APACHE CORPORATION
STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND
COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
(In Thousands)
Quarter Ended
March 31,
2009
2008
2008
2007
2006
2005
2004
EARNINGS (LOSS)
Pretax income (loss) from continuing operations
$
(2,453,491
)
$
1,675,887
$
932,392
$
4,672,612
$
4,009,595
$
4,206,254
$
2,663,083
Add: Fixed charges excluding capitalized interest
69,421
53,960
214,288
258,221
178,399
138,399
134,797
Adjusted Earnings (Loss)
$
(2,384,070
)
$
1,729,847
$
1,146,680
$
4,930,833
$
4,187,994
$
4,344,653
$
2,797,880
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
Interest expense including capitalized interest (1)
$
78,914
$
69,307
$
280,457
$
308,235
$
217,454
$
175,419
$
168,090
Amortization of debt expense
1,408
851
3,689
3,310
2,048
3,748
2,471
Interest component of lease rental expenditures (2)
5,108
5,379
22,306
22,424
20,198
16,220
14,984
Fixed charges
85,430
75,537
308,452
333,969
239,700
195,387
185,545
Preferred stock dividend requirements (3)
1,983
2,330
7,438
9,437
8,922
9,105
9,058
Combined Fixed Charges and Preferred Stock Dividends (1)
$
87,413
$
77,867
$
315,890
$
343,406
$
248,622
$
204,492
$
194,603
Ratio of Earnings to Fixed Charges
22.90
3.72
14.76
17.47
22.24
15.08
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
22.22
3.63
14.36
16.84
21.25
14.38
(1)
Interest expense related to the provisions of Financial Accounting Standards Board
Interpretation No. 48 (FIN 48) Accounting for Uncertainty in Income Taxes is not included in
the computation of ratios of earnings to fixed charges and combined fixed charges and
preferred stock dividends.
(2)
Represents the portion of rental expense assumed to be attributable to interest factors of
related rental obligations determined at interest rates appropriate for the period during
which the rental obligations were incurred. Approximately 32 to 34 percent applies to rental
payments for all periods presented.
(3)
The Company does not receive a tax benefit for its preferred stock dividends. This amount
represents the pre-tax earnings that would be required to cover its preferred stock dividends.
Bet you've never seen portfolio analytics like these.