Exhibit 12
CONOCOPHILLIPS AND CONSOLIDATED SUBSIDIARIES
TOTAL ENTERPRISE
Computation of Ratio of Earnings to Fixed Charges
Millions of Dollars | ||||||||||||||||||||
Years Ended December 31 | ||||||||||||||||||||
2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||
Earnings Available for Fixed Charges | ||||||||||||||||||||
Income (loss) from continuing operations before income taxes and noncontrolling interests that have not incurred fixed charges | $ | (5,586 | ) | (7,296 | ) | 9,321 | 14,387 | 15,356 | ||||||||||||
Distributions received greater than equity losses | 299 | 101 | 77 | * | (822 | ) | (596 | ) | ||||||||||||
Fixed charges, excluding capitalized interest** | 1,546 | 1,192 | 901 | 787 | 1,127 | |||||||||||||||
| ||||||||||||||||||||
$ | (3,741 | ) | (6,003 | ) | 10,299 | 14,352 | 15,887 | |||||||||||||
| ||||||||||||||||||||
Fixed Charges | ||||||||||||||||||||
Interest and expense on indebtedness, excluding capitalized interest | $ | 1,245 | 920 | 648 | 612 | 749 | ||||||||||||||
Capitalized interest | 157 | 294 | 488 | 667 | 615 | |||||||||||||||
Interest portion of rental expense | 129 | 70 | 114 | 75 | 67 | |||||||||||||||
| ||||||||||||||||||||
$ | 1,531 | 1,284 | 1,250 | 1,354 | 1,431 | |||||||||||||||
| ||||||||||||||||||||
Ratio of Earnings to Fixed Charges*** | — | — | 8.2 | 10.6 | 11.1 | |||||||||||||||
|
* | Includes a significant distribution from a Canadian joint venture. |
** | Includes amortization of capitalized interest totaling approximately $172 million in 2016, $202 million in 2015, $139 million in2014,$101 million in 2013, and $311 million in 2012. |
*** | Earnings for the years ended December 31, 2016 and 2015, were inadequate to cover fixed charges by $5,272 million and $7,287million, respectively. |