Attached files

file filename
8-K - 8-K - OCCIDENTAL PETROLEUM CORP /DE/a15-15922_18k.htm

Exhibit 99.1

 

For Immediate Release: July 30, 2015

 

Occidental Petroleum Announces 2nd Quarter 2015 Results

 

·

Q2 2015 core income of $165 million or $0.21 per diluted share

·

Q2 2015 total company year-over-year quarterly production grew 78,000 barrels of oil equivalent per day or 13 percent to 658,000 barrels of oil equivalent per day

·

Q2 2015 Permian Resources year-over-year quarterly oil production growth of 78 percent and total barrels of oil equivalent growth of 51 percent

 

 

HOUSTON – July 30, 2015 – Occidental Petroleum Corporation (NYSE: OXY) announced core income for the second quarter of 2015 of $165 million ($0.21 per diluted share), compared with $31 million ($0.04 per diluted share) for the first quarter of 2015 and $1.1 billion ($1.38 per diluted share) for the second quarter of 2014. The second quarter of 2015 had reported income of $176 million ($0.23 per diluted share), compared with a reported loss of $218 million ($0.28 per diluted share) for the first quarter of 2015 and reported income of $1.4 billion ($1.82 per diluted share) for the second quarter of 2014.

 

“We continue to focus on managing our business to be profitable in this current environment by improving margins and increasing production through improved well performance.” said Stephen I. Chazen, President and Chief Executive Officer. “Our second quarter production increased to 658,000 BOE per day from last year’s 580,000 BOE per day, an increase of 13 percent with 78 percent of the increase from oil. The increase was led by Permian Resources, which delivered a 51 percent increase to 109,000 BOE per day, of which oil production grew by 31,000 barrels a day. Operating costs in the U.S. were down to $13 per BOE from $14.50 in 2014. Our second quarter capital was about $250 million lower than the first quarter and over 25 percent lower than the same period last year. Higher production volumes, improved well performance in the Permian, and higher product prices resulted in an increase of about $400 million in operating cash flow before working capital compared to the first quarter. Capital investments continue to be profitable and provide operating cash flow in the current price environment.”

 

Operating cash flow before working capital changes for the first six months of 2015 was $2.6 billion. The six months working capital changes were $950 million. At December 31, 2014, accounts payable was $5.2 billion, and as of June 30, 2015, it decreased by $1.1 billion to $4.1 billion. This decrease was due to payments related to higher capital and operating spending accrued in the fourth quarter of 2014 but not paid until 2015. Total company capital expenditures for the first six months of 2015 were $3.2 billion. The Oil and Gas segment spent $2.7 billion, with Permian Resources representing 47 percent of the total expenditures, and the remaining $500 million was split between the Chemical and Midstream segments.

 

Page 1 of 5



 

QUARTERLY RESULTS

 

Oil and Gas

 

Total oil and gas after-tax results were $108 million for the second quarter of 2015, compared to a loss of $22 million for the first quarter of 2015 and income of $941 million for the second quarter of 2014.

 

Domestic core after-tax results were a loss of $42 million for the second quarter of 2015, compared to a loss of $89 million for the first quarter of 2015 and income of $409 million for the second quarter of 2014. Compared to the first quarter of 2015, the current quarter domestic results mainly reflected higher crude oil prices as well as improvements in cash operating costs. Year-over-year, the current quarter domestic results reflected significantly lower realized prices for all products, especially crude oil, partially offset by higher crude oil volumes and lower DD&A rates.

 

International core after-tax earnings were $154 million for the second quarter of 2015, compared to $69 million for the first quarter of 2015 and $561 million for the second quarter of 2014. Compared to the first quarter of 2015, the current quarter international results reflected improved realized crude oil prices and higher sales volumes. Year-over-year, the current quarter international results primarily reflected lower crude oil realized prices, partially offset by higher sales volumes.

 

For the second quarter of 2015, total company average daily oil and gas production volumes increased by 78,000 barrels of oil equivalent (BOE) to 658,000 BOE from 580,000 BOE in the second quarter of 2014 for continuing operations. Domestic average daily production increased by 25,000 BOE to 333,000 BOE in the current quarter with the majority of the increase coming from oil production, which grew by 26,000 barrels to 205,000 barrels per day, with all of the increase attributable to Permian Resources. The increase in Permian Resources oil production was partially offset by lower oil and natural gas production in the Midcontinent and Other regions. International average daily production increased to 325,000 BOE in the second quarter of 2015 from 272,000 BOE in the second quarter of 2014. The increase in international production is mainly due to operational improvements and the commencement of production from the Al Hosn Gas Project.

 

On a sequential basis, total company average daily oil and gas production increased by 13,000 BOE. The current quarter domestic average daily production increased by 7,000 BOE compared to the first quarter of 2015. Permian Resources average daily production grew by 11,000 BOE, with 9,000 BOE of the increase coming from oil production growth that increased 15 percent compared to the first quarter of 2015. The increase in Permian Resources oil production was partially offset by lower oil and natural gas production in the Midcontinent and Other regions. The increase in international average daily production of 6,000 BOE compared to the first quarter of 2015 reflected improved production rates at Al Hosn and higher production from

 

Page 2 of 5



 

Dolphin as operations recovered from the first quarter planned maintenance activities. These improvements in production were offset by the loss of Yemen production due to civil unrest and lower cost recovery on production-sharing contracts.

 

Total company average daily sales volumes were 657,000 BOE in the second quarter of 2015 compared to 637,000 BOE for the first quarter of 2015 and 579,000 BOE in the second quarter of 2014.

 

Worldwide commodity prices for the second quarter of 2015 improved from the first quarter of 2015, but were still significantly lower than the second quarter of 2014. The average quarterly WTI and Brent marker prices increased to $57.94 per barrel and $63.50 per barrel, respectively, in the second quarter of 2015, compared to $48.63 per barrel and $55.17 per barrel, respectively, for the first quarter of 2015, but decreased from $102.99 per barrel and $109.77 per barrel for the second quarter of 2014. Worldwide realized crude oil prices improved by 12 percent to $54.55 per barrel for the second quarter of 2015, compared with $48.50 per barrel for the first quarter of 2015, and decreased by 45 percent compared with $99.30 per barrel in the second quarter of 2014. Although worldwide NGL prices increased slightly to $18.06 per barrel in the second quarter of 2015, compared with $17.96 per barrel in the first quarter of 2015, as a percentage of WTI, the realization decreased 16 percent. The second quarter 2015 NGL prices decreased by 56 percent, compared with $40.98 per barrel in the second quarter of 2014. Domestic natural gas prices decreased 16 percent in the second quarter of 2015 to $2.09 per MCF, compared with $2.49 per MCF in the first quarter of 2015, and fell by 50 percent compared with $4.15 per MCF in the second quarter of 2014.

 

Chemical

 

Chemical pre-tax core earnings for the second quarter of 2015 were $136 million, compared to $139 million in the first quarter of 2015 and $133 million in the second quarter of 2014.

 

 

Midstream and Marketing

 

Midstream pre-tax core earnings for the second quarter of 2015 were $84 million, compared to a loss of $5 million for the first quarter of 2015 and income of $130 million for the second quarter of 2014. The increase in earnings compared to the first quarter of 2015 reflected improved marketing margins due to the widening of WTI and LLS differentials, and higher pipeline income from both domestic and foreign pipelines. Compared to the second quarter of 2014, the current quarter reflected lower gas plant results due to the decline in NGL prices, reduced pipeline income as a result of lower Dolphin Pipeline gas sales, and lower power generation income due to extended planned outages.

 

Page 3 of 5



 

About Occidental Petroleum

 

Occidental Petroleum Corporation is an international oil and gas exploration and production company with operations in the United States, Middle East region and Latin America. Headquartered in Houston, Occidental is one of the largest U.S. oil and gas companies, based on equity market capitalization. Occidental’s midstream and marketing segment gathers, processes, transports, stores, purchases and markets hydrocarbons and other commodities in support of Occidental’s businesses. The company’s wholly owned subsidiary OxyChem manufactures and markets chlor-alkali products and vinyls.

 

Forward-Looking Statements

 

Portions of this press release contain forward-looking statements and involve risks and uncertainties that could materially affect expected results of operations, liquidity, cash flows and business prospects. Actual results may differ from anticipated results, sometimes materially, and reported results should not be considered an indication of future performance. Factors that could cause results to differ include, but are not limited to: global commodity pricing fluctuations; supply and demand considerations for Occidental’s products; higher-than-expected costs; the regulatory approval environment; reorganization or restructuring of Occidental’s operations; not successfully completing, or any material delay of, field developments, expansion projects, capital expenditures, efficiency projects, acquisitions or dispositions; lower-than-expected production from development projects or acquisitions; exploration risks; general economic slowdowns domestically or internationally; political conditions and events; liability under environmental regulations including remedial actions; litigation; disruption or interruption of production or manufacturing or facility damage due to accidents, chemical releases, labor unrest, weather, natural disasters, cyber attacks or insurgent activity; failure of risk management; changes in law or regulations; or changes in tax rates. Words such as “estimate,” “project,” “predict,” “will,” “would,” “should,” “could,” “may,” “might,” “anticipate,” “plan,” “intend,” “believe,” “expect,” “aim,” “goal,” “target,” “objective,” “likely” or similar expressions that convey the prospective nature of events or outcomes generally indicate forward-looking statements. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this release. Unless legally required, Occidental does not undertake any obligation to update any forward-looking statements, as a result of new information, future events or otherwise. Material risks that may affect Occidental’s results of operations and financial position appear in Part I, Item 1A “Risk Factors” of the 2014 Form 10-K. Occidental posts or provides links to important information on its website at www.oxy.com.

 

 

Page 4 of 5



 

Contacts:

 

Media:
Melissa E. Schoeb
713-366-5615
melissa_schoeb@oxy.com

 

or

 

Investors:
Christopher M. Degner
212-603-8111
christopher_degner@oxy.com

 

On the web: www.oxy.com

 

Page 5 of 5



 

Occidental Petroleum Corporation

Q2 2015 Earnings Release Schedules Index

 

Schedule #

 

Schedule Description

1

 

Summary Highlights

 

 

 

2

 

Segment income before tax allocations

 

 

· Core income

 

 

· Non-core adjustments

 

 

· Reported income

 

 

 

3

 

Segment income after tax allocations

 

 

· Core income

 

 

· Non-core adjustments

 

 

· Reported income

 

 

 

4

 

Detail of non-core adjustments

 

 

· Before tax allocations

 

 

· After tax allocations

 

 

 

5

 

GAAP Consolidated Income Statement

 

 

 

6

 

Condensed Balance Sheets

 

 

· 2014

 

 

· 2015

 

 

· Financial measures (Debt/Cap, ROE & ROCE) - including GAAP reconciliations

 

 

 

7

 

Condensed Statement of Cash Flows - including GAAP reconciliations

 

 

Details of Depreciation, Depletion and Amortization and Capital Expenditures

 

 

 

8

 

Daily production

 

 

· MBOE/D

 

 

· By Commodity

 

 

 

9

 

Sales

 

 

· MBOE/D volumes

 

 

· Realized prices and related marker prices

 

 

 

10

 

Oil and Gas $/BOE Costs

 

 

 

11

 

Segment Core Income Pre-tax Variance Roll-forwards

 

 

· Quarter-over-Quarter

 

 

· Year-over-Year

 



 

 

Occidental Petroleum Corporation

Summary Highlights

 

 

 

 

 

 

 

 

 

 

2014

 

2015

Quarterly

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core ($ millions)

 

 $

1,095

 

 $

1,082

 

 $

1,046

 

 $

560

 

$

3,783

 

 $

31

 

 $

165

 

 

 

 

 

$

196

Core EPS - Diluted ($/share)

 

 $

1.38

 

 $

1.38

 

 $

1.34

 

 $

0.72

 

$

4.83

 

 $

0.04

 

 $

0.21

 

 

 

 

 

$

0.25

Effective tax rate

 

41%

 

41%

 

41%

 

39%

 

41%

 

75%

 

65%

 

 

 

 

 

67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported ($ millions)

 

 $

1,390

 

 $

1,431

 

 $

1,208

 

 $

(3,413)

 

$

616

 

 $

(218)

 

 $

176

 

 

 

 

 

$

(42)

Reported EPS - Diluted ($/share)

 

 $

1.75

 

 $

1.82

 

 $

1.55

 

 $

(4.41)

 

$

0.79

 

 $

(0.28)

 

 $

0.23

 

 

 

 

 

$

(0.05)

Effective tax rate

 

41%

 

41%

 

41%

 

15%

 

109%

 

8%

 

64%

 

 

 

 

 

113%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

791.3

 

782.6

 

777.4

 

773.1

 

781.1

 

769.6

 

766.4

 

 

 

 

 

768.0

Diluted (millions)

 

791.7

 

782.9

 

777.7

 

773.4

 

781.1

 

769.6

 

766.6

 

 

 

 

 

768.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

302

 

308

 

315

 

321

 

312

 

326

 

333

 

 

 

 

 

330

US oil (MBBL/D)

 

173

 

179

 

182

 

189

 

181

 

198

 

205

 

 

 

 

 

201

Worldwide (MBOE/D)

 

573

 

580

 

595

 

616

 

591

 

645

 

658

 

 

 

 

 

652

Worldwide sales (MBOE/D)

 

562

 

579

 

590

 

635

 

592

 

637

 

657

 

 

 

 

 

647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

 $

98.14

 

 $

99.30

 

 $

94.26

 

 $

71.58

 

$

90.13

 

 $

48.50

 

 $

54.55

 

 

 

 

 

$

51.60

Worldwide NGL ($/BBL)

 

 $

41.70

 

 $

40.98

 

 $

38.20

 

 $

27.39

 

$

37.01

 

 $

17.96

 

 $

18.06

 

 

 

 

 

$

18.01

Domestic gas ($/MCF)

 

 $

4.39

 

 $

4.15

 

 $

3.74

 

 $

3.56

 

$

3.97

 

 $

2.49

 

 $

2.09

 

 

 

 

 

$

2.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

 $

2,294

 

 $

2,070

 

 $

2,341

 

 $

1,374

 

$

8,079

 

 $

1,121

 

 $

1,517

 

 

 

 

 

$

2,638

Working capital changes

 

(252)

 

204

 

(267)

 

1,107

 

792

 

(555)

 

(399)

 

 

 

 

 

(954)

Other, net

 

-

 

-

 

-

 

-

 

-

 

-

 

(307)

 

 

 

 

 

(307)

Operating - continuing operations

 

 $

2,042

 

 $

2,274

 

 $

2,074

 

 $

2,481

 

$

8,871

 

 $

566

 

 $

811

 

 

 

 

 

$

1,377

Capital expenditures

 

 $

(1,732)

 

 $

(2,001)

 

 $

(2,003)

 

 $

(2,984)

 

$

(8,720)

 

 $

(1,735)

 

 $

(1,488)

 

 

 

 

 

$

(3,223)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

2015

 

 

Year-to-date

 

Mar

 

Jun

 

Sep

 

Dec

 

 

 

Mar

 

Jun

 

Sep

 

Dec

 

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core ($ millions)

 

 $

1,095

 

 $

2,177

 

 $

3,223

 

 $

3,783

 

 

 

 $

31

 

 $

196

 

 

 

 

 

 

Core EPS - Diluted ($/share)

 

 $

1.38

 

 $

2.76

 

 $

4.10

 

 $

4.83

 

 

 

 $

0.04

 

 $

0.25

 

 

 

 

 

 

Effective tax rate

 

41%

 

41%

 

41%

 

41%

 

 

 

75%

 

67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported ($ millions)

 

 $

1,390

 

 $

2,821

 

 $

4,029

 

 $

616

 

 

 

 $

(218)

 

 $

(42)

 

 

 

 

 

 

Reported EPS - Diluted ($/share)

 

 $

1.75

 

 $

3.58

 

 $

5.13

 

 $

0.79

 

 

 

 $

(0.28)

 

 $

(0.05)

 

 

 

 

 

 

Effective tax rate

 

41%

 

41%

 

41%

 

109%

 

 

 

8%

 

113%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

791.3

 

786.9

 

783.7

 

781.1

 

 

 

769.6

 

768.0

 

 

 

 

 

 

Diluted (millions)

 

791.7

 

787.2

 

784.1

 

781.1

 

 

 

769.6

 

768.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

302

 

305

 

308

 

312

 

 

 

326

 

330

 

 

 

 

 

 

US oil (MBBL/D)

 

173

 

175

 

178

 

181

 

 

 

198

 

201

 

 

 

 

 

 

Worldwide (MBOE/D)

 

573

 

576

 

582

 

591

 

 

 

645

 

652

 

 

 

 

 

 

Worldwide sales (MBOE/D)

 

562

 

571

 

577

 

592

 

 

 

637

 

647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

 $

98.14

 

 $

98.73

 

 $

97.20

 

 $

90.13

 

 

 

 $

48.50

 

 $

51.60

 

 

 

 

 

 

Worldwide NGL ($/BBL)

 

 $

41.70

 

 $

41.34

 

 $

40.27

 

 $

37.01

 

 

 

 $

17.96

 

 $

18.01

 

 

 

 

 

 

Domestic gas ($/MCF)

 

 $

4.39

 

 $

4.28

 

 $

4.10

 

 $

3.97

 

 

 

 $

2.49

 

 $

2.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

 $

2,294

 

 $

4,364

 

 $

6,705

 

 $

8,079

 

 

 

 $

1,121

 

 $

2,638

 

 

 

 

 

 

Working capital changes

 

(252)

 

(48)

 

(315)

 

792

 

 

 

(555)

 

(954)

 

 

 

 

 

 

Other, net

 

 

 

 

 

 

 

 

(307)

 

 

 

 

 

 

Operating - continuing operations

 

 $

2,042

 

 $

4,316

 

 $

6,390

 

 $

8,871

 

 

 

 $

566

 

 $

1,377

 

 

 

 

 

 

Capital expenditures

 

 $

(1,732)

 

 $

(3,733)

 

 $

(5,736)

 

 $

(8,720)

 

 

 

$

(1,735)

 

 $

(3,223)

 

 

 

 

 

 

 

 

 

SIGNIFICANT TRANSACTIONS AND EVENTS AFFECTING EARNINGS

Occidental’s results of operations often include the effects of significant transactions and events affecting earnings that vary widely and unpredictably in nature, timing and amount. These events may recur, even across successive reporting periods. Therefore, management uses a measure called “core results,” which excludes those items. This non-GAAP measure is not meant to disassociate those items from management’s performance, but rather is meant to provide useful information to investors interested in comparing Occidental’s earnings performance between periods. Reported earnings are considered representative of management’s performance over the long term. Core results are not considered to be an alternative to operating income reported in accordance with generally accepted accounting principles.

 

 

Schedule 1

 



 

 

 

Occidental Petroleum Corporation

 

Segment Income Before Tax Allocations

 

 

 

 

 

(Amounts in millions, except per share and effective tax rate amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

Core Results

 

Qtr 1

Qtr 2

Qtr 3

Qtr 4

YTD

 

Qtr 1

Qtr 2

Qtr 3

Qtr 4

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

646

$

642

$

486

$

80

$

1,854

 

$

(236)

$

(67)

 

 

$

(303)

Foreign

 

1,092

1,096

1,103

710

4,001

 

295

395

 

 

690

Exploration

 

(19)

(35)

(18)

(54)

(126)

 

(2)

(4)

 

 

(6)

 

 

1,719

1,703

1,571

736

5,729

 

57

324

 

 

381

Chemical

 

136

133

140

160

569

 

139

136

 

 

275

Midstream and marketing

 

96

130

155

168

549

 

(5)

84

 

 

79

Segment Earnings

 

1,951

1,966

1,866

1,064

6,847

 

191

544

 

 

735

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20)

(18)

(15)

(18)

(71)

 

(28)

(7)

 

 

(35)

Other

 

(68)

(107)

(83)

(123)

(381)

 

(39)

(61)

 

 

(100)

Pre-tax income

 

1,863

1,841

1,768

923

6,395

 

124

476

 

 

600

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(215)

(228)

(178)

(82)

(703)

 

14

59

 

 

73

Foreign

 

(553)

(531)

(544)

(281)

(1,909)

 

(107)

(370)

 

 

(477)

Net Income

 

$

1,095

$

1,082

$

1,046

$

560

$

3,783

 

$

31

$

165

 

 

$

196

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.38

$

1.38

$

1.34

$

0.72

$

4.83

 

$

0.04

$

0.21

 

 

$

0.25

Diluted

 

$

1.38

$

1.38

$

1.34

$

0.72

$

4.83

 

$

0.04

$

0.21

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

41%

41%

41%

39%

41%

 

75%

65%

 

 

67%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

Qtr 2

Qtr 3

Qtr 4

YTD

 

Qtr 1

Qtr 2

Qtr 3

Qtr 4

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

-

$

64

$

(3)

$

(4,296)

$

(4,235)

 

$

(277)

$

32

 

 

$

(245)

Foreign

 

-

-

-

(1,066)

(1,066)

 

(46)

(1)

 

 

(47)

Exploration

 

-

-

-

-

-

 

-

-

 

 

-

 

 

-

64

(3)

(5,362)

(5,301)

 

(323)

31

 

 

(292)

Chemical

 

-

-

-

(149)

(149)

 

-

-

 

 

-

Midstream and marketing

 

66

78

(50)

1,921

2,015

 

(10)

3

 

 

(7)

Segment Earnings

 

66

142

(53)

(3,590)

(3,435)

 

(333)

34

 

 

(299)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

-

-

-

-

 

-

-

 

 

-

Other

 

-

(16)

(21)

(1,382)

(1,419)

 

(25)

(6)

 

 

(31)

Pre-tax income

 

66

126

(74)

(4,972)

(4,854)

 

(358)

28

 

 

(330)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(26)

(50)

23

913

860

 

111

(12)

 

 

99

Foreign

 

-

-

-

67

67

 

1

(1)

 

 

-

Income From Continuing Operations

 

40

76

(51)

(3,992)

(3,927)

 

(246)

15

 

 

(231)

Discontinued Operations

 

255

273

213

19

760

 

(3)

(4)

 

 

(7)

Net Income (loss)

 

$

295

$

349

$

162

$

(3,973)

$

(3,167)

 

$

(249)

$

11

 

 

$

(238)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income

 

Qtr 1

Qtr 2

Qtr 3

Qtr 4

YTD

 

Qtr 1

Qtr 2

Qtr 3

Qtr 4

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

646

$

706

$

483

$

(4,216)

$

(2,381)

 

$

(513)

$

(35)

 

 

$

(548)

Foreign

 

1,092

1,096

1,103

(356)

2,935

 

249

394

 

 

643

Exploration

 

(19)

(35)

(18)

(54)

(126)

 

(2)

(4)

 

 

(6)

 

 

1,719

1,767

1,568

(4,626)

428

 

(266)

355

 

 

89

Chemical

 

136

133

140

11

420

 

139

136

 

 

275

Midstream and marketing

 

162

208

105

2,089

2,564

 

(15)

87

 

 

72

Segment Earnings

 

2,017

2,108

1,813

(2,526)

3,412

 

(142)

578

 

 

436

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20)

(18)

(15)

(18)

(71)

 

(28)

(7)

 

 

(35)

Other

 

(68)

(123)

(104)

(1,505)

(1,800)

 

(64)

(67)

 

 

(131)

Pre-tax income

 

1,929

1,967

1,694

(4,049)

1,541

 

(234)

504

 

 

270

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(241)

(278)

(155)

831

157

 

125

47

 

 

172

Foreign

 

(553)

(531)

(544)

(214)

(1,842)

 

(106)

(371)

 

 

(477)

Income From Continuing Operations

 

1,135

1,158

995

(3,432)

(144)

 

(215)

180

 

 

(35)

Discontinued Operations

 

255

273

213

19

760

 

(3)

(4)

 

 

(7)

Net Income (loss) (a)

 

$

1,390

$

1,431

$

1,208

$

(3,413)

$

616

 

$

(218)

$

176

 

 

$

(42)

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.75

$

1.83

$

1.55

$

(4.41)

$

0.79

 

$

(0.28)

$

0.23

 

 

$

(0.05)

Diluted

 

$

1.75

$

1.82

$

1.55

$

(4.41)

$

0.79

 

$

(0.28)

$

0.23

 

 

$

(0.05)

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

41%

41%

41%

15%

109%

 

8%

64%

 

 

113%

 

(a) Represents amounts attributable to common stock after deducting noncontrolling interest amounts.

 

 

Schedule 2

 



 

 

 

Occidental Petroleum Corporation

Segment Income After Tax Allocations

 

 

(Amounts in millions, except per share amounts)

 

 

 

 

 

 

 

2014

 

2015

Core Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

412

 

$

409

 

$

310

 

$

59

 

$

1,190

 

 

$

(89

)

$

42

 

 

 

 

 

$

131

 

Foreign

 

587

 

561

 

605

 

304

 

2,057

 

 

69

 

154

 

 

 

 

 

223

 

Exploration

 

(5

)

(29

)

(15

)

(46

)

(95

)

 

(2

)

(4

)

 

 

 

 

(6

)

 

 

994

 

941

 

900

 

317

 

3,152

 

 

(22

)

108

 

 

 

 

 

86

 

Chemical

 

86

 

84

 

89

 

98

 

357

 

 

88

 

86

 

 

 

 

 

174

 

Midstream and marketing

 

71

 

103

 

118

 

125

 

417

 

 

4

 

66

 

 

 

 

 

70

 

Segment Earnings

 

1,151

 

1,128

 

1,107

 

540

 

3,926

 

 

70

 

260

 

 

 

 

 

330

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20

)

(18

)

(15

)

(17

)

(70

)

 

(28

)

(7

)

 

 

 

 

(35

)

Other

 

(68

)

(107

)

(83

)

(124

)

(382

)

 

(39

)

(61

)

 

 

 

 

(100

)

Taxes

 

32

 

79

 

37

 

161

 

309

 

 

28

 

(27

)

 

 

 

 

1

 

Net Income

 

$

1,095

 

$

1,082

 

$

1,046

 

$

560

 

$

3,783

 

 

$

31

 

$

165

 

 

 

 

 

$

196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.38

 

$

1.38

 

$

1.34

 

$

0.72

 

$

4.83

 

 

$

0.04

 

$

0.21

 

 

 

 

 

$

0.25

 

Diluted

 

$

1.38

 

$

1.38

 

$

1.34

 

$

0.72

 

$

4.83

 

 

$

0.04

 

$

0.21

 

 

 

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

-

 

$

41

 

$

(2

)

$

(2,751

)

$

(2,712

)

 

$

(177

)

$

20

 

 

 

 

 

$

(157

)

Foreign

 

-

 

-

 

-

 

(1,055

)

(1,055

)

 

(46

)

(1

)

 

 

 

 

(47

)

Exploration

 

-

 

-

 

-

 

-

 

-

 

 

-

 

-

 

 

 

 

 

-

 

 

 

-

 

41

 

(2

)

(3,806

)

(3,767

)

 

(223

)

19

 

 

 

 

 

(204

)

Chemical

 

-

 

-

 

-

 

(94

)

(94

)

 

-

 

-

 

 

 

 

 

-

 

Midstream and marketing

 

40

 

47

 

(30

)

1,225

 

1,282

 

 

(4

)

1

 

 

 

 

 

(2

)

Segment Earnings

 

40

 

88

 

(32

)

(2,675

)

(2,579

)

 

(227

)

21

 

 

 

 

 

(206

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

-

 

 

-

 

-

 

 

 

 

 

-

 

Other

 

-

 

(12

)

(19

)

(1,261

)

(1,292

)

 

(19

)

(6

)

 

 

 

 

(25

)

Taxes

 

-

 

-

 

-

 

(56

)

(56

)

 

-

 

-

 

 

 

 

 

-

 

Income From Continuing Operations

 

40

 

76

 

(51

)

(3,992

)

(3,927

)

 

(246

)

15

 

 

 

 

 

(231

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

(3

)

(4

)

 

 

 

 

(7

)

Net Income (loss)

 

$

295

 

$

349

 

$

162

 

$

(3,973

)

$

(3,167

)

 

$

(249

)

$

11

 

 

 

 

 

$

(238

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

412

 

$

450

 

$

308

 

$

(2,692

)

$

(1,522

)

 

$

(266

)

$

(22

)

 

 

 

 

$

(288

)

Foreign

 

587

 

561

 

605

 

(751

)

1,002

 

 

23

 

153

 

 

 

 

 

176

 

Exploration

 

(5

)

(29

)

(15

)

(46

)

(95

)

 

(2

)

(4

)

 

 

 

 

(6

)

 

 

994

 

982

 

898

 

(3,489

)

(615

)

 

(245

)

127

 

 

 

 

 

(118

)

Chemical

 

86

 

84

 

89

 

4

 

263

 

 

88

 

86

 

 

 

 

 

174

 

Midstream and marketing

 

111

 

150

 

88

 

1,350

 

1,699

 

 

-

 

68

 

 

 

 

 

68

 

Segment Earnings

 

1,191

 

1,216

 

1,075

 

(2,135

)

1,347

 

 

(157

)

281

 

 

 

 

 

124

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20

)

(18

)

(15

)

(17

)

(70

)

 

(28

)

(7

)

 

 

 

 

(35

)

Other

 

(68

)

(119

)

(102

)

(1,385

)

(1,674

)

 

(58

)

(67

)

 

 

 

 

(125

)

Taxes

 

32

 

79

 

37

 

105

 

253

 

 

28

 

(27

)

 

 

 

 

1

 

Income From Continuing Operations

 

1,135

 

1,158

 

995

 

(3,432

)

(144

)

 

(215

)

180

 

 

 

 

 

(35

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

(3

)

(4

)

 

 

 

 

(7

)

Net Income (loss) (a)

 

$

1,390

 

$

1,431

 

$

1,208

 

$

(3,413

)

$

616

 

 

$

(218

)

$

176

 

 

 

 

 

$

(42

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.75

 

$

1.83

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

$

(0.28

)

$

0.23

 

 

 

 

 

$

(0.05

)

Diluted

 

$

1.75

 

$

1.82

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

$

(0.28

)

$

0.23

 

 

 

 

 

$

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Represents amounts attributable to common stock after deducting noncontrolling interest amounts.

 

 

Schedule 3

 



 

 

Occidental Petroleum Corporation
Non-core Adjustments Detail
(Amounts in millions)

 

 

 

 

 

 

 

 

2014

 

2015

Before Tax Allocations

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hugoton sale gain

 

  $

-

 

$

535

 

$

(3

)

$

(1

)

  $

531

 

 

  $

-

 

$

(1

)

 

 

 

 

  $

(1

)

Other asset sale gains(losses)

 

-

 

-

 

-

 

-

 

-

 

 

(13

)

19

 

 

 

 

 

6

 

Asset impairments and related items

 

-

 

(471

)

-

 

(4,295

)

(4,766

)

 

(264

)

14

 

 

 

 

 

(250

)

 

 

-

 

64

 

(3

)

(4,296

)

(4,235

)

 

(277

)

32

 

 

 

 

 

(245

)

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

-

 

-

 

-

 

(1,066

)

(1,066

)

 

(46

)

(1

)

 

 

 

 

(47

)

Total Oil and Gas

 

-

 

64

 

(3

)

(5,362

)

(5,301

)

 

(323

)

31

 

 

 

 

 

(292

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments

 

-

 

-

 

-

 

(149

)

(149

)

 

-

 

-

 

 

 

 

 

-

 

Total Chemical

 

-

 

-

 

-

 

(149

)

(149

)

 

-

 

-

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BridgeTex Pipeline sale gain

 

-

 

-

 

-

 

633

 

633

 

 

-

 

-

 

 

 

 

 

-

 

Plains Pipeline sale gain

 

-

 

-

 

-

 

1,351

 

1,351

 

 

-

 

-

 

 

 

 

 

-

 

Asset impairments and related items

 

66

 

78

 

(50

)

(63

)

31

 

 

(10

)

3

 

 

 

 

 

(7

)

Total Midstream

 

66

 

78

 

(50

)

1,921

 

2,015

 

 

(10

)

3

 

 

 

 

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Sales

 

-

 

-

 

-

 

-

 

-

 

 

(11

)

-

 

 

 

 

 

(11

)

Other than temporary loss on available for sale investment

 

-

 

-

 

-

 

(553

)

(553

)

 

-

 

-

 

 

 

 

 

-

 

Joslyn impairment

 

-

 

-

 

-

 

(805

)

(805

)

 

-

 

-

 

 

 

 

 

-

 

Spin-off costs and related items

 

-

 

(16

)

(21

)

(24

)

(61

)

 

(14

)

(6

)

 

 

 

 

(20

)

Total Corporate

 

-

 

(16

)

(21

)

(1,382

)

(1,419

)

 

(25

)

(6

)

 

 

 

 

(31

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

(26

)

(50

)

23

 

980

 

927

 

 

112

 

(13

)

 

 

 

 

99

 

Income From Continuing Operations

 

40

 

76

 

(51

)

(3,992

)

(3,927

)

 

(246

)

15

 

 

 

 

 

(231

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

(3

)

(4

)

 

 

 

 

(7

)

Totals

 

  $

295

 

$

349

 

$

162

 

$

(3,973

)

  $

(3,167

)

 

  $

(249

)

$

11

 

 

 

 

 

  $

(238

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

After Tax Allocations

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hugoton sale gain

 

  $

-

 

$

341

 

$

(2

)

$

(1

)

  $

338

 

 

  $

-

 

$

(1

)

 

 

 

 

  $

(1

)

Other asset sale gains(losses)

 

-

 

-

 

-

 

-

 

-

 

 

(8

)

12

 

 

 

 

 

4

 

Asset impairments and related items

 

-

 

(300

)

-

 

(2,750

)

(3,050

)

 

(169

)

9

 

 

 

 

 

(160

)

 

 

-

 

41

 

(2

)

(2,751

)

(2,712

)

 

(177

)

20

 

 

 

 

 

(157

)

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

-

 

-

 

-

 

(1,055

)

(1,055

)

 

(46

)

(1

)

 

 

 

 

(47

)

Total Oil and Gas

 

-

 

41

 

(2

)

(3,806

)

(3,767

)

 

(223

)

19

 

 

 

 

 

(204

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments

 

-

 

-

 

-

 

(94

)

(94

)

 

-

 

-

 

 

 

 

 

-

 

Total Chemical

 

-

 

-

 

-

 

(94

)

(94

)

 

-

 

-

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BridgeTex Pipeline sale gain

 

-

 

-

 

-

 

403

 

403

 

 

-

 

-

 

 

 

 

 

-

 

Plains Pipeline sale gain

 

-

 

-

 

-

 

861

 

861

 

 

-

 

-

 

 

 

 

 

-

 

Asset impairments and related items

 

40

 

47

 

(30

)

(39

)

18

 

 

(4

)

2

 

 

 

 

 

(2

)

Total Midstream

 

40

 

47

 

(30

)

1,225

 

1,282

 

 

(4

)

2

 

 

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Sales

 

-

 

-

 

-

 

-

 

-

 

 

(7

)

-

 

 

 

 

 

(7

)

Other than temporary loss on available for sale investment

 

-

 

-

 

-

 

(553

)

(553

)

 

-

 

-

 

 

 

 

 

-

 

Joslyn impairment

 

-

 

-

 

-

 

(687

)

(687

)

 

-

 

-

 

 

 

 

 

-

 

Spin-off costs and related items

 

-

 

(12

)

(19

)

(21

)

(52

)

 

(12

)

(6

)

 

 

 

 

(18

)

Total Corporate

 

-

 

(12

)

(19

)

(1,261

)

(1,292

)

 

(19

)

(6

)

 

 

 

 

(25

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

-

 

-

 

-

 

(56

)

(56

)

 

-

 

-

 

 

 

 

 

-

 

Income From Continuing Operations

 

40

 

76

 

(51

)

(3,992

)

(3,927

)

 

(246

)

15

 

 

 

 

 

(231

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

(3

)

(4

)

 

 

 

 

(7

)

Totals

 

  $

295

 

$

349

 

$

162

 

$

(3,973

)

  $

(3,167

)

 

  $

(249

)

$

11

 

 

 

 

 

  $

(238

)

 

 

Schedule 4

 



 

 

Occidental Petroleum Corporation

Consolidated Condensed Statements of Operations

(Amounts in millions, except per-share amounts)

 

 

 

 

 

 

 

2014

 

2015

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil and gas

 

$

3,602

 

$

3,703

 

$

3,586

 

$

  2,996

 

$

  13,887

 

$

2,009

 

$

2,342

 

 

 

 

 

$

4,351

Chemical

 

1,220

 

1,242

 

1,232

 

1,123

 

4,817

 

1,000

 

1,030

 

 

 

 

 

2,030

Midstream, marketing and other

 

340

 

440

 

261

 

332

 

1,373

 

197

 

294

 

 

 

 

 

491

Eliminations

 

(194)

 

(252)

 

(175)

 

(144)

 

(765)

 

(117)

 

(197)

 

 

 

 

 

(314)

 

 

4,968

 

5,133

 

4,904

 

4,307

 

19,312

 

3,089

 

3,469

 

 

 

 

 

6,558

Interest, dividends and other income

 

30

 

47

 

31

 

22

 

130

 

31

 

26

 

 

 

 

 

57

Gain (loss) on sale of assets and equity investments, net

 

-

 

525

 

(5)

 

1,985

 

2,505

 

(24)

 

19

 

 

 

 

 

(5)

 

 

4,998

 

5,705

 

4,930

 

6,314

 

21,947

 

3,096

 

3,514

 

 

 

 

 

6,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND OTHER DEDUCTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

1,643

 

1,691

 

1,736

 

1,733

 

6,803

 

1,557

 

1,480

 

 

 

 

 

3,037

Depreciation, depletion and amortization

 

977

 

1,024

 

1,056

 

1,204

 

4,261

 

1,029

 

1,116

 

 

 

 

 

2,145

Selling, general and administrative and other operating expenses

 

317

 

429

 

355

 

402

 

1,503

 

311

 

347

 

 

 

 

 

658

Asset impairments and related items

 

-

 

471

 

-

 

6,908

 

7,379

 

324

 

-

 

 

 

 

 

324

Taxes other than on income

 

151

 

144

 

135

 

120

 

550

 

107

 

107

 

 

 

 

 

214

Exploration expense

 

24

 

39

 

28

 

59

 

150

 

8

 

10

 

 

 

 

 

18

Interest and debt expense, net

 

22

 

20

 

16

 

19

 

77

 

30

 

8

 

 

 

 

 

38

 

 

3,134

 

3,818

 

3,326

 

10,445

 

20,723

 

3,366

 

3,068

 

 

 

 

 

6,434

INCOME (LOSS) BEFORE INCOME TAXES AND OTHER ITEMS

 

1,864

 

1,887

 

1,604

 

(4,131)

 

1,224

 

(270)

 

446

 

 

 

 

 

176

Benefit from (provision for) domestic and foreign income taxes

 

(794)

 

(809)

 

(699)

 

617

 

(1,685)

 

19

 

(324)

 

 

 

 

 

(305)

Income from equity investments

 

67

 

83

 

93

 

88

 

331

 

36

 

58

 

 

 

 

 

94

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

1,137

 

1,161

 

998

 

(3,426)

 

(130)

 

(215)

 

180

 

 

 

 

 

(35)

Discontinued operations, net

 

255

 

273

 

213

 

19

 

760

 

(3)

 

(4)

 

 

 

 

 

(7)

NET INCOME (LOSS)

 

1,392

 

1,434

 

1,211

 

(3,407)

 

630

 

(218)

 

176

 

 

 

 

 

(42)

Less: Net income (loss) attributable to noncontrolling interest

 

(2)

 

(3)

 

(3)

 

(6)

 

(14)

 

-

 

-

 

 

 

 

 

-

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCK

 

$

1,390

 

$

1,431

 

$

1,208

 

$

(3,413)

 

$

616

 

$

(218)

 

$

176

 

 

 

 

 

$

(42)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE (attributable to common stock)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EARNINGS PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

1.43

 

$

1.48

 

$

1.28

 

$

(4.44)

 

$

(0.18)

 

$

(0.28)

 

$

0.23

 

 

 

 

 

$

(0.01)

Discontinued operations, net

 

0.32

 

0.35

 

0.27

 

0.03

 

0.97

 

-

 

-

 

 

 

 

 

-

BASIC EARNINGS PER COMMON SHARE

 

$

1.75

 

$

1.83

 

$

1.55

 

$

(4.41)

 

$

0.79

 

$

(0.28)

 

$

0.23

 

 

 

 

 

$

(0.05)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER COMMON SHARE

 

$

1.75

 

$

1.82

 

$

1.55

 

$

(4.41)

 

$

0.79

 

$

(0.28)

 

$

0.23

 

 

 

 

 

$

(0.05)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.72

 

$

0.72

 

$

0.72

 

$

0.72

 

$

2.88

 

$

0.72

 

$

0.75

 

 

 

 

 

$

1.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

791.3

 

782.6

 

777.4

 

773.1

 

781.1

 

769.6

 

766.4

 

 

 

 

 

768.0

DILUTED

 

791.7

 

782.9

 

777.7

 

773.4

 

781.1

 

769.6

 

766.6

 

 

 

 

 

768.0

 

 

Schedule 5

 



 

 

Occidental Petroleum Corporation

Consolidated Condensed Balance Sheets

(Amounts in millions)

 

 

 

 

 

 

 

2014

 

2015

 

 

MAR

JUN

SEP

DEC

 

MAR

JUN

SEP

 

DEC

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,332

$

2,391

$

2,897

$

3,789

 

$

2,153

$

2,756

 

 

 

Restricted cash

 

-

-

-

4,019

 

3,265

2,382

 

 

 

Trade receivables, net

 

5,233

5,826

4,960

4,206

 

3,068

3,973

 

 

 

Inventories

 

1,308

1,323

1,359

1,052

 

1,133

1,120

 

 

 

Other current assets

 

2,026

1,246

1,291

807

 

815

777

 

 

 

Total current assets

 

10,899

10,786

10,507

13,873

 

10,434

11,008

 

 

 

INVESTMENTS

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

1,511

1,547

1,544

1,171

 

1,221

1,330

 

 

 

Available for sale investment

 

-

-

-

394

 

544

432

 

 

 

Total investments

 

1,511

1,547

1,544

1,565

 

1,765

1,762

 

 

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

89,790

92,135

94,771

74,515

 

75,979

77,375

 

 

 

Accumulated depreciation, depletion and amortization

 

(33,746)

(35,001)

(36,306)

(34,785)

 

(35,870)

(36,897)

 

 

 

 

 

56,044

57,134

58,465

39,730

 

40,109

40,478

 

 

 

LONG-TERM RECEIVABLES AND OTHER ASSETS, NET

 

821

826

994

1,091

 

1,081

1,121

 

 

 

TOTAL ASSETS

 

$

69,275

$

70,293

$

71,510

$

56,259

 

$

53,389

$

54,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

-

$

-

$

1,599

$

-

 

$

700

$

1,450

 

 

 

Accounts payable

 

5,423

6,097

5,511

5,229

 

3,867

4,145

 

 

 

Accrued liabilities

 

2,441

2,332

2,337

2,601

 

2,152

2,230

 

 

 

Domestic and foreign income taxes

 

326

440

74

414

 

196

-

 

 

 

Total current liabilities

 

8,190

8,869

9,521

8,244

 

6,915

7,825

 

 

 

LONG-TERM DEBT, NET

 

6,877

6,835

6,837

6,838

 

6,139

6,880

 

 

 

DEFERRED CREDITS AND OTHER LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Deferred domestic and foreign income taxes

 

7,398

7,313

7,634

3,015

 

2,947

3,153

 

 

 

Other

 

3,441

3,464

3,433

3,203

 

3,224

3,209

 

 

 

 

 

10,839

10,777

11,067

6,218

 

6,171

6,362

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Common stock, $.20 per share par value

 

178

178

178

178

 

178

178

 

 

 

Treasury stock

 

(7,079)

(7,681)

(8,146)

(8,528)

 

(8,734)

(9,107)

 

 

 

Additional paid-in capital

 

7,543

7,564

7,570

7,599

 

7,632

7,651

 

 

 

Retained earnings

 

42,652

43,519

44,166

36,067

 

35,294

34,896

 

 

 

Accumulated other comprehensive loss

 

(296)

(291)

(289)

(357)

 

(206)

(316)

 

 

 

Non-controlling interest

 

371

523

606

-

 

-

-

 

 

 

Total equity

 

43,369

43,812

44,085

34,959

 

34,164

33,302

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

69,275

$

70,293

$

71,510

$

56,259

 

$

53,389

$

54,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Measures

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt to Capitalization Ratio

 

14%

13%

13%

16%

 

15%

17%

 

 

 

Return on Equity (ROE)*

 

13%

13%

12%

2%

 

-3%

0%

 

 

 

Return on Capital Employed (ROCE)*

 

11%

11%

11%

1%

 

-2%

0%

 

 

 

* Non yearend periods are annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of non-GAAP disclosures to GAAP

 

MAR

JUN

SEP

DEC

 

MAR

JUN

 

 

 

ROCE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP measure - net income attributable to common stock

 

1,390

2,821

4,029

616

 

(218)

(42)

 

 

 

Interest expense

 

20

38

53

71

 

28

35

 

 

 

Tax effect of interest expense

 

(7)

(13)

(19)

(25)

 

(10)

(12)

 

 

 

Earnings before tax-effected interest expense

 

1,403

2,846

4,063

662

 

(200)

(19)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MAR

JUN

SEP

DEC

 

MAR

JUN

 

 

 

Stockholders’ equity

 

43,369

43,812

44,085

34,959

 

34,164

33,302

 

 

 

Debt (current maturities and long-term)

 

6,877

6,835

8,436

6,838

 

6,839

8,330

 

 

 

Total capital employed

 

50,246

50,647

52,521

41,797

 

41,003

41,632

 

 

 

 

 

Schedule 6

 



 

Occidental Petroleum Corporation

Condensed Statements of Cash Flows and Details of Depreciation, Depletion and Amortization and Capital Expenditures

(Amounts in millions)

 

 

 

 

 

2014

 

 

 

2015

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

OPERATING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

1,392

 

$

1,434

 

$

1,211

 

$

(3,407

)

$

630

 

 

 

$

(218

)

$

176

 

 

 

 

 

$

(42

)

Depreciation, depletion and amortization (see detail below)

 

977

 

1,024

 

1,056

 

1,204

 

4,261

 

 

 

1,029

 

1,116

 

 

 

 

 

2,145

 

Deferred income tax provision

 

125

 

(182

)

277

 

(1,398

)

(1,178

)

 

 

(63

)

202

 

 

 

 

 

139

 

Asset impairments and other non-cash charges

 

(200

)

(206

)

(203

)

4,975

 

4,366

 

 

 

373

 

23

 

 

 

 

 

396

 

Operating cash flow before working capital

 

2,294

 

2,070

 

2,341

 

1,374

 

8,079

 

 

 

1,121

 

1,517

 

 

 

 

 

2,638

 

Working capital changes

 

(252

)

204

 

(267

)

1,107

 

792

 

 

 

(555

)

(399

)

 

 

 

 

(954

)

Other, net

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

(307

)

 

 

 

 

(307

)

Operating cash flow from continuing operations

 

2,042

 

2,274

 

2,074

 

2,481

 

8,871

 

 

 

566

 

811

 

-

 

-

 

1,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (see detail below)

 

(1,732

)

(2,001

)

(2,003

)

(2,984

)

(8,720

)

 

 

(1,735

)

(1,488

)

 

 

 

 

(3,223

)

Payment for purchases of assets and businesses

 

(4

)

(303

)

(45

)

(1,335

)

(1,687

)

 

 

(6

)

(37

)

 

 

 

 

(43

)

Sales of assets and equity investments, net

 

-

 

1,371

 

16

 

2,790

 

4,177

 

 

 

20

 

38

 

 

 

 

 

58

 

Changes in capital accrual

 

-

 

-

 

-

 

542

 

542

 

 

 

(458

)

(127

)

 

 

 

 

(585

)

Other investing activities

 

(35

)

(70

)

(17

)

(63

)

(185

)

 

 

(27

)

(69

)

 

 

 

 

(96

)

Investing cash flow from continuing operations

 

(1,771

)

(1,003

)

(2,049

)

(1,050

)

(5,873

)

 

 

(2,206

)

(1,683

)

 

 

 

 

(3,889

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

(514

)

(570

)

(565

)

(561

)

(2,210

)

 

 

(557

)

(556

)

 

 

 

 

(1,113

)

Purchases of treasury stock

 

(946

)

(630

)

(507

)

(417

)

(2,500

)

 

 

(207

)

(329

)

 

 

 

 

(536

)

Special cash distribution from California Resources

 

-

 

-

 

-

 

6,100

 

6,100

 

 

 

-

 

-

 

 

 

 

 

-

 

Proceeds from short-term borrowings

 

-

 

-

 

1,599

 

(1,599

)

-

 

 

 

-

 

-

 

 

 

 

 

-

 

Proceeds from long-term debt

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

1,478

 

 

 

 

 

1,478

 

Other financing activities

 

(48

)

(42

)

9

 

13

 

(68

)

 

 

19

 

5

 

 

 

 

 

24

 

Financing cash flow from continuing operations

 

(1,508

)

(1,242

)

536

 

3,536

 

1,322

 

 

 

(745

)

598

 

 

 

 

 

(147

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow From Discontinued Operations

 

176

 

30

 

(55

)

(56

)

95

 

 

 

(5

)

(6

)

 

 

 

 

(11

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

(1,061

)

59

 

506

 

4,911

 

4,415

 

 

 

(2,390

)

(280

)

 

 

 

 

(2,670

)

Cash, cash equivalents and restricted cash - beg of period (a)

 

3,393

 

2,332

 

2,391

 

2,897

 

3,393

 

 

 

7,808

 

5,418

 

 

 

 

 

7,808

 

Cash, cash equivalents & restricted cash - end of period (a)

 

$

2,332

 

$

2,391

 

$

2,897

 

$

7,808

 

$

7,808

 

 

 

$

5,418

 

$

5,138

 

 

 

 

 

$

5,138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, Depletion and Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

United States

 

$

503

 

$

519

 

$

537

 

$

555

 

$

2,114

 

 

 

$

502

 

$

541

 

 

 

 

 

$

1,043

 

Latin America

 

42

 

35

 

40

 

44

 

161

 

 

 

48

 

49

 

 

 

 

 

97

 

Middle East/North Africa

 

297

 

331

 

340

 

458

 

1,426

 

 

 

329

 

370

 

 

 

 

 

699

 

Chemical

 

89

 

93

 

91

 

94

 

367

 

 

 

92

 

92

 

 

 

 

 

184

 

Midstream and marketing

 

39

 

38

 

38

 

45

 

160

 

 

 

48

 

55

 

 

 

 

 

103

 

Corporate

 

7

 

8

 

10

 

8

 

33

 

 

 

10

 

9

 

 

 

 

 

19

 

 

 

$

977

 

$

1,024

 

$

1,056

 

$

1,204

 

$

4,261

 

 

 

$

1,029

 

$

1,116

 

 

 

 

 

$

2,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

$

(328

)

$

(401

)

$

(472

)

$

(715

)

$

(1,916

)

 

 

$

(729

)

$

(555

)

 

 

 

 

$

(1,284

)

Permian EOR

 

(164

)

(193

)

(210

)

(155

)

(722

)

 

 

(115

)

(119

)

 

 

 

 

(234

)

Other domestic

 

(231

)

(219

)

(205

)

(257

)

(912

)

 

 

(86

)

(21

)

 

 

 

 

(107

)

Latin America

 

(67

)

(74

)

(69

)

(100

)

(310

)

 

 

(47

)

(45

)

 

 

 

 

(92

)

Middle East/North Africa

 

(454

)

(554

)

(527

)

(614

)

(2,149

)

 

 

(476

)

(449

)

 

 

 

 

(925

)

Exploration Drilling

 

(88

)

(125

)

(160

)

(150

)

(523

)

 

 

(58

)

(30

)

 

 

 

 

(88

)

Chemical

 

(41

)

(71

)

(61

)

(141

)

(314

)

 

 

(40

)

(57

)

 

 

 

 

(97

)

Midstream and marketing

 

(399

)

(462

)

(311

)

(811

)

(1,983

)

 

 

(115

)

(105

)

 

 

 

 

(220

)

Corporate

 

(23

)

(30

)

(21

)

(27

)

(101

)

 

 

(9

)

(9

)

 

 

 

 

(18

)

GAAP external reporting

 

(1,795

)

(2,129

)

(2,036

)

(2,970

)

(8,930

)

 

 

(1,675

)

(1,390

)

 

 

 

 

(3,065

)

Non-controlling interest contributions (b)

 

123

 

149

 

74

 

29

 

375

 

 

 

-

 

-

 

 

 

 

 

-

 

Cracker JV investment contributions

 

(60

)

(21

)

(41

)

(43

)

(165

)

 

 

(60

)

(98

)

 

 

 

 

(158

)

 

 

$

(1,732

)

$

(2,001

)

$

(2,003

)

$

(2,984

)

$

(8,720

)

 

 

$

(1,735

)

$

(1,488

)

 

 

 

 

$

(3,223

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of non-GAAP disclosures to GAAP

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Condensed Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

2,042

 

$

2,274

 

$

2,074

 

$

2,481

 

$

8,871

 

 

 

$

566

 

$

811

 

 

 

 

 

$

1,377

 

Discontinued operations

 

655

 

593

 

564

 

385

 

2,197

 

 

 

(5

)

(6

)

 

 

 

 

(11

)

CASH FLOW FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

(1,894

)

(1,152

)

(2,123

)

(1,075

)

(6,244

)

 

 

(2,206

)

(1,683

)

 

 

 

 

(3,889

)

Discontinued operations

 

(479

)

(563

)

(619

)

(565

)

(2,226

)

 

 

-

 

-

 

 

 

 

 

-

 

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

(1,385

)

(1,093

)

610

 

(458

)

(2,326

)

 

 

9

 

1,481

 

 

 

 

 

1,490

 

Discontinued operations

 

-

 

-

 

-

 

124

 

124

 

 

 

-

 

-

 

 

 

 

 

-

 

Increase (decrease) in cash and cash equivalents

 

(1,061

)

59

 

506

 

892

 

396

 

 

 

(1,636

)

603

 

 

 

 

 

(1,033

)

Cash and cash equivalents - beginning of period

 

3,393

 

2,332

 

2,391

 

2,897

 

3,393

 

 

 

3,789

 

2,153

 

 

 

 

 

3,789

 

Cash and cash equivalents - end of period

 

$

2,332

 

$

2,391

 

$

2,897

 

$

3,789

 

$

3,789

 

 

 

$

2,153

 

$

2,756

 

 

 

 

 

$

2,756

 

 

(a) Restricted cash must be used solely to pay dividends, repurchase common stock, repay debt, or a combination of the foregoing

(b) Disclosed as financing cash flows in GAAP cash flow statements

 

 

Schedule 7

 



 

 

Occidental Petroleum Corporation

Oil & Gas Net Production Volumes Per Day by Geographical Locations

 

 

 

 

 

 

 

 

 

 

2014

 

2015

NET MBOE VOLUMES PER DAY:

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

67

 

72

 

77

 

84

 

75

 

98

 

109

 

 

 

 

 

104

Permian EOR

 

145

 

144

 

148

 

150

 

147

 

145

 

145

 

 

 

 

 

145

Midcontinent & Other

 

90

 

92

 

90

 

87

 

90

 

83

 

79

 

 

 

 

 

81

Total

 

302

 

308

 

315

 

321

 

312

 

326

 

333

 

 

 

 

 

330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

31

 

21

 

31

 

34

 

29

 

40

 

42

 

 

 

 

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

9

 

18

 

 

 

 

 

13

Dolphin

 

34

 

38

 

38

 

40

 

38

 

39

 

42

 

 

 

 

 

41

Oman

 

73

 

76

 

75

 

80

 

76

 

89

 

87

 

 

 

 

 

88

Qatar

 

68

 

69

 

69

 

70

 

69

 

64

 

65

 

 

 

 

 

64

Other

 

65

 

68

 

67

 

71

 

67

 

78

 

71

 

 

 

 

 

75

Total

 

240

 

251

 

249

 

261

 

250

 

279

 

283

 

 

 

 

 

281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

573

 

580

 

595

 

616

 

591

 

645

 

658

 

 

 

 

 

652

Sold assets - Hugoton

 

18

 

6

 

-

 

-

 

6

 

-

 

-

 

 

 

 

 

-

Barrels of Oil Equivalent (MBOE)

 

591

 

586

 

595

 

616

 

597

 

645

 

658

 

 

 

 

 

652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET PRODUCTION VOLUMES PER DAY BY COMMODITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

37

 

40

 

43

 

51

 

43

 

62

 

71

 

 

 

 

 

67

Permian EOR

 

110

 

110

 

111

 

112

 

111

 

111

 

110

 

 

 

 

 

110

Midcontinent & Other

 

26

 

29

 

28

 

26

 

27

 

25

 

24

 

 

 

 

 

24

Total

 

173

 

179

 

182

 

189

 

181

 

198

 

205

 

 

 

 

 

201

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

11

 

12

 

13

 

13

 

12

 

14

 

15

 

 

 

 

 

15

Permian EOR

 

28

 

29

 

30

 

31

 

30

 

28

 

29

 

 

 

 

 

29

Midcontinent & Other

 

14

 

12

 

12

 

12

 

12

 

11

 

11

 

 

 

 

 

11

Total

 

53

 

53

 

55

 

56

 

54

 

53

 

55

 

 

 

 

 

55

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

115

 

120

 

121

 

122

 

120

 

130

 

136

 

 

 

 

 

132

Permian EOR

 

38

 

34

 

42

 

39

 

38

 

37

 

38

 

 

 

 

 

38

Midcontinent & Other

 

305

 

305

 

299

 

296

 

301

 

280

 

263

 

 

 

 

 

271

Total

 

458

 

459

 

462

 

457

 

459

 

447

 

437

 

 

 

 

 

441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

29

 

19

 

29

 

32

 

27

 

38

 

40

 

 

 

 

 

39

Natural Gas (MMCF)

 

12

 

12

 

12

 

10

 

11

 

12

 

10

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

2

 

4

 

 

 

 

 

3

Dolphin

 

6

 

7

 

7

 

7

 

7

 

7

 

7

 

 

 

 

 

7

Oman

 

66

 

70

 

67

 

72

 

69

 

80

 

81

 

 

 

 

 

80

Qatar

 

68

 

69

 

69

 

70

 

69

 

64

 

65

 

 

 

 

 

64

Other

 

27

 

28

 

28

 

31

 

28

 

37

 

31

 

 

 

 

 

35

Total

 

167

 

174

 

171

 

180

 

173

 

190

 

188

 

 

 

 

 

189

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

2

 

4

 

 

 

 

 

3

Dolphin

 

6

 

7

 

7

 

8

 

7

 

7

 

8

 

 

 

 

 

8

Other

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

-

Total

 

6

 

7

 

7

 

8

 

7

 

9

 

12

 

 

 

 

 

11

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

30

 

60

 

 

 

 

 

44

Dolphin

 

131

 

144

 

146

 

152

 

143

 

150

 

160

 

 

 

 

 

155

Oman

 

40

 

40

 

45

 

49

 

43

 

56

 

38

 

 

 

 

 

47

Other

 

231

 

236

 

235

 

240

 

236

 

245

 

240

 

 

 

 

 

242

Total

 

402

 

420

 

426

 

441

 

422

 

481

 

498

 

 

 

 

 

488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule 8

 



 

 

Occidental Petroleum Corporation

Oil & Gas Sales Volumes Per Day and Realized Prices by Geographical Locations

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

NET SALES MBOE VOLUMES PER DAY:

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

302

 

308

 

315

 

321

 

312

 

326

 

333

 

 

 

 

 

330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

34

 

26

 

31

 

34

 

31

 

38

 

37

 

 

 

 

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

9

 

18

 

 

 

 

 

13

Dolphin

 

34

 

38

 

38

 

39

 

38

 

40

 

42

 

 

 

 

 

41

Oman

 

72

 

77

 

76

 

78

 

76

 

89

 

87

 

 

 

 

 

88

Qatar

 

71

 

66

 

71

 

68

 

69

 

67

 

65

 

 

 

 

 

66

Other

 

49

 

64

 

59

 

95

 

66

 

68

 

75

 

 

 

 

 

72

Total

 

226

 

245

 

244

 

280

 

249

 

273

 

287

 

 

 

 

 

280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

562

 

579

 

590

 

635

 

592

 

637

 

657

 

 

 

 

 

647

Sold assets - Hugoton

 

18

 

6

 

-

 

-

 

6

 

-

 

-

 

 

 

 

 

-

Barrels of Oil Equivalent (MBOE)

 

580

 

585

 

590

 

635

 

598

 

637

 

657

 

 

 

 

 

647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REALIZED PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

92.56

 

$

93.70

 

$

87.43

 

$

66.46

 

$

84.73

 

$

43.66

 

$

52.64

 

 

 

 

 

$

48.25

NGLs ($/BBL)

 

$

42.06

 

$

42.17

 

$

39.32

 

$

27.67

 

$

37.79

 

$

17.32

 

$

17.32

 

 

 

 

 

$

17.32

Natural Gas ($/MCF)

 

$

4.39

 

$

4.15

 

$

3.74

 

$

3.56

 

$

3.97

 

$

2.49

 

$

2.09

 

 

 

 

 

$

2.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

$

98.53

 

$

101.30

 

$

92.16

 

$

63.93

 

$

88.00

 

$

47.70

 

$

55.19

 

 

 

 

 

$

51.43

Natural Gas (MMCF)

 

$

10.81

 

$

10.99

 

$

9.88

 

$

3.19

 

$

8.94

 

$

4.53

 

$

5.49

 

 

 

 

 

$

4.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

104.65

 

$

105.15

 

$

102.19

 

$

77.80

 

$

96.34

 

$

53.98

 

$

56.48

 

 

 

 

 

$

55.27

NGLs ($/BBL)

 

$

38.43

 

$

32.00

 

$

29.70

 

$

25.37

 

$

30.98

 

$

21.57

 

$

21.38

 

 

 

 

 

$

21.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Worldwide

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

98.14

 

$

99.30

 

$

94.26

 

$

71.58

 

$

90.13

 

$

48.50

 

$

54.55

 

 

 

 

 

$

51.60

NGLs ($/BBL)

 

$

41.70

 

$

40.98

 

$

38.20

 

$

27.39

 

$

37.01

 

$

17.96

 

$

18.06

 

 

 

 

 

$

18.01

Natural Gas ($/MCF)

 

$

2.90

 

$

2.68

 

$

2.42

 

$

2.21

 

$

2.55

 

$

1.66

 

$

1.48

 

 

 

 

 

$

1.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WTI Oil ($/BBL)

 

$

98.68

 

$

102.99

 

$

97.17

 

$

73.15

 

$

93.00

 

$

48.63

 

$

57.94

 

 

 

 

 

$

53.29

Brent Oil ($/BBL)

 

$

107.90

 

$

109.77

 

$

103.39

 

$

76.98

 

$

99.51

 

$

55.17

 

$

63.50

 

 

 

 

 

$

59.33

NYMEX Natural Gas ($/MCF)

 

$

4.66

 

$

4.55

 

$

4.17

 

$

3.99

 

$

4.34

 

$

3.07

 

$

2.73

 

 

 

 

 

$

2.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil as a percentage of WTI

 

99%

 

96%

 

97%

 

98%

 

97%

 

100%

 

94%

 

 

 

 

 

97%

Worldwide oil as a percentage of Brent

 

91%

 

90%

 

91%

 

93%

 

91%

 

88%

 

86%

 

 

 

 

 

87%

Worldwide NGL as a percentage of WTI

 

42%

 

40%

 

39%

 

37%

 

40%

 

37%

 

31%

 

 

 

 

 

34%

Worldwide NGL as a percentage of Brent

 

39%

 

37%

 

37%

 

36%

 

37%

 

33%

 

28%

 

 

 

 

 

30%

Domestic gas as a percentage of NYMEX

 

94%

 

91%

 

90%

 

89%

 

91%

 

81%

 

77%

 

 

 

 

 

79%

 

 

Schedule 9

 



 

 

Occidental Petroleum Corporation

Oil and Gas

 

 

 

 

 

 

 

 

 

 

2014

 

2015

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating expenses ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

13.67

 

 $

14.63

 

 $

14.89

 

 $

14.94

 

$

14.54

 

 $

14.46

 

 $

13.04

 

 

 

 

 

$

13.74

Latin America

 

 $

15.28

 

 $

21.05

 

 $

15.84

 

 $

13.90

 

$

16.25

 

 $

9.95

 

 $

11.99

 

 

 

 

 

$

10.90

Middle East/North Africa

 

 $

11.55

 

 $

10.87

 

 $

11.30

 

 $

13.35

 

$

11.83

 

 $

12.51

 

 $

11.03

 

 

 

 

 

$

11.76

Total Oil and Gas

 

 $

12.94

 

 $

13.34

 

 $

13.45

 

 $

14.18

 

$

13.50

 

 $

13.36

 

 $

12.10

 

 

 

 

 

$

12.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes other than on income ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

4.96

 

 $

4.76

 

 $

4.36

 

 $

3.86

 

$

4.48

 

 $

3.14

 

 $

3.30

 

 

 

 

 

$

3.20

Total Oil and Gas

 

 $

2.83

 

 $

2.66

 

 $

2.42

 

 $

1.96

 

$

2.45

 

 $

1.63

 

 $

1.85

 

 

 

 

 

$

1.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DD&A expense ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

17.46

 

 $

18.13

 

 $

18.63

 

 $

18.81

 

$

18.26

 

 $

17.12

 

 $

17.82

 

 

 

 

 

$

17.48

Latin America

 

 $

13.65

 

 $

14.73

 

 $

13.73

 

 $

14.22

 

$

14.14

 

 $

14.05

 

 $

14.66

 

 

 

 

 

$

14.27

Middle East/North Africa

 

 $

14.59

 

 $

14.91

 

 $

15.13

 

 $

17.73

 

$

15.68

 

 $

13.41

 

 $

14.20

 

 

 

 

 

$

13.81

Total Oil and Gas

 

 $

16.12

 

 $

16.64

 

 $

16.90

 

 $

18.09

 

$

16.97

 

 $

15.35

 

 $

16.06

 

 

 

 

 

$

15.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

G&A and other operating expenses ($/BOE)

 

 $

3.62

 

 $

4.23

 

 $

4.12

 

 $

3.68

 

$

3.91

 

 $

3.58

 

 $

3.57

 

 

 

 

 

$

3.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration Expense ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

10

 

 $

14

 

 $

11

 

 $

35

 

$

70

 

 $

5

 

 $

6

 

 

 

 

 

$

11

Latin America

 

-

 

-

 

-

 

4

 

4

 

-

 

-

 

 

 

 

 

-

Middle East/North Africa

 

14

 

25

 

17

 

20

 

76

 

3

 

4

 

 

 

 

 

7

 

 

 $

24

 

 $

39

 

 $

28

 

 $

59

 

$

150

 

 $

8

 

 $

10

 

 

 

 

 

$

18

 

 

Schedule 10

 



 

 

Occidental Petroleum Corporation

 

Segment Core Income Pre-tax Variance Roll-forwards

 

(Amounts in millions)

 

 

 

 

 

 

 

2014

 

2015

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

Quarter-over-Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

1,752

 

$

1,719

 

$

1,703

 

$

1,571

 

 

 

$

736

 

$

57

 

 

 

 

 

 

Sales price

 

27

 

13

 

(182)

 

(845)

 

 

 

(934)

 

217

 

 

 

 

 

 

Sales volume

 

(146)

 

49

 

43

 

173

 

 

 

10

 

28

 

 

 

 

 

 

Operating expenses

 

66

 

(34)

 

(19)

 

(100)

 

 

 

101

 

30

 

 

 

 

 

 

DD&A rate

 

(30)

 

(10)

 

4

 

(14)

 

 

 

123

 

(5)

 

 

 

 

 

 

Exploration expense

 

1

 

(15)

 

11

 

(37)

 

 

 

52

 

(3)

 

 

 

 

 

 

All others

 

49

 

(19)

 

11

 

(12)

 

 

 

(31)

 

-

 

 

 

 

 

 

Current quarter core income

 

$

1,719

 

$

1,703

 

$

1,571

 

$

736

 

 

 

$

57

 

$

324

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

128

 

$

136

 

$

133

 

$

140

 

 

 

$

160

 

$

139

 

 

 

 

 

 

Sales price

 

11

 

24

 

9

 

(30)

 

 

 

(92)

 

2

 

 

 

 

 

 

Sales volume / mix

 

41

 

(2)

 

(6)

 

4

 

 

 

(26)

 

16

 

 

 

 

 

 

Operations / manufacturing

 

(39)

 

(17)

 

(1)

 

56

 

 

 

89

 

(20)

 

 

 

 

 

 

All others

 

(5)

 

(8)

 

5

 

(10)

 

 

 

8

 

(1)

 

 

 

 

 

 

Current quarter core income

 

$

136

 

$

133

 

$

140

 

$

160

 

 

 

$

139

 

$

136

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

106

 

$

96

 

$

130

 

$

155

 

 

 

$

168

 

$

(5)

 

 

 

 

 

 

Marketing

 

(26)

 

31

 

13

 

11

 

 

 

(73)

 

59

 

 

 

 

 

 

Gas plants

 

53

 

(6)

 

-

 

(26)

 

 

 

(14)

 

1

 

 

 

 

 

 

Pipelines

 

(51)

 

17

 

7

 

27

 

 

 

(83)

 

29

 

 

 

 

 

 

Power generation

 

17

 

(3)

 

3

 

(9)

 

 

 

(3)

 

-

 

 

 

 

 

 

All others

 

(3)

 

(5)

 

2

 

10

 

 

 

-

 

-

 

 

 

 

 

 

Current quarter core income

 

$

96

 

$

130

 

$

155

 

$

168

 

 

 

$

(5)

 

$

84

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

1,542

 

$

1,751

 

$

1,973

 

$

1,752

 

 

 

$

1,719

 

$

1,703

 

 

 

 

 

$

3,422

Sales price

 

136

 

124

 

(291)

 

(1,024)

 

 

 

(1,923)

 

(1,714)

 

 

 

 

 

(3,637)

Sales volume

 

61

 

(96)

 

(50)

 

104

 

 

 

210

 

247

 

 

 

 

 

457

Operating expenses

 

6

 

(40)

 

(36)

 

(86)

 

 

 

(51)

 

6

 

 

 

 

 

(45)

DD&A rate

 

(34)

 

(49)

 

(41)

 

4

 

 

 

102

 

84

 

 

 

 

 

186

Exploration expense

 

6

 

19

 

(1)

 

(35)

 

 

 

19

 

28

 

 

 

 

 

47

All others

 

2

 

(6)

 

17

 

21

 

 

 

(19)

 

(30)

 

 

 

 

 

(49)

Current quarter core income

 

$

1,719

 

$

1,703

 

$

1,571

 

$

736

 

 

 

$

57

 

$

324

 

 

 

 

 

$

381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

159

 

$

144

 

$

181

 

$

128

 

 

 

$

136

 

$

133

 

 

 

 

 

$

269

Sales price

 

(31)

 

(5)

 

7

 

6

 

 

 

(88)

 

(115)

 

 

 

 

 

(203)

Sales volume / mix

 

43

 

29

 

9

 

21

 

 

 

(44)

 

(29)

 

 

 

 

 

(73)

Operations / manufacturing

 

(19)

 

(36)

 

(65)

 

13

 

 

 

145

 

146

 

 

 

 

 

291

All others

 

(16)

 

1

 

8

 

(8)

 

 

 

(10)

 

1

 

 

 

 

 

(9)

Current quarter core income

 

$

136

 

$

133

 

$

140

 

$

160

 

 

 

$

139

 

$

136

 

 

 

 

 

$

275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

183

 

$

123

 

$

125

 

$

106

 

 

 

$

96

 

$

130

 

 

 

 

 

$

226

Marketing

 

(99)

 

(9)

 

43

 

27

 

 

 

(21)

 

7

 

 

 

 

 

(14)

Gas plants

 

-

 

9

 

7

 

22

 

 

 

(41)

 

(33)

 

 

 

 

 

(74)

Pipelines

 

6

 

6

 

(19)

 

(7)

 

 

 

(26)

 

(15)

 

 

 

 

 

(41)

Power generation

 

8

 

5

 

3

 

7

 

 

 

(12)

 

(11)

 

 

 

 

 

(23)

All others

 

(2)

 

(4)

 

(4)

 

13

 

 

 

(1)

 

6

 

 

 

 

 

5

Current quarter core income

 

$

96

 

$

130

 

$

155

 

$

168

 

 

 

$

(5)

 

$

84

 

 

 

 

 

$

79

 

 

Schedule 11