Attached files
file | filename |
---|---|
EX-32.2 - EXHIBIT 32.2 CFO CERTIFICATION - Murphy USA Inc. | ex-322_03312017.htm |
EX-32.1 - EXHIBIT 32.1 CEO CERTIFICATION - Murphy USA Inc. | ex-321_03312017.htm |
EX-31.2 - EXHIBIT 31.2 CFO CERTIFICATION - Murphy USA Inc. | ex-312_03312017.htm |
EX-31.1 - EXHIBIT 31.1 CEO CERTIFICATION - Murphy USA Inc. | ex-311_03312017.htm |
10-Q - 10-Q Q1 2017 FORM - Murphy USA Inc. | musa_03312017x10qxdoc.htm |
Exhibit 12
Murphy USA Inc. and Consolidated Subsidiaries
Computation of Ratio of Earnings to Fixed Charges (unaudited)
(Thousands of dollars)
Three Months | ||||||||||||||||||||||||
Ended | Years Ended December 31, | |||||||||||||||||||||||
March 31, 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||||||
Income from continuing operations before income taxes | $ | (9,837 | ) | $ | 352,031 | $ | 218,289 | $ | 339,347 | $ | 254,194 | $ | 229,940 | |||||||||||
Distributions greater than equity in earnings of affiliates | — | — | — | — | — | — | ||||||||||||||||||
Previously capitalized interest charged to earnings during the period | — | — | — | — | — | — | ||||||||||||||||||
Interest and expense on indebtedness, excluding capitalized interest | 10,087 | 40,041 | 33,531 | 36,646 | 14,608 | 505 | ||||||||||||||||||
Interest portion of rentals * | 1,172 | 7,728 | 7,473 | 2,842 | 2,380 | 2,610 | ||||||||||||||||||
Earnings before provision for taxes and fixed charges | $ | 1,422 | $ | 399,800 | $ | 259,293 | $ | 378,835 | $ | 271,182 | $ | 233,055 | ||||||||||||
Interest and expense on indebtedness, excluding capitalized interest | 10,087 | 40,041 | 33,531 | 36,646 | 14,608 | 505 | ||||||||||||||||||
Capitalized interest | (589 | ) | (337 | ) | — | — | — | — | ||||||||||||||||
Interest portion of rentals * | 1,172 | 7,728 | 7,473 | 2,842 | 2,380 | 2,610 | ||||||||||||||||||
Total fixed charges | $ | 10,670 | $ | 47,432 | $ | 41,004 | $ | 39,488 | $ | 16,988 | $ | 3,115 | ||||||||||||
Ratio of earnings to fixed charges | 0.1 | 8.4 | 6.3 | 9.6 | 16.0 | 74.8 |
* Calculated as one-third of rentals. Considered a reasonable approximation of interest factor.