EX-12 2 d642704dex12.htm EX-12 EX-12

EXHIBIT 12

Murphy Oil Corporation and Consolidated Subsidiaries

Computation of Ratio of Earnings to Fixed Charges (unaudited)

(Thousands of dollars)

 

     Years Ended December 31,  
     2013      2012      2011      2010      2009  

Income from continuing operations before income taxes

   $ 1,472,687         1,368,010         1,167,875         1,115,639         1,124,587   

Distributions greater than equity in earnings of affiliates

     5,204         6,648         2,622         5,343         4,970   

Previously capitalized interest charged to earnings during period

     16,896         18,061         18,757         29,401         26,954   

Interest and expense on indebtedness, excluding capitalized interest

     71,900         14,932         40,700         34,728         24,391   

Interest portion of rentals*

     44,478         42,103         42,235         44,122         32,563   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings before provision for taxes and fixed charges

   $ 1,611,165         1,449,754         1,272,189         1,229,233         1,213,465   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest and expense on indebtedness, excluding capitalized interest

     71,900         14,932         40,700         34,728         24,391   

Capitalized interest

     52,523         39,173         15,131         18,444         28,614   

Interest portion of rentals*

     44,478         42,103         42,235         44,122         32,563   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

   $  168,901         96,208         98,066         97,294         85,568   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     9.5         15.1         13.0         12.6         14.2   

 

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

 

Ex. 12-1