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, 2011 | Years Ended December 31, | |||||||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||||
Income from continuing operations before income taxes | $ | 1,013,025 | 1,414,231 | 1,277,173 | 2,818,365 | 1,189,004 | 971,883 | |||||||||||||||||
Distributions (less than) greater than equity in earnings of affiliates | 1,159 | 5,343 | 4,970 | 1,012 | 294 | (4,065 | ) | |||||||||||||||||
Previously capitalized interest charged to earnings during period | 9,978 | 30,758 | 28,275 | 21,898 | 14,585 | 11,741 | ||||||||||||||||||
Interest and expense on indebtedness, excluding capitalized interest | 15,247 | 34,728 | 24,391 | 42,152 | 24,784 | 9,476 | ||||||||||||||||||
Interest portion of rentals* | 14,808 | 31,030 | 28,501 | 29,174 | 13,554 | 14,021 | ||||||||||||||||||
Earnings before provision for taxes and fixed charges | $ | 1,054,217 | 1,516,090 | 1,363,310 | 2,912,601 | 1,242,221 | 1,003,056 | |||||||||||||||||
Interest and expense on indebtedness, excluding capitalized interest | 15,247 | 34,728 | 24,391 | 42,152 | 24,784 | 9,476 | ||||||||||||||||||
Capitalized interest | 9,072 | 18,444 | 28,614 | 31,459 | 49,881 | 43,073 | ||||||||||||||||||
Interest portion of rentals* | 14,808 | 31,030 | 28,501 | 29,174 | 13,554 | 14,021 | ||||||||||||||||||
Total fixed charges | $ | 39,127 | 84,202 | 81,506 | 102,785 | 88,219 | 66,570 | |||||||||||||||||
Ratio of earnings to fixed charges | 26.9 | 18.0 | 16.7 | 28.3 | 14.1 | 15.1 |
* | Calculated as one-third of rentals. Considered a reasonable approximation of interest factor. |
Ex. 12-1