EX-12.1 3 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)

 

     Years Ended December 31,  
     2008    2007    2006     2005     2004  

Income from continuing operations before income taxes

   $ 2,818,551    1,237,232    1,038,398     1,385,115     810,812  

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

     1,012    294    (4,065 )   (5,514 )   (4,225 )

Previously capitalized interest charged to earnings during period

     21,898    14,585    11,741     15,564     14,065  

Interest and expense on indebtedness

     43,679    25,612    9,476     8,765     34,064  

Interest portion of rentals*

     29,174    13,554    14,021     9,397     7,908  
                              

Earnings before provision for taxes and fixed charges

   $ 2,914,314    1,291,277    1,069,571     1,413,327     862,624  
                              

Interest and expense on indebtedness, excluding capitalized interest

   $ 43,679    25,612    9,476     8,765     34,064  

Capitalized interest

     31,459    49,881    43,073     38,539     22,160  

Interest portion of rentals*

     29,174    13,554    14,021     9,397     7,908  
                              

Total fixed charges

   $ 104,312    89,047    66,570     56,701     64,132  
                              

Ratio of earnings to fixed charges

     27.9    14.5    16.1     24.9     13.5  

 

* Calculated as one-third of rentals, which is considered a reasonable approximation of interest factor.

 

Ex. 12-1