Exhibit 12.1
Murphy Oil Corporation and Consolidated Subsidiaries
Computation of Ratio of Earnings to Fixed Charges (unaudited)
(Thousands of dollars)
Six Months Ended June 30, 2009 | Years Ended December 31,1 | |||||||||||||||
2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||
Income from continuing operations before income taxes | $ | 427,660 | 2,821,455 | 1,208,747 | 1,000,043 | 1,347,028 | 804,262 | |||||||||
Distributions (less than) greater than equity in earnings of affiliates | 2,863 | 1,012 | 294 | (4,065 | ) | (5,514 | ) | (4,225 | ) | |||||||
Previously capitalized interest charged to earnings during period | 11,930 | 21,898 | 14,585 | 11,741 | 15,564 | 14,065 | ||||||||||
Interest and expense on indebtedness, excluding capitalized interest | 2,722 | 42,153 | 25,612 | 9,476 | 8,765 | 34,064 | ||||||||||
Interest portion of rentals2 | 14,130 | 29,174 | 13,554 | 14,021 | 9,397 | 7,908 | ||||||||||
Earnings before provision for taxes and fixed charges | $ | 459,305 | 2,915,692 | 1,262,792 | 1,031,216 | 1,375,240 | 856,074 | |||||||||
Interest and expense on indebtedness, excluding capitalized interest | 2,722 | 42,153 | 25,612 | 9,476 | 8,765 | 34,064 | ||||||||||
Capitalized interest | 22,450 | 31,459 | 49,881 | 43,073 | 38,539 | 22,160 | ||||||||||
Interest portion of rentals2 | 14,130 | 29,174 | 13,554 | 14,021 | 9,397 | 7,908 | ||||||||||
Total fixed charges | $ | 39,302 | 102,786 | 89,047 | 66,570 | 56,701 | 64,132 | |||||||||
Ratio of earnings to fixed charges | 11.7 | 28.4 | 14.2 | 15.5 | 24.3 | 13.3 |
1 | Prior years reclassified to conform to current presentation. |
2 | Calculated as one-third of rentals. Considered a reasonable approximation of interest factor. |
Ex. 12-1