EX-12.1 2 d264832dex121.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,  
     2011      2010      2009      2008      2007  

Income from continuing operations before income taxes

   $ 1,550,983         1,388,710         1,235,413         2,849,489         906,538   

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

     2,622         5,343         4,970         1,012         294   

Previously capitalized interest charged to earnings during period

     18,923         29,743         27,180         20,803         13,490   

Interest and expense on indebtedness, excluding capitalized interest

     40,700         34,728         24,391         42,152         24,784   

Interest portion of rentals*

     50,756         50,355         38,452         30,618         14,551   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before provision for taxes and fixed charges

   $ 1,663,984         1,508,879         1,330,406         2,944,074         959,657   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest and expense on indebtedness, excluding capitalized interest

     40,700         34,728         24,391         42,152         24,784   

Capitalized interest

     15,131         18,444         28,614         31,459         49,881   

Interest portion of rentals*

     50,756         50,355         38,452         30,618         14,551   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

   $ 106,587         103,527         91,457         104,229         89,216   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     15.6         14.6         14.5         28.2         10.8   

 

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