Exhibit 12.1
Murphy Oil Corporation and Consolidated Subsidiaries
Computation of Ratio of Earnings to Fixed Charges (unaudited)
(Thousands of dollars)
Nine Months Ended Sept. 30, 2010 | Years Ended December 31, | |||||||||||||||||||||||
2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||
Income from continuing operationsbefore income taxes | $ | 1,091,122 | 1,277,173 | 2,818,365 | 1,189,004 | 971,883 | 1,319,386 | |||||||||||||||||
Distributions (less than) greater than equity in earnings of affiliates | 3,919 | 4,970 | 1,012 | 294 | (4,065 | ) | (5,514 | ) | ||||||||||||||||
Previously capitalized interest charged to earnings during period | 23,600 | 28,275 | 21,898 | 14,585 | 11,741 | 15,564 | ||||||||||||||||||
Interest and expense on indebtedness, excluding capitalized interest | 30,384 | 24,391 | 42,152 | 24,784 | 9,476 | 8,765 | ||||||||||||||||||
Interest portion of rentals* | 22,686 | 28,501 | 29,174 | 13,554 | 14,021 | 9,397 | ||||||||||||||||||
Earnings before provision for taxes and fixed charges | $ | 1,171,711 | 1,363,310 | 2,912,601 | 1,242,221 | 1,003,056 | 1,347,598 | |||||||||||||||||
Interest and expense on indebtedness, excluding capitalized interest | 30,384 | 24,391 | 42,152 | 24,784 | 9,476 | 8,765 | ||||||||||||||||||
Capitalized interest | 11,069 | 28,614 | 31,459 | 49,881 | 43,073 | 38,539 | ||||||||||||||||||
Interest portion of rentals* | 22,686 | 28,501 | 29,174 | 13,554 | 14,021 | 9,397 | ||||||||||||||||||
Total fixed charges | $ | 64,139 | 81,506 | 102,785 | 88,219 | 66,570 | 56,701 | |||||||||||||||||
Ratio of earnings to fixed charges | 18.3 | 16.7 | 28.3 | 14.1 | 15.1 | 23.8 |
* | Calculated as one-third of rentals. Considered a reasonable approximation of interest factor. |
Ex. 12-1