

 

(3,282,262)

 

1,252,270 

 

1,472,687 

 

1,368,010 

 

1,167,875 



 

 

 

 

 

 

 

 

 

 

 

 

Distributions (less than) greater than equity in earnings of affiliates

 

(318)

 

4,104 

 

4,962 

 

5,204 

 

6,648 

 

2,622 



 

 

 

 

 

 

 

 

 

 

 

 

Previously capitalized interest charged to
  earnings during period

 

3,123 

 

27,201 

 

19,760 

 

16,896 

 

18,061 

 

18,757 



 

 

 

 

 

 

 

 

 

 

 

 

Interest and expense on indebtedness,

  excluding capitalized interest

 

30,220 

 

117,375 

 

115,819 

 

71,900 

 

14,932 

 

40,700 



 

 

 

 

 

 

 

 

 

 

 

 

Interest portion of rentals(1)

 

7,409 

 

26,932 

 

46,528 

 

44,478 

 

42,103 

 

42,235 



 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before provision for taxes 
  and fixed charges

$

(224,600)

 

(3,106,650)

 

1,439,339 

 

1,611,165 

 

1,449,754 

 

1,272,189 



 

 

 

 

 

 

 

 

 

 

 

 

Interest and expense on indebtedness,
  excluding capitalized interest

 

30,220 

 

117,375 

 

115,819 

 

71,900 

 

14,932 

 

40,700 



 

 

 

 

 

 

 

 

 

 

 

 

Capitalized interest

 

1,841 

 

7,290 

 

20,605 

 

52,523 

 

39,173 

 

15,131 



 

 

 

 

 

 

 

 

 

 

 

 

Interest portion of rentals(1)

 

7,409 

 

26,932 

 

46,528 

 

44,478 

 

42,103 

 

42,235 



 

 

 

 

 

 

 

 

 

 

 

 

Total fixed charges

$

39,470 

 

151,597 

 

182,952 

 

168,901 

 

96,208 

 

98,066 



 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 –

(2)

 –

(2)

7.9 

 

9.5 

 

15.1 

 

13.0 





(1)Calculated as one-third of rentals.  Considered a reasonable approximation of interest factor.



(2)Earnings for the three-month period ended March 31, 2016 and the year ended December 31, 2015 were inadequate to cover fixed charges by $264,070 and $3,258,247, respectively.































Ex. 12-1