Attached files

file filename
8-K - 8-K - OCCIDENTAL PETROLEUM CORP /DE/a16-3180_18k.htm

Exhibit 99.1

 

 

 

 

For Immediate Release: February 4, 2016

 

Occidental Petroleum Announces 4th Quarter 2015 Results

 

·                 2015 year-end cash balance of $4.4 billion

·                 2016 capital program not to exceed $3.0 billion with production growth of 2 to 4 percent from ongoing operations

 

HOUSTON – February 4, 2016 – Occidental Petroleum Corporation (NYSE: OXY) announced operating cash flow before working capital for the fourth quarter of 2015 was $944 million, with total cash on the balance sheet at December 31, 2015 of $4.4 billion. Core results for the fourth quarter of 2015 were a loss of $129 million or $0.17 per diluted share. Reported results were a loss of $6.78 per diluted share for the quarter, including $5.4 billion of after-tax charges, mostly due to impairments.

 

In announcing the results, Chief Executive Officer Stephen I. Chazen said, “In 2015, we continued exiting our non-core assets in order to streamline the business. Our 2015 capital spending was down by 36 percent compared to a year ago, and total company production still grew by 14 percent with Permian Resources growing 47 percent.

 

“We continue to focus on capital and operating efficiencies. Our Permian drilling and completion costs declined by 33 percent. Total company operating costs declined by nearly $2.00 per barrel to $11.57 and fell further in the fourth quarter. We reduced SG&A by over $225 million or 16 percent during 2015.

 

“We ended the year with $4.4 billion in cash and expect to receive about $900 million more from the Ecuador settlement and $300 million in proceeds from asset sales in the coming months. While the 2016 price environment remains challenging, we will commit capital to only our highest return projects. The company’s cash flow priorities remain the same, with the most important being the safety and maintenance of our operations and funding dividends. Our 2016 capital program is expected to be no more than $3.0 billion with production growth of 2 to 4 percent from ongoing operations.”

 

Page 1 of 4



 

QUARTERLY RESULTS

 

Oil and Gas

 

Total oil and gas after-tax results reflected a loss of $189 million for the fourth quarter of 2015, compared to income of $17 million for the third quarter of 2015 and $317 million for the fourth quarter of 2014. The decrease in oil and gas results on a sequential and year-over-year basis was due to the continued decline in commodity prices in the fourth quarter of 2015, partially offset by higher volumes and lower operating expenses.

 

The average WTI and Brent marker prices were $42.18 per barrel and $44.71 per barrel, respectively, for the fourth quarter of 2015, a decrease of about 10 percent on a sequential quarterly basis and over 40 percent on a year-over-year basis. Our average worldwide realized crude oil prices were $38.68 per barrel for the fourth quarter of 2015, a decrease of 19 percent compared with the third quarter of 2015 and 46 percent compared with the fourth quarter of 2014. Our average worldwide NGL prices were $14.02 per barrel in the fourth quarter of 2015, a decline of 4 percent from the preceding quarter and 49 percent from the fourth quarter of last year. Our average domestic natural gas price was $1.75 per MCF, a decline of 22 percent in the fourth quarter of 2015 compared with the third quarter of 2015 and a decrease of 51 percent compared with the fourth quarter of 2014.

 

For the fourth quarter of 2015, total company average daily oil and gas production volumes, excluding Williston, increased by 75,000 barrels of oil equivalent (BOE) to 671,000 BOE from 596,000 BOE in the fourth quarter of 2014. The sale of our Williston Basin assets closed on November 20, 2015. Williston daily production averaged 9,000 BOE and 20,000 BOE for the fourth quarters of 2015 and 2014, respectively. Compared to the fourth quarter of 2014, domestic average daily production increased by 11,000 BOE to 312,000 BOE in the fourth quarter of 2015 with the majority of the increase coming from oil production, which grew by 19,000 barrels to 190,000 barrels per day, with all of the increase attributable to Permian Resources. The increase in Permian Resources oil production was partially offset by lower natural gas and oil production in Piceance and South Texas. International average daily production increased to 359,000 BOE in the fourth quarter of 2015 from 295,000 BOE in the fourth quarter of 2014. The increase in international production is mainly due to the ramp up in production at Al Hosn, which produced 60,000 BOE per day in the fourth quarter of 2015.

 

Total company average daily oil and gas production for the fourth quarter was about flat compared to the third quarter of 2015. Fourth quarter domestic average daily production declined by 3,000 BOE compared to the third quarter of 2015 due to lower natural gas production from Piceance and South Texas, where we have curtailed all development activities due to the gas price environment. The increase in international average daily production of 2,000 BOE compared to the third quarter of 2015 reflected improved production rates at Al Hosn and in Colombia, which increased by 10,000 BOE and 13,000 BOE, respectively, partially offset by lower production in Iraq.

 

Page 2 of 4



 

Total company average daily sales volumes were 721,000 BOE in the fourth quarter of 2015 compared to 653,000 BOE for the third quarter of 2015 and 615,000 BOE in the fourth quarter of 2014. The improvement was largely due to higher volumes in Iraq resulting from liftings that slipped from prior periods and higher production at Al Hosn.

 

Chemical

 

Chemical pre-tax core earnings for the fourth quarter of 2015 were $116 million, compared to $174 million in the third quarter of 2015 and $160 million in the fourth quarter of 2014. Compared to the third quarter of 2015, the lower results reflected weaker demand across most product lines and lower polyvinyl chloride (PVC) prices unfavorably impacting margins, partially offset by higher caustic soda prices and lower energy costs. On a year-over-year basis, the lower earnings reflected lower caustic soda pricing and lower sales volume across most product lines, partially offset by lower energy costs and improved margins in PVC resulting primarily from lower ethylene costs.

 

Midstream and Marketing

 

Midstream pre-tax core results for the fourth quarter of 2015 were a loss $45 million, compared to income of $31 million for the third quarter of 2015 and $168 million for the fourth quarter of 2014. The decrease in earnings compared to the third quarter of 2015 and fourth quarter of 2014 reflected lower marketing margins due to narrowing WTI and LLS differentials. Current quarter loss comparisons to both periods also included lower pipeline revenues and on a sequential quarterly basis, lower seasonal margins from our power generation operations.

 

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

 

Page 3 of 4



 

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; uncertainties about the estimated quantities of oil and natural gas reserves; 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.

 

-0-

 

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 4 of 4



 

Occidental Petroleum Corporation

Quarter 4 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

 

 

 

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

 

$

24

 

$

(129)

 

$

91

 

Core EPS - Diluted ($/share)

 

$

1.38

 

$

1.38

 

$

1.34

 

$

0.72

 

$

4.83

 

 

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17)

 

$

0.12

 

Effective tax rate

 

41%

 

41%

 

41%

 

39%

 

41%

 

 

 

75%

 

65%

 

90%

 

29%

 

86%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported ($ millions)

 

$

1,390

 

$

1,431

 

$

1,208

 

$

(3,413)

 

$

616

 

 

 

$

(218)

 

$

176

 

$

(2,609

)

$

(5,178)

 

$

(7,829)

 

Reported EPS - Diluted ($/share)

 

$

1.75

 

$

1.82

 

$

1.55

 

$

(4.41)

 

$

0.79

 

 

 

$

(0.28)

 

$

0.23

 

$

(3.42

)

$

(6.78)

 

$

(10.23)

 

Effective tax rate

 

41%

 

41%

 

41%

 

15%

 

109%

 

 

 

8%

 

64%

 

15%

 

18%

 

14%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

791.3

 

782.6

 

777.4

 

773.1

 

781.1

 

 

 

769.6

 

766.4

 

763.3

 

763.2

 

765.6

 

Diluted (millions)

 

791.7

 

782.9

 

777.7

 

773.4

 

781.1

 

 

 

769.6

 

766.6

 

763.3

 

763.2

 

765.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

283

 

286

 

294

 

301

 

292

 

 

 

307

 

314

 

315

 

312

 

312

 

US oil (MBBL/D)

 

155

 

159

 

162

 

171

 

162

 

 

 

180

 

188

 

188

 

190

 

187

 

Worldwide (MBOE/D)

 

554

 

558

 

574

 

596

 

571

 

 

 

626

 

639

 

672

 

671

 

652

 

Worldwide sales (MBOE/D)

 

543

 

557

 

569

 

615

 

572

 

 

 

618

 

638

 

653

 

721

 

658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

98.14

 

$

99.30

 

$

94.26

 

$

71.58

 

$

90.13

 

 

 

$

48.50

 

$

54.55

 

$

47.78

 

$

38.68

 

$

47.10

 

Worldwide NGL ($/BBL)

 

$

41.70

 

$

40.98

 

$

38.20

 

$

27.39

 

$

37.01

 

 

 

$

17.96

 

$

18.06

 

$

14.68

 

$

14.02

 

$

15.96

 

Domestic gas ($/MCF)

 

$

4.39

 

$

4.15

 

$

3.74

 

$

3.56

 

$

3.97

 

 

 

$

2.49

 

$

2.09

 

$

2.24

 

$

1.75

 

$

2.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

2,294

 

$

2,070

 

$

2,341

 

$

1,374

 

$

8,079

 

 

 

$

1,121

 

$

1,517

 

$

1,202

 

$

944

 

$

4,784

 

Working capital changes

 

(252)

 

204

 

(267)

 

1,107

 

792

 

 

 

(555)

 

(399)

 

16

 

58

 

(880)

 

Other, net

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

(307)

 

(192)

 

(151)

 

(650)

 

Operating - continuing operations

 

$

2,042

 

$

2,274

 

$

2,074

 

$

2,481

 

$

8,871

 

 

 

$

566

 

$

811

 

$

1,026

 

$

851

 

$

3,254

 

Capital expenditures

 

$

(1,732)

 

$

(2,001)

 

$

(2,003)

 

$

(2,984)

 

$

(8,720)

 

 

 

$

(1,735)

 

$

(1,488)

 

$

(1,219)

 

$

(1,170)

 

$

(5,612)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

220

 

$

91

 

 

 

Core EPS - Diluted ($/share)

 

$

1.38

 

$

2.76

 

$

4.10

 

$

4.83

 

 

 

 

 

$

0.04

 

$

0.25

 

$

0.29

 

$

0.12

 

 

 

Effective tax rate

 

41%

 

41%

 

41%

 

41%

 

 

 

 

 

75%

 

67%

 

74%

 

86%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported ($ millions)

 

$

1,390

 

$

2,821

 

$

4,029

 

$

616

 

 

 

 

 

$

(218)

 

$

(42)

 

$

(2,651)

 

$

(7,829)

 

 

 

Reported EPS - Diluted ($/share)

 

$

1.75

 

$

3.58

 

$

5.13

 

$

0.79

 

 

 

 

 

$

(0.28)

 

$

(0.05)

 

$

(3.46)

 

$

(10.23)

 

 

 

Effective tax rate

 

41%

 

41%

 

41%

 

109%

 

 

 

 

 

8%

 

113%

 

5%

 

14%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

791.3

 

786.9

 

783.7

 

781.1

 

 

 

 

 

769.6

 

768.0

 

766.4

 

765.6

 

 

 

Diluted (millions)

 

791.7

 

787.2

 

784.1

 

781.1

 

 

 

 

 

769.6

 

768.0

 

766.4

 

765.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

283

 

284

 

288

 

292

 

 

 

 

 

307

 

311

 

313

 

312

 

 

 

US oil (MBBL/D)

 

155

 

156

 

159

 

162

 

 

 

 

 

180

 

184

 

186

 

187

 

 

 

Worldwide (MBOE/D)

 

554

 

555

 

562

 

571

 

 

 

 

 

626

 

633

 

647

 

652

 

 

 

Worldwide sales (MBOE/D)

 

543

 

551

 

557

 

572

 

 

 

 

 

618

 

628

 

647

 

658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

98.14

 

$

98.73

 

$

97.20

 

$

90.13

 

 

 

 

 

$

48.50

 

$

51.60

 

$

50.33

 

$

47.10

 

 

 

Worldwide NGL ($/BBL)

 

$

41.70

 

$

41.34

 

$

40.27

 

$

37.01

 

 

 

 

 

$

17.96

 

$

18.01

 

$

16.73

 

$

15.96

 

 

 

Domestic gas ($/MCF)

 

$

4.39

 

$

4.28

 

$

4.10

 

$

3.97

 

 

 

 

 

$

2.49

 

$

2.29

 

$

2.28

 

$

2.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

2,294

 

$

4,364

 

$

6,705

 

$

8,079

 

 

 

 

 

$

1,121

 

$

2,638

 

$

3,840

 

$

4,784

 

 

 

Working capital changes

 

(252)

 

(48)

 

(315)

 

792

 

 

 

 

 

(555)

 

(954)

 

(938)

 

(880)

 

 

 

Other, net

 

-

 

-

 

-

 

-

 

 

 

 

 

-

 

(307)

 

(499)

 

(650)

 

 

 

Operating - continuing operations

 

$

2,042

 

$

4,316

 

$

6,390

 

$

8,871

 

 

 

 

 

$

566

 

$

1,377

 

$

2,403

 

$

3,254

 

 

 

Capital expenditures

 

$

(1,732)

 

$

(3,733)

 

$

(5,736)

 

$

(8,720)

 

 

 

 

 

$

(1,735)

 

$

(3,223)

 

$

(4,442)

 

$

(5,612)

 

 

 

 

 

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

)

$

(179

)

$

(222

)

$

(704

)

Foreign

 

1,092

 

1,096

 

1,103

 

710

 

4,001

 

 

 

295

 

395

 

342

 

125

 

1,157

 

Exploration

 

(19

)

(35

)

(18

)

(54

)

(126

)

 

 

(2

)

(4

)

(1

)

(9

)

(16

)

 

 

1,719

 

1,703

 

1,571

 

736

 

5,729

 

 

 

57

 

324

 

162

 

(106

)

437

 

Chemical

 

136

 

133

 

140

 

160

 

569

 

 

 

139

 

136

 

174

 

116

 

565

 

Midstream and marketing

 

96

 

130

 

155

 

168

 

549

 

 

 

(5

)

84

 

31

 

(45

)

65

 

Segment Earnings

 

1,951

 

1,966

 

1,866

 

1,064

 

6,847

 

 

 

191

 

544

 

367

 

(35

)

1,067

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20

)

(18

)

(15

)

(18

)

(71

)

 

 

(28

)

(7

)

(47

)

(59

)

(141

)

Other

 

(68

)

(107

)

(83

)

(123

)

(381

)

 

 

(39

)

(61

)

(74

)

(88

)

(262

)

Pre-tax income

 

1,863

 

1,841

 

1,768

 

923

 

6,395

 

 

 

124

 

476

 

246

 

(182

)

664

 

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(215

)

(228

)

(178

)

(82

)

(703

)

 

 

14

 

59

 

80

 

159

 

312

 

Foreign

 

(553

)

(531

)

(544

)

(281

)

(1,909

)

 

 

(107

)

(370

)

(302

)

(106

)

(885

)

Net Income

 

$

1,095

 

$

1,082

 

$

1,046

 

$

560

 

$

3,783

 

 

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.38

 

$

1.38

 

$

1.34

 

$

0.72

 

$

4.83

 

 

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

Diluted

 

$

1.38

 

$

1.38

 

$

1.34

 

$

0.72

 

$

4.83

 

 

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

41%

 

41%

 

41%

 

39%

 

41%

 

 

 

75%

 

65%

 

90%

 

29%

 

86%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(1,852

)

$

(1,350

)

$

(3,447

)

Foreign

 

-

 

-

 

-

 

(1,066

)

(1,066

)

 

 

(46

)

(1

)

(1,438

)

(3,419

)

(4,904

)

Exploration

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

(146

)

(146

)

 

 

-

 

64

 

(3

)

(5,362

)

(5,301

)

 

 

(323

)

31

 

(3,290

)

(4,915

)

(8,497

)

Chemical

 

-

 

-

 

-

 

(149

)

(149

)

 

 

-

 

-

 

98

 

(121

)

(23

)

Midstream and marketing

 

66

 

78

 

(50

)

1,921

 

2,015

 

 

 

(10

)

3

 

(7

)

(1,245

)

(1,259

)

Segment Earnings

 

66

 

142

 

(53

)

(3,590

)

(3,435

)

 

 

(333

)

34

 

(3,199

)

(6,281

)

(9,779

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

-

 

-

 

Other

 

-

 

(16

)

(21

)

(1,382

)

(1,419

)

 

 

(25

)

(6

)

(98

)

(232

)

(361

)

Pre-tax income

 

66

 

126

 

(74

)

(4,972

)

(4,854

)

 

 

(358

)

28

 

(3,297

)

(6,513

)

(10,140

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(26

)

(50

)

23

 

913

 

860

 

 

 

111

 

(12

)

667

 

992

 

1,758

 

Foreign

 

-

 

-

 

-

 

67

 

67

 

 

 

1

 

(1

)

-

 

145

 

145

 

Income From Continuing Operations

 

40

 

76

 

(51

)

(3,992

)

(3,927

)

 

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

 

(3

)

(4

)

(3

)

327

 

317

 

Net Income (loss)

 

$

295

 

$

349

 

$

162

 

$

(3,973

)

$

(3,167

)

 

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

$

(2,031

)

$

(1,572

)

$

(4,151

)

Foreign

 

1,092

 

1,096

 

1,103

 

(356

)

2,935

 

 

 

249

 

394

 

(1,096

)

(3,294

)

(3,747

)

Exploration

 

(19

)

(35

)

(18

)

(54

)

(126

)

 

 

(2

)

(4

)

(1

)

(155

)

(162

)

 

 

1,719

 

1,767

 

1,568

 

(4,626

)

428

 

 

 

(266

)

355

 

(3,128

)

(5,021

)

(8,060

)

Chemical

 

136

 

133

 

140

 

11

 

420

 

 

 

139

 

136

 

272

 

(5

)

542

 

Midstream and marketing

 

162

 

208

 

105

 

2,089

 

2,564

 

 

 

(15

)

87

 

24

 

(1,290

)

(1,194

)

Segment Earnings

 

2,017

 

2,108

 

1,813

 

(2,526

)

3,412

 

 

 

(142

)

578

 

(2,832

)

(6,316

)

(8,712

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20

)

(18

)

(15

)

(18

)

(71

)

 

 

(28

)

(7

)

(47

)

(59

)

(141

)

Other

 

(68

)

(123

)

(104

)

(1,505

)

(1,800

)

 

 

(64

)

(67

)

(172

)

(320

)

(623

)

Pre-tax income

 

1,929

 

1,967

 

1,694

 

(4,049

)

1,541

 

 

 

(234

)

504

 

(3,051

)

(6,695

)

(9,476

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(241

)

(278

)

(155

)

831

 

157

 

 

 

125

 

47

 

747

 

1,151

 

2,070

 

Foreign

 

(553

)

(531

)

(544

)

(214

)

(1,842

)

 

 

(106

)

(371

)

(302

)

39

 

(740

)

Income From Continuing Operations

 

1,135

 

1,158

 

995

 

(3,432

)

(144

)

 

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

 

(3

)

(4

)

(3

)

327

 

317

 

Net Income (loss) (a)

 

$

1,390

 

$

1,431

 

$

1,208

 

$

(3,413

)

$

616

 

 

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.75

 

$

1.83

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

Diluted

 

$

1.75

 

$

1.82

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

41%

 

41%

 

41%

 

15%

 

109%

 

 

 

8%

 

64%

 

15%

 

18%

 

14%

 

 

(a) Represents amounts attributable to common stock after deducting noncontrolling interest amounts in 2014.

 

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

)

$

(113

)

$

(141

)

$

(385

)

Foreign

 

587

 

561

 

605

 

304

 

2,057

 

 

 

69

 

154

 

131

 

106

 

460

 

Exploration

 

(5

)

(29

)

(15

)

(46

)

(95

)

 

 

(2

)

(4

)

(1

)

(154

)

(161

)

 

 

994

 

941

 

900

 

317

 

3,152

 

 

 

(22

)

108

 

17

 

(189

)

(86

)

Chemical

 

86

 

84

 

89

 

98

 

357

 

 

 

88

 

86

 

111

 

73

 

358

 

Midstream and marketing

 

71

 

103

 

118

 

125

 

417

 

 

 

4

 

66

 

41

 

2

 

113

 

Segment Earnings

 

1,151

 

1,128

 

1,107

 

540

 

3,926

 

 

 

70

 

260

 

169

 

(114

)

385

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20

)

(18

)

(15

)

(17

)

(70

)

 

 

(28

)

(7

)

(47

)

(59

(141

)

Other

 

(68

)

(107

)

(83

)

(124

)

(382

)

 

 

(39

)

(61

)

(74

)

(88

)

(262

)

Taxes

 

32

 

79

 

37

 

161

 

309

 

 

 

28

 

(27

)

(24

)

132

 

109

 

Net Income

 

$

1,095

 

$

1,082

 

$

1,046

 

$

560

 

$

3,783

 

 

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.38

 

$

1.38

 

$

1.34

 

$

0.72

 

$

4.83

 

 

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

Diluted

 

$

1.38

 

$

1.38

 

$

1.34

 

$

0.72

 

$

4.83

 

 

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(1,186

)

$

(864

)

$

(2,207

)

Foreign

 

-

 

-

 

-

 

(1,055

)

(1,055

)

 

 

(46

)

(1

)

(1,438

)

(3,420

)

(4,905

)

Exploration

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

 

 

-

 

 

 

-

 

41

 

(2

)

(3,806

)

(3,767

)

 

 

(223

)

19

 

(2,624

)

(4,284

)

(7,112

)

Chemical

 

-

 

-

 

-

 

(94

)

(94

)

 

 

-

 

-

 

63

 

(78

)

(15

)

Midstream and marketing

 

40

 

47

 

(30

)

1,225

 

1,282

 

 

 

(4

)

2

 

(4

)

(807

)

(813

)

Segment Earnings

 

40

 

88

 

(32

)

(2,675

)

(2,579

)

 

 

(227

)

21

 

(2,565

)

(5,169

)

(7,940

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

-

 

-

 

Other

 

-

 

(12

)

(19

)

(1,261

)

(1,292

)

 

 

(19

)

(6

)

(65

)

(225

)

(315

)

Taxes

 

-

 

-

 

-

 

(56

)

(56

)

 

 

-

 

-

 

-

 

18

 

18

 

Income From Continuing Operations

 

40

 

76

 

(51

)

(3,992

)

(3,927

)

 

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

 

(3

)

(4

)

(3

)

327

 

317

 

Net Income (loss)

 

$

295

 

$

349

 

$

162

 

$

(3,973

)

$

(3,167

)

 

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

$

(1,299

)

$

(1,005

)

$

(2,592

)

Foreign

 

587

 

561

 

605

 

(751

)

1,002

 

 

 

23

 

153

 

(1,307

)

(3,314

)

(4,445

)

Exploration

 

(5

)

(29

)

(15

)

(46

)

(95

)

 

 

(2

)

(4

)

(1

)

(154

)

(161

)

 

 

994

 

982

 

898

 

(3,489

)

(615

)

 

 

(245

)

127

 

(2,607

)

(4,473

)

(7,198

)

Chemical

 

86

 

84

 

89

 

4

 

263

 

 

 

88

 

86

 

174

 

(5

)

343

 

Midstream and marketing

 

111

 

150

 

88

 

1,350

 

1,699

 

 

 

-

 

68

 

37

 

(805

)

(700

)

Segment Earnings

 

1,191

 

1,216

 

1,075

 

(2,135

)

1,347

 

 

 

(157

)

281

 

(2,396

)

(5,283

)

(7,555

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(20

)

(18

)

(15

)

(17

)

(70

)

 

 

(28

)

(7

)

(47

)

(59

)

(141

)

Other

 

(68

)

(119

)

(102

)

(1,385

)

(1,674

)

 

 

(58

)

(67

)

(139

)

(313

)

(577

)

Taxes

 

32

 

79

 

37

 

105

 

253

 

 

 

28

 

(27

)

(24

)

150

 

127

 

Income From Continuing Operations

 

1,135

 

1,158

 

995

 

(3,432

)

(144

)

 

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

 

(3

)

(4

)

(3

)

327

 

317

 

Net Income (loss) (a)

 

$

1,390

 

$

1,431

 

$

1,208

 

$

(3,413

)

$

616

 

 

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.75

 

$

1.83

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

Diluted

 

$

1.75

 

$

1.82

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

(a) Represents amounts attributable to common stock after deducting noncontrolling interest amounts in 2014.

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

$

-

 

$

535

 

$

(3

)

$

(1

$

531

 

 

 

$

(13

)

$

18

 

$

-

 

$

5

 

$

10

 

Asset impairments and related items

 

-

 

(471

)

-

 

(4,295

)

(4,766

)

 

 

(264

)

14

 

(1,852

)

(1,355

(3,457

)

 

 

-

 

64

 

(3

)

(4,296

)

(4,235

)

 

 

(277

)

32

 

(1,852

)

(1,350

)

(3,447

)

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

-

 

-

 

-

 

(1,066

)

(1,066

)

 

 

(46

)

(1

)

(1,438

)

(3,565

)

(5,050

)

Total Oil and Gas

 

-

 

64

 

(3

)

(5,362

)

(5,301

)

 

 

(323

)

31

 

(3,290

)

(4,915

)

(8,497

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sale gain

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

98

 

-

 

98

 

Asset impairments

 

-

 

-

 

-

 

(149

)

(149

)

 

 

-

 

-

 

-

 

(121

)

(121

)

Total Chemical

 

-

 

-

 

-

 

(149

)

(149

)

 

 

-

 

-

 

98

 

(121

)

(23

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains

 

-

 

-

 

-

 

1,984

 

1,984

 

 

 

-

 

-

 

-

 

-

 

-

 

Asset impairments and related items

 

66

 

78

 

(50

)

(63

)

31

 

 

 

(10

)

3

 

(7

)

(1,245

)

(1,259

)

Total Midstream

 

66

 

78

 

(50

)

1,921

 

2,015

 

 

 

(10

)

3

 

(7

)

(1,245

)

(1,259

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

-

 

-

 

-

 

-

 

-

 

 

 

(11

)

-

 

2

 

1

 

(8

)

Asset impairments

 

-

 

-

 

-

 

(1,358

)

(1,358

)

 

 

-

 

-

 

(5

)

(230

)

(235

)

Severance, spin-off costs and other items

 

-

 

(16

)

(21

)

(24

)

(61

)

 

 

(14

)

(6

)

(95

)

(3

)

(118

)

Total Corporate

 

-

 

(16

)

(21

)

(1,382

)

(1,419

)

 

 

(25

)

(6

)

(98

)

(232

)

(361

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

(26

)

(50

)

23

 

980

 

927

 

 

 

112

 

(13

)

667

 

1,137

 

1,903

 

Income From Continuing Operations

 

40

 

76

 

(51

)

(3,992

)

(3,927

)

 

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

 

(3

)

(4

)

(3

)

327

 

317

 

Totals

 

$

295

 

$

349

 

$

162

 

$

(3,973

)

$

(3,167

)

 

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

$

-

 

$

341

 

$

(2

)

$

(1

)

$

338

 

 

 

$

(8

)

$

11

 

$

(1

)

$

3

 

$

5

 

Asset impairments and related items

 

-

 

(300

)

-

 

(2,750

)

(3,050

)

 

 

(169

)

9

 

(1,185

)

(867

)

(2,212

)

 

 

-

 

41

 

(2

)

(2,751

)

(2,712

)

 

 

(177

)

20

 

(1,186

)

(864

)

(2,207

)

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

-

 

-

 

-

 

(1,055

)

(1,055

)

 

 

(46

)

(1

)

(1,438

)

(3,420

)

(4,905

)

Total Oil and Gas

 

-

 

41

 

(2

)

(3,806

)

(3,767

)

 

 

(223

)

19

 

(2,624

)

(4,284

)

(7,112

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sale gain

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

63

 

-

 

63

 

Asset impairments

 

-

 

-

 

-

 

(94

)

(94

)

 

 

-

 

-

 

-

 

(78

)

(78

)

Total Chemical

 

-

 

-

 

-

 

(94

)

(94

)

 

 

-

 

-

 

63

 

(78

)

(15

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains

 

-

 

-

 

-

 

1,264

 

1,264

 

 

 

-

 

-

 

-

 

-

 

-

 

Asset impairments and related items

 

40

 

47

 

(30

)

(39

)

18

 

 

 

(4

)

2

 

(4

)

(807

)

(813

)

Total Midstream

 

40

 

47

 

(30

)

1,225

 

1,282

 

 

 

(4

)

2

 

(4

)

(807

)

(813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

-

 

-

 

-

 

-

 

-

 

 

 

(7

)

-

 

1

 

1

 

(5

)

Asset impairments

 

-

 

-

 

-

 

(1,240

)

(1,240

)

 

 

-

 

-

 

(5

)

(229

)

(234

)

Severance, spin-off costs and other items

 

-

 

(12

)

(19

)

(21

)

(52

)

 

 

(12

)

(6

)

(61

)

3

 

(76

)

Total Corporate

 

-

 

(12

)

(19

)

(1,261

)

(1,292

)

 

 

(19

)

(6

)

(65

)

(225

)

(315

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

-

 

-

 

-

 

(56

)

(56

)

 

 

-

 

-

 

-

 

18

 

18

 

Income From Continuing Operations

 

40

 

76

 

(51

)

(3,992

)

(3,927

)

 

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

Discontinued Operations

 

255

 

273

 

213

 

19

 

760

 

 

 

(3

)

(4

)

(3

)

327

 

317

 

Totals

 

$

295

 

$

349

 

$

162

 

$

(3,973

)

$

(3,167

)

 

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

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

 

$

2,054

 

$

1,899

 

$

8,304

 

Chemical

 

1,220

 

1,242

 

1,232

 

1,123

 

4,817

 

 

 

1,000

 

1,030

 

1,008

 

907

 

3,945

 

Midstream and marketing

 

340

 

440

 

261

 

332

 

1,373

 

 

 

197

 

294

 

231

 

169

 

891

 

Eliminations

 

(194

)

(252

)

(175

)

(144

)

(765

)

 

 

(117

)

(197

)

(177

)

(169

)

(660

)

 

 

4,968

 

5,133

 

4,904

 

4,307

 

19,312

 

 

 

3,089

 

3,469

 

3,116

 

2,806

 

12,480

 

Interest, dividends and other income

 

30

 

47

 

31

 

22

 

130

 

 

 

31

 

26

 

31

 

30

 

118

 

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

 

 

525

 

(5

)

1,985

 

2,505

 

 

 

(24

)

19

 

99

 

7

 

101

 

 

 

4,998

 

5,705

 

4,930

 

6,314

 

21,947

 

 

 

3,096

 

3,514

 

3,246

 

2,843

 

12,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND OTHER DEDUCTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

1,643

 

1,691

 

1,736

 

1,733

 

6,803

 

 

 

1,557

 

1,480

 

1,413

 

1,354

 

5,804

 

Depreciation, depletion and amortization

 

977

 

1,024

 

1,056

 

1,204

 

4,261

 

 

 

1,029

 

1,116

 

1,123

 

1,276

 

4,544

 

Selling, general and administrative and other operating expenses

 

317

 

429

 

355

 

402

 

1,503

 

 

 

311

 

347

 

292

 

320

 

1,270

 

Asset impairments and related items

 

 

471

 

 

6,908

 

7,379

 

 

 

324

 

 

3,397

 

6,518

 

10,239

 

Taxes other than on income

 

151

 

144

 

135

 

120

 

550

 

 

 

107

 

107

 

79

 

50

 

343

 

Exploration expense

 

24

 

39

 

28

 

59

 

150

 

 

 

8

 

10

 

5

 

13

 

36

 

Interest and debt expense, net

 

22

 

20

 

16

 

19

 

77

 

 

 

30

 

8

 

48

 

61

 

147

 

 

 

3,134

 

3,818

 

3,326

 

10,445

 

20,723

 

 

 

3,366

 

3,068

 

6,357

 

9,592

 

22,383

 

INCOME (LOSS) BEFORE INCOME TAXES AND OTHER ITEMS

 

1,864

 

1,887

 

1,604

 

(4,131

)

1,224

 

 

 

(270

)

446

 

(3,111

)

(6,749

)

(9,684

)

Benefit from (provision for) domestic and foreign income taxes

 

(794

)

(809

)

(699

)

617

 

(1,685

)

 

 

19

 

(324

)

445

 

1,190

 

1,330

 

Income from equity investments

 

67

 

83

 

93

 

88

 

331

 

 

 

36

 

58

 

60

 

54

 

208

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

1,137

 

1,161

 

998

 

(3,426

)

(130

)

 

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

Discontinued operations, net

 

255

 

273

 

213

 

19

 

760

 

 

 

(3

)

(4

)

(3

)

327

 

317

 

NET INCOME (LOSS)

 

1,392

 

1,434

 

1,211

 

(3,407

)

630

 

 

 

(218

)

176

 

(2,609

)

(5,178

)

(7,829

)

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

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(3.41

)

$

(7.21

)

$

(10.64

)

Discontinued operations, net

 

0.32

 

0.35

 

0.27

 

0.03

 

0.97

 

 

 

 

 

(0.01

)

0.43

 

0.41

 

BASIC EARNINGS PER COMMON SHARE

 

$

1.75

 

$

1.83

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER COMMON SHARE

 

$

1.75

 

$

1.82

 

$

1.55

 

$

(4.41

)

$

0.79

 

 

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.72

 

$

0.72

 

$

0.72

 

$

0.72

 

$

2.88

 

 

 

$

0.72

 

$

0.75

 

$

0.75

 

$

0.75

 

$

2.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

791.3

 

782.6

 

777.4

 

773.1

 

781.1

 

 

 

769.6

 

766.4

 

763.3

 

763.2

 

765.6

 

DILUTED

 

791.7

 

782.9

 

777.7

 

773.4

 

781.1

 

 

 

769.6

 

766.6

 

763.3

 

763.2

 

765.6

 

 

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

 

$

2,547

 

 

$

3,201

 

Restricted cash

 

-

 

-

 

-

 

 

4,019

 

 

 

3,265

 

2,382

 

1,765

 

 

1,193

 

Trade receivables, net

 

5,233

 

5,826

 

4,960

 

 

4,206

 

 

 

3,068

 

3,973

 

3,507

 

 

2,970

 

Inventories

 

1,308

 

1,323

 

1,359

 

 

1,052

 

 

 

1,133

 

1,120

 

1,122

 

 

986

 

Assets held for sale

 

-

 

-

 

-

 

 

-

 

 

 

-

 

-

 

709

 

 

141

 

Other current assets

 

2,026

 

1,246

 

1,291

 

 

807

 

 

 

815

 

777

 

890

 

 

1,182

 

Total current assets

 

10,899

 

10,786

 

10,507

 

 

13,873

 

 

 

10,434

 

11,008

 

10,540

 

 

9,673

 

INVESTMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

1,511

 

1,547

 

1,544

 

 

1,171

 

 

 

1,221

 

1,330

 

1,428

 

 

1,267

 

Available for sale investment

 

-

 

-

 

-

 

 

394

 

 

 

544

 

432

 

186

 

 

167

 

Total investments

 

1,511

 

1,547

 

1,544

 

 

1,565

 

 

 

1,765

 

1,762

 

1,614

 

 

1,434

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

89,790

 

92,135

 

94,771

 

 

74,515

 

 

 

75,979

 

77,375

 

73,447

 

 

71,058

 

Accumulated depreciation, depletion and amortization

 

(33,746

)

(35,001

)

(36,306

)

 

(34,785

)

 

 

(35,870

)

(36,897

)

(36,612

)

 

(39,419

)

 

 

56,044

 

57,134

 

58,465

 

 

39,730

 

 

 

40,109

 

40,478

 

36,835

 

 

31,639

 

LONG-TERM RECEIVABLES AND OTHER ASSETS, NET

 

821

 

826

 

994

 

 

1,091

 

 

 

1,081

 

1,121

 

1,100

 

 

962

 

TOTAL ASSETS

 

$

69,275

 

$

70,293

 

$

71,510

 

 

$

56,259

 

 

 

$

53,389

 

$

54,369

 

$

50,089

 

 

$

43,708

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

-

 

$

-

 

$

1,599

 

 

$

-

 

 

 

$

700

 

$

1,450

 

$

1,450

 

 

$

1,450

 

Accounts payable

 

5,423

 

6,097

 

5,511

 

 

5,229

 

 

 

3,867

 

4,145

 

3,727

 

 

3,070

 

Accrued liabilities

 

2,441

 

2,332

 

2,337

 

 

2,601

 

 

 

2,152

 

2,230

 

2,202

 

 

2,213

 

Domestic and foreign income taxes

 

326

 

440

 

74

 

 

414

 

 

 

196

 

-

 

25

 

 

-

 

Liabilities of assets held for sale

 

-

 

-

 

-

 

 

-

 

 

 

-

 

-

 

29

 

 

110

 

Total current liabilities

 

8,190

 

8,869

 

9,521

 

 

8,244

 

 

 

6,915

 

7,825

 

7,433

 

 

6,843

 

LONG-TERM DEBT, NET

 

6,877

 

6,835

 

6,837

 

 

6,838

 

 

 

6,139

 

6,880

 

6,882

 

 

6,883

 

DEFERRED CREDITS AND OTHER LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred domestic and foreign income taxes

 

7,398

 

7,313

 

7,634

 

 

3,015

 

 

 

2,947

 

3,153

 

2,579

 

 

1,593

 

Other

 

3,441

 

3,464

 

3,433

 

 

3,203

 

 

 

3,224

 

3,209

 

3,313

 

 

4,039

 

 

 

10,839

 

10,777

 

11,067

 

 

6,218

 

 

 

6,171

 

6,362

 

5,892

 

 

5,632

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $.20 per share par value

 

178

 

178

 

178

 

 

178

 

 

 

178

 

178

 

178

 

 

178

 

Treasury stock

 

(7,079

)

(7,681

)

(8,146

)

 

(8,528

)

 

 

(8,734

)

(9,107

)

(9,113

)

 

(9,121

)

Additional paid-in capital

 

7,543

 

7,564

 

7,570

 

 

7,599

 

 

 

7,632

 

7,651

 

7,664

 

 

7,640

 

Retained earnings

 

42,652

 

43,519

 

44,166

 

 

36,067

 

 

 

35,294

 

34,896

 

31,712

 

 

25,960

 

Accumulated other comprehensive loss

 

(296

)

(291

)

(289

)

 

(357

)

 

 

(206

)

(316

)

(559

)

 

(307

)

Non-controlling interest

 

371

 

523

 

606

 

 

-

 

 

 

-

 

-

 

-

 

 

-

 

Total equity

 

43,369

 

43,812

 

44,085

 

 

34,959

 

 

 

34,164

 

33,302

 

29,882

 

 

24,350

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

69,275

 

$

70,293

 

$

71,510

 

 

$

56,259

 

 

 

$

53,389

 

$

54,369

 

$

50,089

 

 

$

43,708

 

 

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

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

Depreciation, depletion and amortization (see detail below)

 

977

 

1,024

 

1,056

 

1,204

 

4,261

 

 

 

1,029

 

1,116

 

1,123

 

1,276

 

4,544

 

Deferred income tax provision

 

125

 

(182

)

277

 

(1,398

)

(1,178

)

 

 

(63

)

202

 

(556

)

(955

)

(1,372

)

Asset impairments and other non-cash charges

 

(200

)

(206

)

(203

)

4,975

 

4,366

 

 

 

373

 

23

 

3,244

 

5,801

 

9,441

 

Operating cash flow before working capital

 

2,294

 

2,070

 

2,341

 

1,374

 

8,079

 

 

 

1,121

 

1,517

 

1,202

 

944

 

4,784

 

Working capital changes

 

(252

)

204

 

(267

)

1,107

 

792

 

 

 

(555

)

(399

)

16

 

58

 

(880

)

Other, net (a)

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

(307

)

(192

)

(151

)

(650

)

Operating cash flow from continuing operations

 

2,042

 

2,274

 

2,074

 

2,481

 

8,871

 

 

 

566

 

811

 

1,026

 

851

 

3,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (see detail below)

 

(1,732

)

(2,001

)

(2,003

)

(2,984

)

(8,720

)

 

 

(1,735

)

(1,488

)

(1,219

)

(1,170

)

(5,612

)

Payment for purchases of assets and businesses

 

(4

)

(303

)

(45

)

(1,335

)

(1,687

)

 

 

(6

)

(37

)

(9

)

(57

)

(109

)

Sales of assets and equity investments, net

 

-

 

1,371

 

16

 

2,790

 

4,177

 

 

 

20

 

38

 

93

 

668

 

819

 

Changes in capital accrual

 

-

 

-

 

-

 

542

 

542

 

 

 

(458

)

(127

)

(67

)

60

 

(592

)

Other investing activities

 

(35

)

(70

)

(17

)

(63

)

(185

)

 

 

(27

)

(69

)

(27

)

194

 

71

 

Investing cash flow from continuing operations

 

(1,771

)

(1,003

)

(2,049

)

(1,050

)

(5,873

)

 

 

(2,206

)

(1,683

)

(1,229

)

(305

)

(5,423

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

(514

)

(570

)

(565

)

(561

)

(2,210

)

 

 

(557

)

(556

)

(577

)

(574

)

(2,264

)

Purchases of treasury stock

 

(946

)

(630

)

(507

)

(417

)

(2,500

)

 

 

(207

)

(329

)

(50

)

(8

)

(594

)

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

 

1,479

 

Other financing activities

 

(48

)

(42

)

9

 

13

 

(68

)

 

 

19

 

5

 

10

 

3

 

37

 

Financing cash flow from continuing operations

 

(1,508

)

(1,242

)

536

 

3,536

 

1,322

 

 

 

(745

)

598

 

(617

)

(578

)

(1,342

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow From Discontinued Operations

 

176

 

30

 

(55

)

(56

)

95

 

 

 

(5

)

(6

)

(6

)

114

 

97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

(1,061

)

59

 

506

 

4,911

 

4,415

 

 

 

(2,390

)

(280

)

(826

)

82

 

(3,414

)

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

 

3,393

 

2,332

 

2,391

 

2,897

 

3,393

 

 

 

7,808

 

5,418

 

5,138

 

4,312

 

7,808

 

Cash, cash equivalents and restricted cash (b) - end of period

 

$

2,332

 

$

2,391

 

$

2,897

 

$

7,808

 

$

7,808

 

 

 

$

5,418

 

$

5,138

 

$

4,312

 

$

4,394

 

$

4,394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

556

 

$

510

 

$

2,109

 

Latin America

 

42

 

35

 

40

 

44

 

161

 

 

 

48

 

49

 

48

 

51

 

196

 

Middle East/North Africa

 

297

 

331

 

340

 

458

 

1,426

 

 

 

329

 

370

 

345

 

537

 

1,581

 

Chemical

 

89

 

93

 

91

 

94

 

367

 

 

 

92

 

92

 

94

 

93

 

371

 

Midstream and marketing

 

39

 

38

 

38

 

45

 

160

 

 

 

48

 

55

 

71

 

75

 

249

 

Corporate

 

7

 

8

 

10

 

8

 

33

 

 

 

10

 

9

 

9

 

10

 

38

 

 

 

$

977

 

$

1,024

 

$

1,056

 

$

1,204

 

$

4,261

 

 

 

$

1,029

 

$

1,116

 

$

1,123

 

$

1,276

 

$

4,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

$

(328

)

$

(401

)

$

(472

)

$

(715

)

$

(1,916

)

 

 

$

(729

)

$

(555

)

$

(521

)

$

(426

)

$

(2,231

)

Permian EOR

 

(164

)

(193

)

(210

)

(155

)

(722

)

 

 

(115

)

(119

)

(102

)

(88

)

(424

)

Other domestic

 

(231

)

(219

)

(205

)

(257

)

(912

)

 

 

(86

)

(21

)

-

 

(2

)

(109

)

Latin America

 

(67

)

(74

)

(69

)

(100

)

(310

)

 

 

(47

)

(45

)

(24

)

(34

)

(150

)

Middle East/North Africa

 

(454

)

(554

)

(527

)

(614

)

(2,149

)

 

 

(476

)

(449

)

(242

)

(245

)

(1,412

)

Exploration Drilling

 

(88

)

(125

)

(160

)

(150

)

(523

)

 

 

(58

)

(30

)

(15

)

(13

)

(116

)

Chemical

 

(41

)

(71

)

(61

)

(141

)

(314

)

 

 

(40

)

(57

)

(58

)

(99

)

(254

)

Midstream and marketing

 

(399

)

(462

)

(311

)

(811

)

(1,983

)

 

 

(115

)

(105

)

(155

)

(160

)

(535

)

Corporate

 

(23

)

(30

)

(21

)

(27

)

(101

)

 

 

(9

)

(9

)

(10

)

(13

)

(41

)

GAAP external reporting

 

(1,795

)

(2,129

)

(2,036

)

(2,970

)

(8,930

)

 

 

(1,675

)

(1,390

)

(1,127

)

(1,080

)

(5,272

)

Non-controlling interest contributions (c)

 

123

 

149

 

74

 

29

 

375

 

 

 

-

 

-

 

-

 

-

 

-

 

Cracker JV investment contributions

 

(60

)

(21

)

(41

)

(43

)

(165

)

 

 

(60

)

(98

)

(92

)

(90

)

(340

)

 

 

$

(1,732

)

$

(2,001

)

$

(2,003

)

$

(2,984

)

$

(8,720

)

 

 

$

(1,735

)

$

(1,488

)

$

(1,219

)

$

(1,170

)

$

(5,612

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1,026

 

$

851

 

$

3,254

 

Discontinued operations

 

655

 

593

 

564

 

385

 

2,197

 

 

 

(5

)

(6

)

(6

)

114

 

97

 

CASH FLOW FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

(1,894

)

(1,152

)

(2,123

)

(1,075

)

(6,244

)

 

 

(2,206

)

(1,683

)

(1,229

)

(305

)

(5,423

)

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

 

-

 

(6

)

1,484

 

Discontinued operations

 

-

 

-

 

-

 

124

 

124

 

 

 

-

 

-

 

-

 

-

 

-

 

Increase (decrease) in cash and cash equivalents

 

(1,061

)

59

 

506

 

892

 

396

 

 

 

(1,636

)

603

 

(209

)

654

 

(588

)

Cash and cash equivalents - beginning of period

 

3,393

 

2,332

 

2,391

 

2,897

 

3,393

 

 

 

3,789

 

2,153

 

2,756

 

2,547

 

3,789

 

Cash and cash equivalents - end of period

 

$

2,332

 

$

2,391

 

$

2,897

 

$

3,789

 

$

3,789

 

 

 

$

2,153

 

$

2,756

 

$

2,547

 

$

3,201

 

$

3,201

 

 

(a)

Other, net for 2015 represents the current cash benefit on the 2015 NOL carryback in excess of 2014 Federal tax due. 2015 includes $293 million receivable expected to be collected in 2016.

(b)

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

(c)

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

 

116

 

118

 

110

 

Permian EOR

 

145

 

144

 

148

 

150

 

147

 

 

 

145

 

145

 

144

 

143

 

145

 

Midcontinent & Other

 

71

 

70

 

69

 

67

 

70

 

 

 

64

 

60

 

55

 

51

 

57

 

Total

 

283

 

286

 

294

 

301

 

292

 

 

 

307

 

314

 

315

 

312

 

312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

31

 

21

 

31

 

34

 

29

 

 

 

40

 

42

 

27

 

39

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

 

 

9

 

18

 

50

 

60

 

35

 

Dolphin

 

34

 

38

 

38

 

40

 

38

 

 

 

39

 

42

 

41

 

43

 

41

 

Oman

 

73

 

76

 

75

 

80

 

76

 

 

 

89

 

87

 

93

 

88

 

89

 

Qatar

 

68

 

69

 

69

 

70

 

69

 

 

 

64

 

65

 

67

 

69

 

66

 

Other

 

65

 

68

 

67

 

71

 

67

 

 

 

78

 

71

 

79

 

60

 

72

 

Total

 

240

 

251

 

249

 

261

 

250

 

 

 

279

 

283

 

330

 

320

 

303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ongoing operations

 

554

 

558

 

574

 

596

 

571

 

 

 

626

 

639

 

672

 

671

 

652

 

Sold assets - Hugoton

 

18

 

6

 

-

 

-

 

6

 

 

 

-

 

-

 

-

 

-

 

-

 

Sold assets - Williston

 

19

 

22

 

21

 

20

 

20

 

 

 

19

 

19

 

17

 

9

 

16

 

Barrels of Oil Equivalent (MBOE)

 

591

 

586

 

595

 

616

 

597

 

 

 

645

 

658

 

689

 

680

 

668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET PRODUCTION VOLUMES PER DAY BY COMMODITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

37

 

40

 

43

 

51

 

43

 

 

 

62

 

71

 

74

 

76

 

71

 

Permian EOR

 

110

 

110

 

111

 

112

 

111

 

 

 

111

 

110

 

108

 

109

 

110

 

Midcontinent & Other

 

8

 

9

 

8

 

8

 

8

 

 

 

7

 

7

 

6

 

5

 

6

 

Total

 

155

 

159

 

162

 

171

 

162

 

 

 

180

 

188

 

188

 

190

 

187

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

11

 

12

 

13

 

13

 

12

 

 

 

14

 

15

 

18

 

18

 

16

 

Permian EOR

 

28

 

29

 

30

 

31

 

30

 

 

 

28

 

29

 

30

 

28

 

29

 

Midcontinent & Other

 

13

 

11

 

12

 

11

 

12

 

 

 

11

 

10

 

10

 

10

 

10

 

Total

 

52

 

52

 

55

 

55

 

54

 

 

 

53

 

54

 

58

 

56

 

55

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

115

 

120

 

121

 

122

 

120

 

 

 

130

 

136

 

143

 

143

 

137

 

Permian EOR

 

38

 

34

 

42

 

39

 

38

 

 

 

37

 

38

 

37

 

35

 

37

 

Midcontinent & Other

 

300

 

300

 

293

 

290

 

296

 

 

 

275

 

258

 

235

 

217

 

246

 

Total

 

453

 

454

 

456

 

451

 

454

 

 

 

442

 

432

 

415

 

395

 

420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

29

 

19

 

29

 

32

 

27

 

 

 

38

 

40

 

25

 

38

 

35

 

Natural Gas (MMCF)

 

12

 

12

 

12

 

10

 

11

 

 

 

12

 

10

 

9

 

8

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

 

 

2

 

4

 

9

 

11

 

7

 

Dolphin

 

6

 

7

 

7

 

7

 

7

 

 

 

7

 

7

 

7

 

8

 

7

 

Oman

 

66

 

70

 

67

 

72

 

69

 

 

 

80

 

81

 

85

 

81

 

82

 

Qatar

 

68

 

69

 

69

 

70

 

69

 

 

 

64

 

65

 

67

 

69

 

66

 

Other

 

27

 

28

 

28

 

31

 

28

 

 

 

37

 

31

 

39

 

23

 

32

 

Total

 

167

 

174

 

171

 

180

 

173

 

 

 

190

 

188

 

207

 

192

 

194

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

 

 

2

 

4

 

14

 

18

 

10

 

Dolphin

 

6

 

7

 

7

 

8

 

7

 

 

 

7

 

8

 

8

 

8

 

8

 

Total

 

6

 

7

 

7

 

8

 

7

 

 

 

9

 

12

 

22

 

26

 

18

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

 

 

30

 

60

 

162

 

185

 

109

 

Dolphin

 

131

 

144

 

146

 

152

 

143

 

 

 

150

 

160

 

158

 

162

 

158

 

Oman

 

40

 

40

 

45

 

49

 

43

 

 

 

56

 

38

 

45

 

41

 

44

 

Other

 

231

 

236

 

235

 

240

 

236

 

 

 

245

 

240

 

242

 

222

 

237

 

Total

 

402

 

420

 

426

 

441

 

422

 

 

 

481

 

498

 

607

 

610

 

548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

283

 

286

 

294

 

301

 

292

 

 

 

307

 

314

 

315

 

312

 

312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

34

 

26

 

31

 

34

 

31

 

 

 

38

 

37

 

36

 

37

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

-

 

-

 

-

 

-

 

-

 

 

 

9

 

18

 

50

 

60

 

35

 

Dolphin

 

34

 

38

 

38

 

39

 

38

 

 

 

40

 

42

 

41

 

43

 

42

 

Oman

 

72

 

77

 

76

 

78

 

76

 

 

 

89

 

87

 

92

 

88

 

89

 

Qatar

 

71

 

66

 

71

 

68

 

69

 

 

 

67

 

65

 

62

 

74

 

67

 

Other

 

49

 

64

 

59

 

95

 

66

 

 

 

68

 

75

 

57

 

107

 

76

 

Total

 

226

 

245

 

244

 

280

 

249

 

 

 

273

 

287

 

302

 

372

 

309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ongoing operations

 

543

 

557

 

569

 

615

 

572

 

 

 

618

 

638

 

653

 

721

 

658

 

Sold assets - Hugoton

 

18

 

6

 

-

 

-

 

6

 

 

 

-

 

-

 

-

 

-

 

-

 

Sold assets - Williston

 

19

 

22

 

21

 

20

 

20

 

 

 

19

 

19

 

17

 

9

 

16

 

Barrels of Oil Equivalent (MBOE)

 

580

 

585

 

590

 

635

 

598

 

 

 

637

 

657

 

670

 

730

 

674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REALIZED PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

92.56

 

$

93.70

 

$

87.43

 

$

66.46

 

$

84.73

 

 

 

$

43.66

 

$

52.64

 

$

44.48

 

$

39.19

 

$

45.04

 

NGLs ($/BBL)

 

$

42.06

 

$

42.17

 

$

39.32

 

$

27.67

 

$

37.79

 

 

 

$

17.32

 

$

17.32

 

$

13.72

 

$

13.27

 

$

15.35

 

Natural Gas ($/MCF)

 

$

4.39

 

$

4.15

 

$

3.74

 

$

3.56

 

$

3.97

 

 

 

$

2.49

 

$

2.09

 

$

2.24

 

$

1.75

 

$

2.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

$

98.53

 

$

101.30

 

$

92.16

 

$

63.93

 

$

88.00

 

 

 

$

47.70

 

$

55.19

 

$

42.46

 

$

32.75

 

$

44.49

 

Natural Gas (MMCF)

 

$

10.81

 

$

10.99

 

$

9.88

 

$

3.19

 

$

8.94

 

 

 

$

4.53

 

$

5.49

 

$

5.67

 

$

5.28

 

$

5.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

104.65

 

$

105.15

 

$

102.19

 

$

77.80

 

$

96.34

 

 

 

$

53.98

 

$

56.48

 

$

52.53

 

$

39.14

 

$

49.65

 

NGLs ($/BBL)

 

$

38.43

 

$

32.00

 

$

29.70

 

$

25.37

 

$

30.98

 

 

 

$

21.57

 

$

21.38

 

$

17.12

 

$

15.62

 

$

17.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Worldwide

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

98.14

 

$

99.30

 

$

94.26

 

$

71.58

 

$

90.13

 

 

 

$

48.50

 

$

54.55

 

$

47.78

 

$

38.68

 

$

47.10

 

NGLs ($/BBL)

 

$

41.70

 

$

40.98

 

$

38.20

 

$

27.39

 

$

37.01

 

 

 

$

17.96

 

$

18.06

 

$

14.68

 

$

14.02

 

$

15.96

 

Natural Gas ($/MCF)

 

$

2.90

 

$

2.68

 

$

2.42

 

$

2.21

 

$

2.55

 

 

 

$

1.66

 

$

1.48

 

$

1.51

 

$

1.32

 

$

1.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WTI Oil ($/BBL)

 

$

98.68

 

$

102.99

 

$

97.17

 

$

73.15

 

$

93.00

 

 

 

$

48.63

 

$

57.94

 

$

46.43

 

$

42.18

 

$

48.80

 

Brent Oil ($/BBL)

 

$

107.90

 

$

109.77

 

$

103.39

 

$

76.98

 

$

99.51

 

 

 

$

55.17

 

$

63.50

 

$

51.17

 

$

44.71

 

$

53.64

 

NYMEX Natural Gas ($/MCF)

 

$

4.66

 

$

4.55

 

$

4.17

 

$

3.99

 

$

4.34

 

 

 

$

3.07

 

$

2.73

 

$

2.78

 

$

2.44

 

$

2.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil as a percentage of WTI

 

99%

 

96%

 

97%

 

98%

 

97%

 

 

 

100%

 

94%

 

103%

 

92%

 

97%

 

Worldwide oil as a percentage of Brent

 

91%

 

90%

 

91%

 

93%

 

91%

 

 

 

88%

 

86%

 

93%

 

87%

 

88%

 

Worldwide NGL as a percentage of WTI

 

42%

 

40%

 

39%

 

37%

 

40%

 

 

 

37%

 

31%

 

32%

 

33%

 

33%

 

Worldwide NGL as a percentage of Brent

 

39%

 

37%

 

37%

 

36%

 

37%

 

 

 

33%

 

28%

 

29%

 

31%

 

30%

 

Domestic gas as a percentage of NYMEX

 

94%

 

91%

 

90%

 

89%

 

91%

 

 

 

81%

 

77%

 

81%

 

72%

 

78%

 

 

 

Schedule 9



 

Occidental Petroleum Corporation

Oil and Gas Costs

 

 

 

 

 

 

 

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

 

$

13.10

 

$

11.94

 

$

13.13

 

Latin America

 

$

15.28

 

$

21.05

 

$

15.84

 

$

13.90

 

$

16.25

 

 

 

$

9.95

 

$

11.99

 

$

13.60

 

$

12.39

 

$

11.93

 

Middle East/North Africa

 

$

11.55

 

$

10.87

 

$

11.30

 

$

13.35

 

$

11.83

 

 

 

$

12.51

 

$

11.03

 

$

8.72

 

$

8.01

 

$

 9.87

 

Total Oil and Gas

 

$

12.94

 

$

13.34

 

$

13.45

 

$

14.18

 

$

13.50

 

 

 

$

13.36

 

$

12.10

 

$

11.15

 

$

9.95

 

$

11.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes other than on income ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

4.96

 

$

4.76

 

$

4.36

 

$

3.86

 

$

4.48

 

 

 

$

3.14

 

$

3.30

 

$

2.36

 

$

1.46

 

$

2.57

 

Total Oil and Gas

 

$

2.83

 

$

2.66

 

$

2.42

 

$

1.96

 

$

2.45

 

 

 

$

1.63

 

$

1.85

 

$

1.20

 

$

0.67

 

$

1.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DD&A expense ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

17.46

 

$

18.13

 

$

18.63

 

$

18.81

 

$

18.26

 

 

 

$

17.12

 

$

17.82

 

$

18.24

 

$

17.32

 

$

17.63

 

Latin America

 

$

13.65

 

$

14.73

 

$

13.73

 

$

14.22

 

$

14.14

 

 

 

$

14.05

 

$

14.66

 

$

14.61

 

$

14.87

 

$

14.54

 

Middle East/North Africa

 

$

14.59

 

$

14.91

 

$

15.13

 

$

17.73

 

$

15.68

 

 

 

$

13.41

 

$

14.20

 

$

12.36

 

$

15.68

 

$

14.02

 

Total Oil and Gas

 

$

16.12

 

$

16.64

 

$

16.90

 

$

18.09

 

$

16.97

 

 

 

$

15.35

 

$

16.06

 

$

15.39

 

$

16.36

 

$

15.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

3.62

 

$

4.23

 

$

4.12

 

$

3.68

 

$

3.91

 

 

 

$

3.58

 

$

3.57

 

$

2.88

 

$

2.69

 

$

3.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration Expense ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

10

 

$

14

 

$

11

 

$

35

 

$

70

 

 

 

$

5

 

$

6

 

$

3

 

$

5

 

$

 19

 

Latin America

 

-

 

-

 

-

 

4

 

4

 

 

 

-

 

-

 

-

 

2

 

2

 

Middle East/North Africa

 

14

 

25

 

17

 

20

 

76

 

 

 

3

 

4

 

2

 

6

 

15

 

 

 

$

24

 

$

39

 

$

28

 

$

59

 

$

150

 

 

 

$

8

 

$

10

 

$

5

 

$

13

 

$

36

 

 

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

 

YTD

 

 

 

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

 

$

324

 

$

162

 

 

 

Sales price

 

27

 

13

 

(182

)

(845

)

 

 

 

 

(934

)

217

 

(261

)

(347

)

 

 

Sales volume

 

(146

)

49

 

43

 

173

 

 

 

 

 

10

 

28

 

(14

)

39

 

 

 

Operating expenses

 

66

 

(34

)

(19

)

(100

)

 

 

 

 

101

 

30

 

45

 

13

 

 

 

DD&A rate

 

(30

)

(10

)

4

 

(14

)

 

 

 

 

123

 

(5

)

5

 

23

 

 

 

Exploration expense

 

1

 

(15

)

11

 

(37

)

 

 

 

 

52

 

(3

)

5

 

(8

)

 

 

All others

 

49

 

(19

)

11

 

(12

)

 

 

 

 

(31

)

-

 

58

 

12

 

 

 

Current quarter core income

 

$

1,719

 

$

1,703

 

$

1,571

 

$

736

 

 

 

 

 

$

57

 

$

324

 

$

162

 

$

(106

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

128

 

$

136

 

$

133

 

$

140

 

 

 

 

 

$

160

 

$

139

 

$

136

 

$

174

 

 

 

Sales price

 

11

 

24

 

9

 

(30

)

 

 

 

 

(92

)

2

 

(42

)

(37

)

 

 

Sales volume / mix

 

41

 

(2

)

(6

)

4

 

 

 

 

 

(26

)

16

 

(8

)

(22

)

 

 

Operations / manufacturing

 

(39

)

(17

)

(1

)

56

 

 

 

 

 

89

 

(20

)

80

 

10

 

 

 

All others

 

(5

)

(8

)

5

 

(10

)

 

 

 

 

8

 

(1

)

8

 

(9

)

 

 

Current quarter core income

 

$

136

 

$

133

 

$

140

 

$

160

 

 

 

 

 

$

139

 

$

136

 

$

174

 

$

116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

106

 

$

96

 

$

130

 

$

155

 

 

 

 

 

$

168

 

$

(5

)

$

84

 

$

31

 

 

 

Marketing

 

(26

)

31

 

13

 

11

 

 

 

 

 

(73

)

59

 

(91

)

(57

)

 

 

Gas plants

 

53

 

(6

)

-

 

(26

)

 

 

 

 

(14

)

1

 

(2

)

16

 

 

 

Pipelines

 

(51

)

17

 

7

 

27

 

 

 

 

 

(83

)

29

 

23

 

(23

)

 

 

Power generation

 

17

 

(3

)

3

 

(9

)

 

 

 

 

(3

)

-

 

17

 

(12

)

 

 

All others

 

(3

)

(5

)

2

 

10

 

 

 

 

 

-

 

-

 

-

 

-

 

 

 

Current quarter core income

 

$

96

 

$

130

 

$

155

 

$

168

 

 

 

 

 

$

(5

)

$

84

 

$

31

 

$

(45

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

1,542

 

$

1,751

 

$

1,973

 

$

1,752

 

$

7,018

 

 

 

$

1,719

 

$

1,703

 

$

1,571

 

$

736

 

$

5,729

 

Sales price

 

136

 

124

 

(291

)

(1,024

)

(1,055

)

 

 

(1,923

)

(1,714

)

(1,768

)

(1,320

)

(6,725

)

Sales volume

 

61

 

(96

)

(50

)

104

 

19

 

 

 

210

 

247

 

163

 

216

 

836

 

Operating expenses

 

6

 

(40

)

(36

)

(86

)

(156

)

 

 

(51

)

6

 

83

 

116

 

154

 

DD&A rate

 

(34

)

(49

)

(41

)

4

 

(120

)

 

 

102

 

84

 

87

 

84

 

357

 

Exploration expense

 

6

 

19

 

(1

)

(35

)

(11

)

 

 

19

 

28

 

22

 

47

 

116

 

All others

 

2

 

(6

)

17

 

21

 

34

 

 

 

(19

)

(30

)

4

 

15

 

(30

)

Current quarter core income

 

$

1,719

 

$

1,703

 

$

1,571

 

$

736

 

$

5,729

 

 

 

$

57

 

$

324

 

$

162

 

$

(106

)

$

437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

159

 

$

144

 

$

181

 

$

128

 

$

612

 

 

 

$

136

 

$

133

 

$

140

 

$

160

 

$

569

 

Sales price

 

(31

)

(5

)

7

 

6

 

(23

)

 

 

(88

)

(115

)

(181

)

(177

)

(561

)

Sales volume / mix

 

43

 

29

 

9

 

21

 

102

 

 

 

(44

)

(29

)

1

 

(46

)

(118

)

Operations / manufacturing

 

(19

)

(36

)

(65

)

13

 

(107

)

 

 

145

 

146

 

213

 

174

 

678

 

All others

 

(16

)

1

 

8

 

(8

)

(15

)

 

 

(10

)

1

 

1

 

5

 

(3

)

Current quarter core income

 

$

136

 

$

133

 

$

140

 

$

160

 

$

569

 

 

 

$

139

 

$

136

 

$

174

 

$

116

 

$

565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

183

 

$

123

 

$

125

 

$

106

 

$

537

 

 

 

$

96

 

$

130

 

$

155

 

$

168

 

$

549

 

Marketing

 

(99

)

(9

)

43

 

27

 

(38

)

 

 

(21

)

7

 

(98

)

(165

)

(277

)

Gas plants

 

-

 

9

 

7

 

22

 

38

 

 

 

(41

)

(33

)

(35

)

3

 

(106

)

Pipelines

 

6

 

6

 

(19

)

(7

)

(14

)

 

 

(26

)

(15

)

6

 

(45

)

(80

)

Power generation

 

8

 

5

 

3

 

7

 

23

 

 

 

(12

)

(11

)

4

 

-

 

(19

)

All others

 

(2

)

(4

)

(4

)

13

 

3

 

 

 

(1

)

6

 

(1

)

(6

)

(2

)

Current quarter core income

 

$

96

 

$

130

 

$

155

 

$

168

 

$

549

 

 

 

$

(5

)

$

84

 

$

31

 

$

(45

)

$

65

 

 

 

Schedule 11