EX-12.1 2 dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.1

Murphy Oil Corporation and Consolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges (unaudited)

(Thousands of dollars)

 

     Nine Months Ended
Sept. 30, 2008
   Years Ended December 31,  
        2007    2006     2005     2004     2003  

Income from continuing operations before income taxes

   $ 2,547,608    1,237,232    1,038,398     1,385,115     810,812     374,851  

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

     365    294    (4,065 )   (5,514 )   (4,225 )   (209 )

Previously capitalized interest charged to earnings during period

     16,362    14,585    11,741     15,564     14,065     10,457  

Interest and expense on indebtedness, excluding capitalized interest

     39,090    25,612    9,476     8,765     34,064     20,511  

Interest portion of rentals*

     21,908    13,554    14,021     9,397     7,908     9,857  
                                    

Earnings before provision for taxes and fixed charges

   $ 2,625,333    1,291,277    1,069,571     1,413,327     862,624     415,467  
                                    

Interest and expense on indebtedness, excluding capitalized interest

     39,090    25,612    9,476     8,765     34,064     20,511  

Capitalized interest

     20,236    49,881    43,073     38,539     22,160     37,240  

Interest portion of rentals*

     21,908    13,554    14,021     9,397     7,908     9,857  
                                    

Total fixed charges

   $ 81,234    89,047    66,570     56,701     64,132     67,608  
                                    

Ratio of earnings to fixed charges

     32.3    14.5    16.1     24.9     13.5     6.1  

 

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