Attached files

file filename
8-K - 8-K - OCCIDENTAL PETROLEUM CORP /DE/a16-20203_18k.htm

Exhibit 99.1

 

 

For Immediate Release: November 1, 2016

 

Occidental Petroleum Announces 3rd Quarter 2016 Results

 

·                 Achieved high end of company-wide production guidance and exceeded Permian Resources guidance

·                 Acquired additional acreage and interests in the Permian Basin

·                 Q3 2016 quarter-end cash balance of $3.2 billion

 

HOUSTON — November 1, 2016 — Occidental Petroleum Corporation (NYSE:OXY) reported a loss of $241 million or $0.32 per diluted share for the third quarter of 2016, which included one-time net charges of $129 million. Core results were a loss of $112 million or $0.15 per diluted share.

 

“We achieved the high end of our company-wide production guidance of 605,000 BOE per day due to continued improvement in operational efficiency, increased well productivity in Permian Resources and record production in Abu Dhabi and Oman. We also ended the third quarter with $3.2 billion in cash,” said President and Chief Executive Officer Vicki Hollub.

 

“In addition to our better than expected results in Permian Resources, yesterday we announced the acquisitions of producing and non-producing leasehold acreage, CO2 properties and related infrastructure in the Permian Basin, where the company is already the operator or an existing working interest partner. These transactions further solidify Occidental’s dominant position in the Permian Basin. This leverages our existing infrastructure, operational synergies and strong balance sheet in order to create value for our shareholders.

 

QUARTERLY RESULTS
Oil and Gas

 

Total average daily production volumes were 605,000 BOE for the third quarter of 2016, compared to 653,000 BOE for the second quarter of 2016 and 689,000 BOE for the third quarter of 2015. Occidental continued to reduce its exposure to non-core operations in the United States and the Middle East/North Africa region and completed its exit from Bahrain in the third quarter of 2016. The non-core operations produced average daily volumes of 44,000 BOE for the second quarter of 2016 and 111,000 BOE for the third quarter of 2015. Average daily production volumes from on-going operations were 609,000 BOE for the second quarter of 2016 and 578,000 BOE for the third quarter of 2015.

 

Page 1 of 4



 

Average daily domestic production volumes from on-going operations were 294,000 BOE for the third quarter of 2016, compared to 302,000 BOE in the second quarter of 2016 and 300,000 BOE for the third quarter of 2015. The decrease in average daily production of 8,000 BOE compared to the second quarter of 2016 reflected lower drilling activity in Permian Resources, although third quarter production exceeded guidance, and the impact from curtailed drilling in Occidental’s South Texas and Other gas assets. Compared to the third quarter of 2015, Permian Resources increased average daily production by 5,000 BOE, offset by lower natural gas and NGL production in South Texas and Other of 10,000 BOE.

 

Internationally, average daily production volumes from on-going operations were 311,000 BOE for the third quarter of 2016, compared to 307,000 BOE in the second quarter of 2016 and 278,000 BOE in the third quarter of 2015. The increase in average daily production of 4,000 BOE from the second quarter of 2016 reflected higher production from Al Hosn Gas and Oman’s Block 62 operations, partially offset by lower production in Colombia due to insurgency activities. Compared to the third quarter of 2015, the increase in average daily production volumes of 33,000 BOE reflected production from Al Hosn Gas, which was still ramping up production in the third quarter of 2015, and Oman’s Block 62 production, which commenced in 2016.

 

Total company average daily sales volumes were 609,000 BOE in the third quarter of 2016, compared to 660,000 BOE for the second quarter of 2016 and 670,000 BOE in the third quarter of 2015.

 

Oil and gas pre-tax results for the third quarter of 2016 were a loss of $51 million, compared to a loss of $117 million for the second quarter of 2016 and a loss of $3.1 billion for the third quarter of 2015. The pre-tax results for the third quarter of 2015 included impairment and related charges of $3.3 billion. After removing the impact of asset sales, impairments and related charges, core income was $162 million for the third quarter of 2015. The improvement in oil and gas results on a sequential quarterly basis reflected higher oil and domestic gas prices in the third quarter of 2016. Compared to the same period in 2015, the third quarter of 2016 reflected significantly lower oil prices and lower sales volumes.

 

The average WTI and Brent marker prices were $44.94 per barrel and $46.98 per barrel, respectively, for the third quarter of 2016, about flat with second quarter of 2016. Average worldwide realized crude oil prices were $41.49 per barrel for the third quarter of 2016, an increase of 5 percent compared with the second quarter of 2016 and a decrease of 13 percent compared with the third quarter of 2015. Average worldwide NGL prices were $14.99 per barrel in the third quarter of 2016, a slight increase from the preceding quarter and the third quarter of 2015. Average domestic natural gas prices were $2.30 per MCF in the third quarter of 2016, an increase of 57 percent compared to the second quarter of 2016, and slightly higher compared with the third quarter of 2015.

 

Page 2 of 4



 

Chemical

 

Chemical pre-tax earnings for the third quarter of 2016 were $117 million compared to $88 million for the second quarter of 2016 and $272 million in the third quarter of 2015. After removing the gain from asset sales in the third quarter of 2015, core income was $174 million. Compared to the second quarter of 2016, third quarter 2016 earnings benefited from higher chloro-vinyl production volumes and higher realized caustic soda prices. These improvements were partially offset by higher energy costs combined with lower vinyl margins as vinyl prices remained largely unchanged despite higher ethylene prices resulting from significant planned and unplanned industry cracker outages. Compared to the third quarter of 2015, the decrease in core earnings reflected lower sales volumes, primarily chlor-alkali and calcium chloride, along with higher ethylene costs, partially offset by higher realized caustic soda pricing.

 

Midstream and Marketing

 

Midstream pre-tax results for the third quarter of 2016 were a loss of $180 million, compared to a loss of $58 million for the second quarter of 2016 and income of $24 million for the third quarter of 2015. Excluding a one-time crude supply contract termination charge of $160 million in the third quarter of 2016, core results were a loss of $20 million. The improvement in results compared to the second quarter of 2016 mainly reflected improved marketing margins, partially offset by lower gas plant results from higher energy operating costs. Compared to the third quarter of 2015, the results reflected lower domestic pipeline results due to decreased volumes and lower marketing margins.

 

About Occidental Petroleum

 

Occidental Petroleum Corporation is an international oil and gas exploration and production company with operations in the United States, Middle East 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. The company’s wholly owned subsidiary OxyChem manufactures and markets basic chemicals 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

 

Page 3 of 4



 

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 2015 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 3 2016 Earnings Release Schedules Index

 

Schedule #

 

Schedule Description

1

 

Summary Highlights

 

 

 

2

 

Segment Results Before Tax Allocations

 

 

· Reported results

 

 

· Non-core adjustments

 

 

· Core results

 

 

 

3

 

Segment Results After Tax Allocations

 

 

· Reported results

 

 

· Non-core adjustments

 

 

· Core results

 

 

 

4

 

Non-Core Adjustments Detail

 

 

· Before tax allocations

 

 

· After tax allocations

 

 

 

5

 

GAAP Consolidated Condensed Statements of Operations

 

 

 

6

 

Condensed Balance Sheets

 

 

 

7

 

Condensed Statement of Cash Flows - Including GAAP reconciliations

 

 

Details of Depreciation, Depletion and Amortization and Capital Expenditures

 

 

 

8

 

Daily Production - TOTAL REPORTED

 

 

· MBOE/D

 

 

· By Commodity

 

 

 

9

 

Daily Production - PRO FORMA FOR ONGOING OPERATIONS

 

 

(EXCLUDES OPERATIONS SOLD, EXITED AND EXITING)

 

 

· MBOE/D

 

 

· By Commodity

 

 

 

10

 

Sales Volumes and Realized Prices

 

 

· MBOE/D

 

 

· Realized prices and related marker prices

 

 

 

11

 

Oil and Gas $/BOE Costs

 

 

 

12

 

Segment Core Results Pre-tax Variance Roll-forwards

 

 

· Quarter-over-Quarter

 

 

· Year-over-Year

 



 

SCHEDULE 1

Occidental Petroleum Corporation

Summary Highlights

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

Quarterly

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income (Loss) ($ millions)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

$

78

 

$

(139

)

$

(241

)

 

 

$

(302

)

Reported EPS - Diluted ($/share)

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

 

 

$

(0.40

)

Effective tax rate

 

8%

 

64%

 

15%

 

18%

 

14%

 

 

 

36%

 

41%

 

11%

 

 

 

31%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Loss) ($ millions)

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

$

(426

)

$

(136

)

$

(112

)

 

 

$

(674

)

Core EPS - Diluted ($/share)

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

 

 

$

(0.88

)

Effective tax rate

 

75%

 

65%

 

90%

 

29%

 

86%

 

 

 

29%

 

41%

 

-6%

 

 

 

28%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

769.6

 

766.4

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

 

 

763.7

 

Diluted (millions)

 

769.6

 

766.6

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

 

 

763.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

326

 

333

 

332

 

321

 

328

 

 

 

316

 

302

 

294

 

 

 

304

 

US oil (MBBL/D)

 

198

 

205

 

204

 

198

 

202

 

 

 

197

 

190

 

181

 

 

 

189

 

Worldwide (MBOE/D)

 

645

 

658

 

689

 

680

 

668

 

 

 

657

 

653

 

605

 

 

 

638

 

Worldwide sales (MBOE/D)

 

637

 

657

 

670

 

730

 

674

 

 

 

651

 

660

 

609

 

 

 

640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Ongoing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

290

 

298

 

300

 

298

 

297

 

 

 

307

 

302

 

294

 

 

 

301

 

US oil (MBBL/D)

 

180

 

188

 

188

 

190

 

187

 

 

 

197

 

190

 

181

 

 

 

189

 

Worldwide (MBOE/D)

 

531

 

552

 

578

 

597

 

565

 

 

 

590

 

609

 

605

 

 

 

601

 

Worldwide sales (MBOE/D)

 

533

 

547

 

581

 

600

 

567

 

 

 

584

 

616

 

609

 

 

 

603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

48.50

 

$

54.55

 

$

47.78

 

$

38.68

 

$

47.10

 

 

 

$

29.42

 

$

39.66

 

$

41.49

 

 

 

$

36.70

 

Worldwide NGL ($/BBL)

 

$

17.96

 

$

18.06

 

$

14.68

 

$

14.02

 

$

15.96

 

 

 

$

10.86

 

$

14.59

 

$

14.99

 

 

 

$

13.58

 

Domestic gas ($/MCF)

 

$

2.49

 

$

2.09

 

$

2.24

 

$

1.75

 

$

2.15

 

 

 

$

1.50

 

$

1.46

 

$

2.30

 

 

 

$

1.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

1,121

 

$

1,517

 

$

1,202

 

$

944

 

$

4,784

 

 

 

$

822

 

$

935

 

$

614

 

 

 

$

2,371

 

Working capital changes

 

(555

)

(399

)

16

 

58

 

(880

)

 

 

(316

)

(195

)

51

 

 

 

(460

)

Other, net

 

-

 

(307

)

(192

)

(151

)

(650

)

 

 

(367

)

63

 

(9

)

 

 

(313

)

Operating - continuing operations

 

$

566

 

$

811

 

$

1,026

 

$

851

 

$

3,254

 

 

 

$

139

 

$

803

 

$

656

 

 

 

$

1,598

 

Capital expenditures

 

$

(1,735

)

$

(1,488

)

$

(1,219

)

$

(1,170

)

$

(5,612

)

 

 

$

(687

)

$

(657

)

$

(642

)

 

 

$

(1,986

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

Year-to-date

 

Mar

 

Jun

 

Sep

 

Dec

 

 

 

 

 

Mar

 

Jun

 

Sep

 

Dec

 

 

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income (Loss) ($ millions)

 

$

(218

)

$

(42

)

$

(2,651

)

$

(7,829

)

 

 

 

 

$

78

 

$

(61

)

$

(302)

 

 

 

 

 

Reported EPS - Diluted ($/share)

 

$

(0.28

)

$

(0.05

)

$

(3.46

)

$

(10.23

)

 

 

 

 

$

0.10

 

$

(0.08

)

$

(0.40)

 

 

 

 

 

Effective tax rate

 

8%

 

113%

 

5%

 

14%

 

 

 

 

 

36%

 

38%

 

31%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Loss) ($ millions)

 

$

31

 

$

196

 

$

220

 

$

91

 

 

 

 

 

$

(426

)

$

(562

)

$

(674

)

 

 

 

 

Core EPS - Diluted ($/share)

 

$

0.04

 

$

0.25

 

$

0.29

 

$

0.12

 

 

 

 

 

$

(0.56

)

$

(0.73

)

$

(0.88

)

 

 

 

 

Effective tax rate

 

75%

 

67%

 

74%

 

86%

 

 

 

 

 

29%

 

32%

 

28%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

769.6

 

768.0

 

766.4

 

765.6

 

 

 

 

 

763.4

 

763.5

 

763.7

 

 

 

 

 

Diluted (millions)

 

769.6

 

768.0

 

766.4

 

765.6

 

 

 

 

 

763.4

 

763.5

 

763.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

326

 

330

 

331

 

328

 

 

 

 

 

316

 

309

 

304

 

 

 

 

 

US oil (MBBL/D)

 

198

 

201

 

203

 

202

 

 

 

 

 

197

 

193

 

189

 

 

 

 

 

Worldwide (MBOE/D)

 

645

 

652

 

665

 

668

 

 

 

 

 

657

 

655

 

638

 

 

 

 

 

Worldwide sales (MBOE/D)

 

637

 

647

 

655

 

674

 

 

 

 

 

651

 

656

 

640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Ongoing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

290

 

295

 

297

 

297

 

 

 

 

 

307

 

304

 

301

 

 

 

 

 

US oil (MBBL/D)

 

180

 

184

 

186

 

187

 

 

 

 

 

197

 

193

 

189

 

 

 

 

 

Worldwide (MBOE/D)

 

531

 

542

 

555

 

565

 

 

 

 

 

590

 

599

 

601

 

 

 

 

 

Worldwide sales (MBOE/D)

 

533

 

540

 

554

 

567

 

 

 

 

 

584

 

600

 

603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

48.50

 

$

51.60

 

$

50.33

 

$

47.10

 

 

 

 

 

$

29.42

 

$

34.46

 

$

36.70

 

 

 

 

 

Worldwide NGL ($/BBL)

 

$

17.96

 

$

18.01

 

$

16.73

 

$

15.96

 

 

 

 

 

$

10.86

 

$

12.80

 

$

13.58

 

 

 

 

 

Domestic gas ($/MCF)

 

$

2.49

 

$

2.29

 

$

2.28

 

$

2.15

 

 

 

 

 

$

1.50

 

$

1.48

 

$

1.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

1,121

 

$

2,638

 

$

3,840

 

$

4,784

 

 

 

 

 

$

822

 

1,757

 

2,371

 

 

 

 

 

Working capital changes

 

(555

)

(954

)

(938

)

(880

)

 

 

 

 

(316

)

(511

)

(460

)

 

 

 

 

Other, net

 

-

 

(307

)

(499

)

(650

)

 

 

 

 

(367

)

(304

)

(313

)

 

 

 

 

Operating - continuing operations

 

$

566

 

$

1,377

 

$

2,403

 

$

3,254

 

 

 

 

 

$

139

 

$

942

 

$

1,598

 

 

 

 

 

Capital expenditures

 

$

(1,735

)

$

(3,223

)

$

(4,442

)

$

(5,612

)

 

 

 

 

$

(687

)

$

(1,344

)

$

(1,986

)

 

 

 

 

 

 

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 2

 

Occidental Petroleum Corporation

Segment Results Before Tax Allocations

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

Reported Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(513

)

$

(35

)

$

(2,031

)

$

(1,572

)

$

(4,151

)

 

 

$

(578

)

$

(361

)

$

(341

)

 

 

$

(1,280

)

Foreign

 

249

 

394

 

(1,096

)

(3,294

)

(3,747

)

 

 

99

 

267

 

295

 

 

 

661

 

Exploration

 

(2

)

(4

)

(1

)

(155

)

(162

)

 

 

(6

)

(23

)

(5

)

 

 

(34

)

 

 

(266

)

355

 

(3,128

)

(5,021

)

(8,060

)

 

 

(485

)

(117

)

(51

)

 

 

(653

)

Chemical

 

139

 

136

 

272

 

(5

)

542

 

 

 

214

 

88

 

117

 

 

 

419

 

Midstream and Marketing

 

(15

)

87

 

24

 

(1,290

)

(1,194

)

 

 

(95

)

(58

)

(180

)

 

 

(333

)

Segment Income (Loss)

 

(142

)

578

 

(2,832

)

(6,316

)

(8,712

)

 

 

(366

)

(87

)

(114

)

 

 

(567

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

 

 

(203

)

Other

 

(64

)

(67

)

(172

)

(320

)

(623

)

 

 

(140

)

(61

)

(92

)

 

 

(293

)

Pre-tax Income (Loss)

 

(234

)

504

 

(3,051

)

(6,695

)

(9,476

)

 

 

(563

)

(232

)

(268

)

 

 

(1,063

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

125

 

47

 

747

 

1,151

 

2,070

 

 

 

291

 

234

 

242

 

 

 

767

 

Foreign

 

(106

)

(371

)

(302

)

39

 

(740

)

 

 

(88

)

(138

)

(212

)

 

 

(438

)

Income (Loss) From Continuing Operations

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

 

 

(360

)

(136

)

(238

)

 

 

(734

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

 

 

432

 

Net Income (Loss)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

$

78

 

$

(139

)

$

(241

)

 

 

$

(302

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

 

 

$

(0.40

)

Diluted

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

 

 

$

(0.40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

8%

 

64%

 

15%

 

18%

 

14%

 

 

 

36%

 

41%

 

11%

 

 

 

31%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(277

)

$

32

 

$

(1,852

)

$

(1,350

)

$

(3,447

)

 

 

$

23

 

$

-   

 

$

59

 

 

 

$

82

 

Foreign

 

(46

)

(1

)

(1,438

)

(3,419

)

(4,904

)

 

 

-   

 

-   

 

(61

)

 

 

(61

)

Exploration

 

-   

 

-   

 

-   

 

(146

)

(146

)

 

 

-   

 

-   

 

-    

 

 

 

-   

 

 

 

(323

)

31

 

(3,290

)

(4,915

)

(8,497

)

 

 

23

 

-   

 

(2

)

 

 

21

 

Chemical

 

-   

 

-   

 

98

 

(121

)

(23

)

 

 

88

 

-   

 

-    

 

 

 

88

 

Midstream and Marketing

 

(10

)

3

 

(7

)

(1,245

)

(1,259

)

 

 

-   

 

-   

 

(160

)

 

 

(160

)

Segment Income (Loss)

 

(333

)

34

 

(3,199

)

(6,281

)

(9,779

)

 

 

111

 

-   

 

(162

)

 

 

(51

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Interest

 

-   

 

-   

 

-   

 

-   

 

-   

 

 

 

-   

 

-   

 

-    

 

 

 

-   

 

Other

 

(25

)

(6

)

(98

)

(232

)

(361

)

 

 

(78

)

-   

 

-    

 

 

 

(78

)

Pre-tax Income (Loss)

 

(358

)

28

 

(3,297

)

(6,513

)

(10,140

)

 

 

33

 

-   

 

(162

)

 

 

(129

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

Federal and state

 

111

 

(12

)

667

 

992

 

1,758

 

 

 

33

 

-   

 

36

 

 

 

69

 

Foreign

 

1

 

(1

)

-   

 

145

 

145

 

 

 

-   

 

-   

 

 

 

 

 

-   

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-   

 

(126

)

 

 

(60

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

 

 

432

 

Net Income (Loss)

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

 

 

$

372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(236

)

$

(67

)

$

(179

)

$

(222

)

$

(704

)

 

 

$

(601

)

$

(361

)

$

(400

)

 

 

$

(1,362

)

Foreign

 

295

 

395

 

342

 

125

 

1,157

 

 

 

99

 

267

 

356

 

 

 

722

 

Exploration

 

(2

)

(4

)

(1

)

(9

)

(16

)

 

 

(6

)

(23

)

(5

)

 

 

(34

)

 

 

57

 

324

 

162

 

(106

)

437

 

 

 

(508

)

(117

)

(49

)

 

 

(674

)

Chemical

 

139

 

136

 

174

 

116

 

565

 

 

 

126

 

88

 

117

 

 

 

331

 

Midstream and Marketing

 

(5

)

84

 

31

 

(45

)

65

 

 

 

(95

)

(58

)

(20

)

 

 

(173

)

Segment Income (Loss)

 

191

 

544

 

367

 

(35

)

1,067

 

 

 

(477

)

(87

)

48

 

 

 

(516

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

 

 

(203

)

Other

 

(39

)

(61

)

(74

)

(88

)

(262

)

 

 

(62

)

(61

)

(92

)

 

 

(215

)

Pre-tax Income (Loss)

 

124

 

476

 

246

 

(182

)

664

 

 

 

(596

)

(232

)

(106

)

 

 

(934

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

14

 

59

 

80

 

159

 

312

 

 

 

258

 

234

 

206

 

 

 

698

 

Foreign

 

(107

)

(370

)

(302

)

(106

)

(885

)

 

 

(88

)

(138

)

(212

)

 

 

(438

)

Net Income (Loss)

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

$

(426

)

$

(136

)

$

(112

)

 

 

$

(674

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

 

 

$

(0.88

)

Diluted

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

 

 

$

(0.88

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

75%

 

65%

 

90%

 

29%

 

86%

 

 

 

29%

 

41%

 

-6%

 

 

 

28%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

SCHEDULE 3

Occidental Petroleum Corporation

Segment Results After Tax Allocations

(Amounts in millions, except per share amounts)

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

Reported Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(266

)

$

(22

)

$

(1,299

)

$

(1,005

)

$

(2,592

)

 

 

$

(372

)

$

(233

)

$

(219

)

 

 

$

(824

)

Foreign

 

23

 

153

 

(1,307

)

(3,314

)

(4,445

)

 

 

5

 

111

 

141

 

 

 

257

 

Exploration

 

(2

)

(4

)

(1

)

(154

)

(161

)

 

 

(6

)

(23

)

(5

)

 

 

(34

)

 

 

(245

)

127

 

(2,607

)

(4,473

)

(7,198

)

 

 

(373

)

(145

)

(83

)

 

 

(601

)

Chemical

 

88

 

86

 

174

 

(5

)

343

 

 

 

138

 

57

 

75

 

 

 

270

 

Midstream and Marketing

 

-

 

68

 

37

 

(805

)

(700

)

 

 

(56

)

(26

)

(101

)

 

 

(183

)

Segment Income (Loss)

 

(157

)

281

 

(2,396

)

(5,283

)

(7,555

)

 

 

(291

)

(114

)

(109

)

 

 

(514

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

 

 

(203

)

Other

 

(58

)

(67

)

(139

)

(313

)

(577

)

 

 

(140

)

(61

)

(92

)

 

 

(293

)

Taxes

 

28

 

(27

)

(24

)

150

 

127

 

 

 

128

 

123

 

25

 

 

 

276

 

Income (Loss) From Continuing Operations

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

 

 

(360

)

(136

)

(238

)

 

 

(734

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

 

 

432

 

Net Income (Loss)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

78

 

(139

)

(241

)

 

 

(302

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

 

 

$

(0.40

)

Diluted

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

 

 

$

(0.40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(177

)

$

20

 

$

(1,186

)

$

(864

)

$

(2,207

)

 

 

$

15

 

$

-    

 

$

38

 

 

 

$

53

 

Foreign

 

(46

)

(1

)

(1,438

)

(3,420

)

(4,905

)

 

 

-    

 

-    

 

(61

)

 

 

(61

)

Exploration

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

 

-    

 

-    

 

-    

 

 

 

-   

 

 

 

(223

)

19

 

(2,624

)

(4,284

)

(7,112

)

 

 

15

 

-    

 

(23

)

 

 

(8

)

Chemical

 

-    

 

-    

 

63

 

(78

)

(15

)

 

 

56

 

-    

 

-    

 

 

 

56

 

Midstream and Marketing

 

(4

)

2

 

(4

)

(807

)

(813

)

 

 

-    

 

-    

 

(103

)

 

 

(103

)

Segment Income (Loss)

 

(227

)

21

 

(2,565

)

(5,169

)

(7,940

)

 

 

71

 

-    

 

(126

)

 

 

(55

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-    

 

 

 

 

 

 

 

Interest

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

 

-    

 

-    

 

-    

 

 

 

-

 

Other

 

(19

)

(6

)

(65

)

(225

)

(315

)

 

 

(78

)

-    

 

-    

 

 

 

(78

)

Taxes

 

-    

 

-    

 

-    

 

18

 

18

 

 

 

73

 

-    

 

-    

 

 

 

73

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-    

 

(126

)

 

 

(60

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

 

 

432

 

Net Income (Loss)

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

 

 

$

372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(89

)

$

(42

)

$

(113

)

$

(141

)

$

(385

)

 

 

$

(387

)

$

(233

)

$

(257

)

 

 

$

(877

)

Foreign

 

69

 

154

 

131

 

106

 

460

 

 

 

5

 

111

 

202

 

 

 

318

 

Exploration

 

(2

)

(4

)

(1

)

(154

)

(161

)

 

 

(6

)

(23

)

(5

)

 

 

(34

)

 

 

(22

)

108

 

17

 

(189

)

(86

)

 

 

(388

)

(145

)

(60

)

 

 

(593

)

Chemical

 

88

 

86

 

111

 

73

 

358

 

 

 

82

 

57

 

75

 

 

 

214

 

Midstream and Marketing

 

4

 

66

 

41

 

2

 

113

 

 

 

(56

)

(26

)

2

 

 

 

(80

)

Segment Income (Loss)

 

70

 

260

 

169

 

(114

)

385

 

 

 

(362

)

(114

)

17

 

 

 

(459

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

 

 

(203

)

Other

 

(39

)

(61

)

(74

)

(88

)

(262

)

 

 

(62

)

(61

)

(92

)

 

 

(215

)

Taxes

 

28

 

(27

)

(24

)

132

 

109

 

 

 

55

 

123

 

25

 

 

 

203

 

Net Income (Loss)

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

$

(426

)

$

(136

)

$

(112

)

 

 

$

(674

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

 

 

$

(0.88

)

Diluted

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

 

 

$

(0.88

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

SCHEDULE 4

Occidental Petroleum Corporation

Non-Core Adjustments Detail

(Amounts in millions)

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

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)

 

$

(13

)

$

18

 

$

-   

 

$

5

 

$

10

 

 

 

$

48

 

$

-   

 

$

59

 

 

 

$

107

 

Asset impairments and related items

 

(264

)

14

 

(1,852

)

(1,355

)

(3,457

)

 

 

-    

 

-   

 

-    

 

 

 

-    

 

Other

 

-    

 

-   

 

-    

 

-    

 

-    

 

 

 

(25

)

-   

 

-    

 

 

 

(25

)

 

 

(277

)

32

 

(1,852

)

(1,350

)

(3,447

)

 

 

23

 

-   

 

59

 

 

 

82

 

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

(46

)

(1

)

(1,438

)

(3,565

)

(5,050

)

 

 

-   

 

-   

 

(61

)

 

 

(61

)

Total Oil and Gas

 

(323

)

31

 

(3,290

)

(4,915

)

(8,497

)

 

 

23

 

-   

 

(2

)

 

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sale gains

 

-   

 

-   

 

98

 

-    

 

98

 

 

 

88

 

-   

 

-   

 

 

 

88

 

Asset impairments

 

-   

 

-   

 

-   

 

(121

)

(121

)

 

 

-   

 

-   

 

-   

 

 

 

-   

 

Total Chemical

 

-   

 

-   

 

98

 

(121

)

(23

)

 

 

88

 

-   

 

-   

 

 

 

88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

(10

)

3

 

(7

)

(1,245

)

(1,259

)

 

 

-   

 

-   

 

(160

)

 

 

(160

)

Total Midstream

 

(10

)

3

 

(7

)

(1,245

)

(1,259

)

 

 

-   

 

-   

 

(160

)

 

 

(160

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

(11

)

-   

 

2

 

1

 

(8

)

 

 

-   

 

-   

 

-   

 

 

 

-   

 

Asset impairments

 

-   

 

-   

 

(5

)

(230

)

(235

)

 

 

(78

)

-   

 

-   

 

 

 

(78

)

Severance, spin-off costs and other items

 

(14

)

(6

)

(95

)

(3

)

(118

)

 

 

-   

 

-   

 

-   

 

 

 

-   

 

Total Corporate

 

(25

)

(6

)

(98

)

(232

)

(361

)

 

 

(78

)

-   

 

-   

 

 

 

(78

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

112

 

(13

)

667

 

1,137

 

1,903

 

 

 

33

 

-   

 

36

 

 

 

69

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-   

 

(126

)

 

 

(60

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

-   

 

432

 

Totals

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

 

 

$

372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

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)

 

$

(8

)

$

11

 

$

(1

)

$

3

 

$

5

 

 

 

$

31

 

$

-   

 

$

38

 

 

 

$

69

 

Asset impairments and related items

 

(169

)

9

 

(1,185

)

(867

)

(2,212

)

 

 

-    

 

-   

 

-    

 

 

 

-    

 

Other

 

-   

 

-   

 

-   

 

-   

 

-   

 

 

 

(16

)

-   

 

   

 

 

 

(16

)

 

 

(177

)

20

 

(1,186

)

(864

)

(2,207

)

 

 

15

 

-   

 

38

 

 

 

53

 

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

(46

)

(1

)

(1,438

)

(3,420

)

(4,905

)

 

 

-   

 

-   

 

(61

)

 

 

(61

)

Total Oil and Gas

 

(223

)

19

 

(2,624

)

(4,284

)

(7,112

)

 

 

15

 

-   

 

(23

)

 

 

(8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sale gains

 

-   

 

-   

 

63

 

-   

 

63

 

 

 

56

 

-   

 

   

 

 

 

56

 

Asset impairments

 

-   

 

-   

 

-   

 

(78

)

(78

)

 

 

-   

 

-   

 

   

 

 

 

-    

 

Total Chemical

 

-   

 

-   

 

63

 

(78

)

(15

)

 

 

56

 

-   

 

   

 

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

(4

)

2

 

(4

)

(807

)

(813

)

 

 

-   

 

-   

 

(103

)

 

 

(103

)

Total Midstream

 

(4

)

2

 

(4

)

(807

)

(813

)

 

 

-   

 

-   

 

(103

)

 

 

(103

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

(7

)

-   

 

1

 

1

 

(5

)

 

 

-   

 

-   

 

   

 

 

 

-    

 

Asset impairments

 

-   

 

-   

 

(5

)

(229

)

(234

)

 

 

(78

)

-   

 

   

 

 

 

(78

)

Severance, spin-off costs and other items

 

(12

)

(6

)

(61

)

3

 

(76

)

 

 

-   

 

-   

 

   

 

 

 

-    

 

Total Corporate

 

(19

)

(6

)

(65

)

(225

)

(315

)

 

 

(78

)

-   

 

   

 

 

 

(78

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes (a)

 

-   

 

-   

 

-   

 

18

 

18

 

 

 

73

 

-   

 

   

 

 

 

73

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-   

 

(126

)

 

 

(60

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

 

 

432

 

Totals

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

 

 

$

372

 

 

(a)  The 2015 amount included the change in the unitary state tax rates.  The 2016 amount included benefits for relinquishment of foreign exploration blocks.

 



 

SCHEDULE 5

Occidental Petroleum Corporation

Consolidated Condensed Statements of Operations

(Amounts in millions, except per-share amounts)

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

$

2,009

 

$

2,342

 

$

2,054

 

$

1,899

 

$

8,304

 

 

 

$

1,275

 

$

1,625

 

$

1,660

 

 

 

$

4,560

 

Chemical

 

1,000

 

1,030

 

1,008

 

907

 

3,945

 

 

 

890

 

908

 

988

 

 

 

2,786

 

Midstream and Marketing

 

197

 

294

 

231

 

169

 

891

 

 

 

133

 

141

 

202

 

 

 

476

 

Eliminations

 

(117

)

(197

)

(177

)

(169

)

(660

)

 

 

(175

)

(143

)

(202

)

 

 

(520

)

 

 

3,089

 

3,469

 

3,116

 

2,806

 

12,480

 

 

 

2,123

 

2,531

 

2,648

 

 

 

7,302

 

Interest, dividends and other income

 

31

 

26

 

31

 

30

 

118

 

 

 

20

 

27

 

25

 

 

 

72

 

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

 

(24

)

19

 

99

 

7

 

101

 

 

 

138

 

-

 

60

 

 

 

198

 

 

 

3,096

 

3,514

 

3,246

 

2,843

 

12,699

 

 

 

2,281

 

2,558

 

2,733

 

 

 

7,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND OTHER DEDUCTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

1,557

 

1,480

 

1,413

 

1,354

 

5,804

 

 

 

1,281

 

1,244

 

1,338

 

 

 

3,863

 

Depreciation, depletion and amortization

 

1,029

 

1,116

 

1,123

 

1,276

 

4,544

 

 

 

1,102

 

1,070

 

1,046

 

 

 

3,218

 

Selling, general and administrative and other operating expenses

 

311

 

347

 

292

 

320

 

1,270

 

 

 

272

 

338

 

316

 

 

 

926

 

Asset impairments and related items

 

324

 

-

 

3,397

 

6,518

 

10,239

 

 

 

78

 

-

 

221

 

 

 

299

 

Taxes other than on income

 

107

 

107

 

79

 

50

 

343

 

 

 

75

 

74

 

61

 

 

 

210

 

Exploration expense

 

8

 

10

 

5

 

13

 

36

 

 

 

9

 

27

 

9

 

 

 

45

 

Interest and debt expense, net

 

30

 

8

 

48

 

61

 

147

 

 

 

60

 

88

 

68

 

 

 

216

 

 

 

3,366

 

3,068

 

6,357

 

9,592

 

22,383

 

 

 

2,877

 

2,841

 

3,059

 

 

 

8,777

 

INCOME (LOSS) BEFORE INCOME TAXES AND OTHER ITEMS

 

(270

)

446

 

(3,111

)

(6,749

)

(9,684

)

 

 

(596

)

(283

)

(326

)

 

 

(1,205

)

Benefit from (provision for) domestic and foreign income taxes

 

19

 

(324

)

445

 

1,190

 

1,330

 

 

 

203

 

96

 

30

 

 

 

329

 

Income from equity investments

 

36

 

58

 

60

 

54

 

208

 

 

 

33

 

51

 

58

 

 

 

142

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

 

 

(360

)

(136

)

(238

)

 

 

(734

)

Discontinued operations, net

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

 

 

432

 

NET INCOME (LOSS)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

$

78

 

$

(139

)

$

(241

)

 

 

$

(302

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EARNINGS PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

(0.28

)

$

0.23

 

$

(3.41

)

$

(7.21

)

$

(10.64

)

 

 

$

(0.47

)

$

(0.18

)

$

(0.31

)

 

 

$

(0.96

)

Discontinued operations, net

 

-

 

-

 

(0.01

)

0.43

 

0.41

 

 

 

0.57

 

-

 

(0.01

)

 

 

0.56

 

BASIC EARNINGS PER COMMON SHARE

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

 

 

$

(0.40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER COMMON SHARE

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

 

 

$

(0.40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.72

 

$

0.75

 

$

0.75

 

$

0.75

 

$

2.97

 

 

 

$

0.75

 

$

0.75

 

$

0.76

 

 

 

$

2.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

769.6

 

766.4

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

 

 

763.7

 

DILUTED

 

769.6

 

766.6

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

 

 

763.7

 

 



 

SCHEDULE 6

Occidental Petroleum Corporation

Consolidated Condensed Balance Sheets

(Amounts in millions)

 

 

 

2015

 

2016

 

 

MAR

 

JUN

 

SEP

 

DEC

 

MAR

 

JUN

 

SEP

 

DEC

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,153

 

$

2,756

 

$

2,547

 

$

3,201

 

$

3,176

 

$

3,751

 

$

3,180

 

 

Restricted cash

 

3,265

 

2,382

 

1,765

 

1,193

 

-

 

-      

 

-      

 

 

Trade receivables, net

 

3,068

 

3,973

 

3,507

 

2,970

 

2,780

 

3,113

 

3,521

 

 

Inventories

 

1,133

 

1,120

 

1,122

 

986

 

997

 

906

 

927

 

 

Assets held for sale

 

-

 

-

 

709

 

141

 

-

 

-      

 

-      

 

 

Other current assets

 

815

 

777

 

890

 

911

 

1,284

 

1,202

 

1,083

 

 

Total current assets

 

10,434

 

11,008

 

10,540

 

9,402

 

8,237

 

8,972

 

8,711

 

 

INVESTMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

1,221

 

1,330

 

1,428

 

1,267

 

1,301

 

1,360

 

1,420

 

 

Available for sale investment

 

544

 

432

 

186

 

167

 

-

 

-

 

-

 

 

Total investments

 

1,765

 

1,762

 

1,614

 

1,434

 

1,301

 

1,360

 

1,420

 

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

75,979

 

77,375

 

73,447

 

71,058

 

71,643

 

72,250

 

72,495

 

 

Accumulated depreciation, depletion and amortization

 

(35,870)

 

(36,897)

 

(36,612)

 

(39,419)

 

(40,138)

 

(41,212)

 

(42,076)

 

 

 

 

40,109

 

40,478

 

36,835

 

31,639

 

31,505

 

31,038

 

30,419

 

 

LONG-TERM RECEIVABLES AND OTHER ASSETS, NET

 

1,060

 

1,090

 

1,070

 

934

 

975

 

1,025

 

1,080

 

 

TOTAL ASSETS

 

 

$

 

53,368

 

 

$

 

54,338

 

 

$

 

50,059

 

 

$

 

43,409

 

 

$

 

42,018

 

 

$

 

42,395

 

 

$

 

41,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

700

 

$

1,450

 

$

1,450

 

$

1,450

 

$

2,000

 

$

-

 

$

-

 

 

Accounts payable

 

3,867

 

4,145

 

3,727

 

3,069

 

2,801

 

3,126

 

3,392

 

 

Accrued liabilities

 

2,152

 

2,230

 

2,202

 

2,213

 

2,025

 

2,141

 

2,296

 

 

Domestic and foreign income taxes

 

196

 

-

 

25

 

-

 

-

 

-

 

-

 

 

Liabilities of assets held for sale

 

-

 

-

 

29

 

110

 

-

 

-

 

-

 

 

Total current liabilities

 

6,915

 

7,825

 

7,433

 

6,842

 

6,826

 

5,267

 

5,688

 

 

LONG-TERM DEBT, NET

 

6,118

 

6,849

 

6,852

 

6,855

 

5,608

 

8,331

 

8,333

 

 

DEFERRED CREDITS AND OTHER LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred domestic and foreign income taxes

 

2,947

 

3,153

 

2,579

 

1,323

 

1,642

 

1,646

 

1,411

 

 

Other

 

3,224

 

3,209

 

3,313

 

4,039

 

4,153

 

4,050

 

3,902

 

 

 

 

6,171

 

6,362

 

5,892

 

5,362

 

5,795

 

5,696

 

5,313

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $.20 per share par value

 

178

 

178

 

178

 

178

 

178

 

178

 

178

 

 

Treasury stock

 

(8,734)

 

(9,107)

 

(9,113)

 

(9,121)

 

(9,128)

 

(9,136)

 

(9,143)

 

 

Additional paid-in capital

 

7,632

 

7,651

 

7,664

 

7,640

 

7,668

 

7,697

 

7,719

 

 

Retained earnings

 

35,294

 

34,896

 

31,712

 

25,960

 

25,375

 

24,661

 

23,836

 

 

Accumulated other comprehensive loss

 

(206)

 

(316)

 

(559)

 

(307)

 

(304)

 

(299)

 

(294)

 

 

Total equity

 

34,164

 

33,302

 

29,882

 

24,350

 

23,789

 

23,101

 

22,296

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

53,368

 

$

54,338

 

$

50,059

 

$

43,409

 

$

42,018

 

$

42,395

 

$

41,630

 

 

 



 

SCHEDULE 7

 

Occidental Petroleum Corporation

Condensed Statements of Cash Flows and Detail of CAPEX and DD&A

(Amounts in millions)

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

$

78

 

$

(139

)

$

(241

)

 

 

$

(302

)

 

Depreciation, depletion and amortization (see detail below)

 

1,029

 

1,116

 

1,123

 

1,276

 

4,544

 

 

 

1,102

 

1,070

 

1,046

 

 

 

3,218

 

 

Deferred income tax (benefit) provision

 

(63

)

202

 

(556

)

(955

)

(1,372

)

 

 

77

 

(1

)

(238

)

 

 

(162

)

 

Asset impairments and other non-cash charges

 

373

 

23

 

3,244

 

5,801

 

9,441

 

 

 

(435

)

5

 

47

 

 

 

(383

)

 

Operating cash flow before working capital

 

1,121

 

1,517

 

1,202

 

944

 

4,784

 

 

 

822

 

935

 

614

 (a)

 

 

2,371

 

 

Working capital changes

 

(555

)

(399

)

16

 

58

 

(880

)

 

 

(316

)

(195

)

51

 

 

 

(460

)

 

Other, net (b)

 

-

 

(307

)

(192

)

(151

)

(650

)

 

 

(367

)

63

 

(9

)

 

 

(313

)

 

Operating cash flow from continuing operations

 

566

 

811

 

1,026

 

851

 

3,254

 

 

 

139

 

803

 

656

 

 

 

1,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (see detail below)

 

(1,735

)

(1,488

)

(1,219

)

(1,170

)

(5,612

)

 

 

(687

)

(657

)

(642

)

 

 

(1,986

)

 

Payment for purchases of assets

 

(6

)

(37

)

(9

)

(57

)

(109

)

 

 

(24

)

(10

)

(48

)

 

 

(82

)

 

Sales of assets and equity investments, net

 

20

 

38

 

93

 

668

 

819

 

 

 

285

 

(25

)

63

 

 

 

323

 

 

Changes in capital accrual

 

(458

)

(127

)

(67

)

60

 

(592

)

 

 

(208

)

(1

)

2

 

 

 

(207

)

 

Other investing activities

 

(27

)

(69

)

(27

)

194

 

71

 

 

 

(3

)

(4

)

(17

)

 

 

(24

)

 

Investing cash flow from continuing operations

 

(2,206

)

(1,683

)

(1,229

)

(305

)

(5,423

)

 

 

(637

)

(697

)

(642

)

 

 

(1,976

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

(557

)

(556

)

(577

)

(574

)

(2,264

)

 

 

(574

)

(575

)

(575

)

 

 

(1,724

)

 

Purchases of treasury stock

 

(207

)

(329

)

(50

)

(8

)

(594

)

 

 

(7

)

(8

)

(7

)

 

 

(22

)

 

Proceeds from long-term debt

 

-

 

1,478

 

-

 

1

 

1,479

 

 

 

-

 

2,718

 

-

 

 

 

2,718

 

 

Payment of long-term debt

 

-

 

-

 

-

 

-

 

-

 

 

 

(700

)

(2,010

)

-

 

 

 

(2,710

)

 

Other financing activities

 

19

 

5

 

10

 

3

 

37

 

 

 

11

 

18

 

3

 

 

 

32

 

 

Financing cash flow from continuing operations

 

(745

)

598

 

(617

)

(578

)

(1,342

)

 

 

(1,270

)

143

 

(579

)

 

 

(1,706

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow From Discontinued Operations

 

(5

)

(6

)

(6

)

114

 

97

 

 

 

550

 

326

 

(6

)

 

 

870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

(2,390

)

(280

)

(826

)

82

 

(3,414

)

 

 

(1,218

)

575

 

(571

)

 

 

(1,214

)

 

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

 

7,808

 

5,418

 

5,138

 

4,312

 

7,808

 

 

 

4,394

 

3,176

 

3,751

 

 

 

4,394

 

 

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

 

$

5,418

 

$

5,138

 

$

4,312

 

$

4,394

 

$

4,394

 

 

 

$

3,176

 

$

3,751

 

$

3,180

 

 

 

$

3,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, Depletion and Amortization

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

502

 

$

541

 

$

556

 

$

510

 

$

2,109

 

 

 

$

709

 

$

701

 

$

693

 

 

 

$

2,103

 

 

Latin America

 

48

 

49

 

48

 

51

 

196

 

 

 

42

 

43

 

33

 

 

 

118

 

 

Middle East/North Africa

 

329

 

370

 

345

 

537

 

1,581

 

 

 

175

 

157

 

147

 

 

 

479

 

 

Chemical

 

92

 

92

 

94

 

93

 

371

 

 

 

88

 

81

 

85

 

 

 

254

 

 

Midstream and Marketing

 

48

 

55

 

71

 

75

 

249

 

 

 

78

 

78

 

78

 

 

 

234

 

 

Corporate

 

10

 

9

 

9

 

10

 

38

 

 

 

10

 

10

 

10

 

 

 

30

 

 

 

 

$

1,029

 

$

1,116

 

$

1,123

 

$

1,276

 

$

4,544

 

 

 

$

1,102

 

$

1,070

 

$

1,046

 

 

 

$

3,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

$

(729

)

$

(555

)

$

(521

)

$

(426

)

$

(2,231

)

 

 

$

(221

)

$

(128

)

$

(153

)

 

 

$

(502

)

 

Permian EOR

 

(115

)

(119

)

(102

)

(88

)

(424

)

 

 

(91

)

(116

)

(116

)

 

 

(323

)

 

Other Domestic

 

(86

)

(21

)

-    

 

(2

)

(109

)

 

 

(2

)

(4

)

(2

)

 

 

(8

)

 

Latin America

 

(47

)

(45

)

(24

)

(34

)

(150

)

 

 

(11

)

(11

)

(13

)

 

 

(35

)

 

Middle East/North Africa

 

(476

)

(449

)

(242

)

(245

)

(1,412

)

 

 

(183

)

(163

)

(141

)

 

 

(487

)

 

Exploration Drilling

 

(58

)

(30

)

(15

)

(13

)

(116

)

 

 

(8

)

(7

)

(10

)

 

 

(25

)

 

Chemical

 

(40

)

(57

)

(58

)

(99

)

(254

)

 

 

(46

)

(77

)

(58

)

 

 

(181

)

 

Midstream and Marketing

 

(115

)

(105

)

(155

)

(160

)

(535

)

 

 

(82

)

(90

)

(93

)

 

 

(265

)

 

Corporate

 

(9

)

(9

)

(10

)

(13

)

(41

)

 

 

(2

)

(5

)

(12

)

 

 

(19

)

 

GAAP external reporting

 

(1,675

)

(1,390

)

(1,127

)

(1,080

)

(5,272

)

 

 

(646

)

(601

)

(598

)

 

 

(1,845

)

 

Cracker JV investment contributions

 

(60

)

(98

)

(92

)

(90

)

(340

)

 

 

(41

)

(56

)

(44

)

 

 

(141

)

 

 

 

$

(1,735

)

$

(1,488

)

$

(1,219

)

$

(1,170

)

$

(5,612

)

 

 

$

(687

)

$

(657

)

$

(642

)

 

 

$

(1,986

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

566

 

$

811

 

$

1,026

 

$

851

 

$

3,254

 

 

 

$

139

 

$

803

 

$

656

 

 

 

$

1,598

 

 

Discontinued operations

 

(5

)

(6

)

(6

)

114

 

97

 

 

 

550

 

326

 

(6

)

 

 

870

 

 

CASH FLOW FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

(2,206

)

(1,683

)

(1,229

)

(305

)

(5,423

)

 

 

(637

)

(697

)

(642

)

 

 

(1,976

)

 

Discontinued operations

 

-     

 

-     

 

-     

 

-     

 

-     

 

 

 

-     

 

-     

 

-     

 

 

 

-     

 

 

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

9

 

1,481

 

-     

 

(6

)

1,484

 

 

 

(77

)

143

 

(579

)

 

 

(513

)

 

Discontinued operations

 

-     

 

-     

 

-     

 

-     

 

-     

 

 

 

-     

 

-     

 

-     

 

 

 

-     

 

 

Increase (decrease) in cash and cash equivalents

 

(1,636

)

603

 

(209

)

654

 

(588

)

 

 

(25

)

575

 

(571

)

 

 

(21

)

 

Cash and cash equivalents - beginning of period

 

3,789

 

2,153

 

2,756

 

2,547

 

3,789

 

 

 

3,201

 

3,176

 

3,751

 

 

 

3,201

 

 

Cash and cash equivalents - end of period

 

$

2,153

 

$

2,756

 

$

2,547

 

$

3,201

 

$

3,201

 

 

 

$

3,176

 

$

3,751

 

$

3,180

 

 

 

$

3,180

 

 

 

(a)

The third quarter of 2016 operating cash flow before working capital includes payments for one-time charges for the termination of crude oil supply contracts of $160 million and the timing of the recognition of a portion of the 2016 NOL receivable of $86 million.

(b)

In 2015, Occidental filed for an extension of time for payment of taxes by a corporation expecting a net operating loss (NOL) carryback.  The other operating, net, for 2015 of $650 million represents the federal and state tax benefit of the carryback of the 2015 NOL, of which $358 million was applied to the 2014 federal balance due and the remainder will be received in cash during 2016.  The 2016 amount represents the NOL carryback which is expected to be collected in 2017, net of the 2nd quarter 2016 collection of $302 million for the 2015 NOL.

(c)

Restricted cash must be used solely to pay dividends, repurchase common stock, repay debt, or a combination of the foregoing. As of March 31, 2016, there is no restricted cash remaining.

 



 

SCHEDULE 8

 

Occidental Petroleum Corporation

Oil & Gas Net Production Volumes Per Day by Geographical Locations

TOTAL REPORTED PRODUCTION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

REPORTED 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

 

98

 

109

 

116

 

118

 

110

 

 

 

128

 

126

 

121

 

 

 

125

 

Permian EOR

 

145

 

145

 

144

 

143

 

145

 

 

 

145

 

144

 

143

 

 

 

144

 

Midcontinent & Other

 

83

 

79

 

72

 

60

 

73

 

 

 

43

 

32

 

30

 

 

 

35

 

Total

 

326

 

333

 

332

 

321

 

328

 

 

 

316

 

302

 

294

 

 

 

304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

40

 

42

 

27

 

39

 

37

 

 

 

39

 

35

 

27

 

 

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

18

 

50

 

60

 

35

 

 

 

42

 

68

 

74

 

 

 

61

 

Dolphin

 

39

 

42

 

41

 

43

 

41

 

 

 

44

 

43

 

43

 

 

 

43

 

Oman

 

89

 

87

 

93

 

88

 

89

 

 

 

89

 

95

 

102

 

 

 

95

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

 

 

67

 

Other

 

78

 

71

 

79

 

60

 

72

 

 

 

58

 

44

 

-

 

 

 

34

 

Total

 

279

 

283

 

330

 

320

 

303

 

 

 

302

 

316

 

284

 

 

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REPORTED PRODUCTION

 

645

 

658

 

689

 

680

 

668

 

 

 

657

 

653

 

605

 

 

 

638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REPORTED NET PRODUCTION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VOLUMES PER DAY BY COMMODITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

62

 

71

 

74

 

76

 

71

 

 

 

84

 

79

 

72

 

 

 

78

 

Permian EOR

 

111

 

110

 

108

 

109

 

110

 

 

 

108

 

107

 

106

 

 

 

107

 

Midcontinent & Other

 

25

 

24

 

22

 

13

 

21

 

 

 

5

 

4

 

3

 

 

 

4

 

Total

 

198

 

205

 

204

 

198

 

202

 

 

 

197

 

190

 

181

 

 

 

189

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

14

 

15

 

18

 

18

 

16

 

 

 

19

 

20

 

23

 

 

 

21

 

Permian EOR

 

28

 

29

 

30

 

28

 

29

 

 

 

28

 

27

 

27

 

 

 

27

 

Midcontinent & Other

 

11

 

11

 

10

 

10

 

10

 

 

 

7

 

5

 

5

 

 

 

6

 

Total

 

53

 

55

 

58

 

56

 

55

 

 

 

54

 

52

 

55

 

 

 

54

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

130

 

136

 

143

 

143

 

137

 

 

 

152

 

162

 

158

 

 

 

157

 

Permian EOR

 

37

 

38

 

37

 

35

 

37

 

 

 

51

 

60

 

62

 

 

 

58

 

Midcontinent & Other

 

280

 

263

 

239

 

220

 

250

 

 

 

185

 

135

 

129

 

 

 

149

 

Total

 

447

 

437

 

419

 

398

 

424

 

 

 

388

 

357

 

349

 

 

 

364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

38

 

40

 

25

 

38

 

35

 

 

 

38

 

34

 

26

 

 

 

33

 

Natural Gas (MMCF)

 

12

 

10

 

9

 

8

 

10

 

 

 

8

 

8

 

8

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

9

 

11

 

7

 

 

 

9

 

13

 

14

 

 

 

12

 

Dolphin

 

7

 

7

 

7

 

8

 

7

 

 

 

7

 

7

 

7

 

 

 

7

 

Oman

 

80

 

81

 

85

 

81

 

82

 

 

 

77

 

76

 

78

 

 

 

77

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

 

 

67

 

Other

 

37

 

31

 

39

 

23

 

32

 

 

 

20

 

6

 

-

 

 

 

9

 

Total

 

190

 

188

 

207

 

192

 

194

 

 

 

182

 

168

 

164

 

 

 

172

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

14

 

18

 

10

 

 

 

13

 

22

 

23

 

 

 

19

 

Dolphin

 

7

 

8

 

8

 

8

 

8

 

 

 

9

 

8

 

8

 

 

 

8

 

Total

 

9

 

12

 

22

 

26

 

18

 

 

 

22

 

30

 

31

 

 

 

27

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

30

 

60

 

162

 

185

 

109

 

 

 

121

 

200

 

222

 

 

 

181

 

Dolphin

 

150

 

160

 

158

 

162

 

158

 

 

 

166

 

167

 

167

 

 

 

167

 

Oman

 

56

 

38

 

45

 

41

 

44

 

 

 

71

 

114

 

142

 

 

 

109

 

Other

 

245

 

240

 

242

 

222

 

237

 

 

 

230

 

227

 

-

 

 

 

151

 

Total

 

481

 

498

 

607

 

610

 

548

 

 

 

588

 

708

 

531

 

 

 

608

 

 


 


 

SCHEDULE 9

 

Occidental Petroleum Corporation

Oil & Gas Net Production Volumes Per Day by Geographical Locations

PRO FORMA FOR ONGOING OPERATIONS (EXCLUDES OPERATIONS SOLD, EXITED AND EXITING)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

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

 

98

 

109

 

116

 

118

 

110

 

 

 

128

 

126

 

121

 

 

 

125

 

Permian EOR

 

145

 

145

 

144

 

143

 

145

 

 

 

145

 

144

 

143

 

 

 

144

 

South Texas & Other

 

47

 

44

 

40

 

37

 

42

 

 

 

34

 

32

 

30

 

 

 

32

 

Total

 

290

 

298

 

300

 

298

 

297

 

 

 

307

 

302

 

294

 

 

 

301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

40

 

42

 

27

 

39

 

37

 

 

 

39

 

35

 

27

 

 

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

18

 

50

 

60

 

35

 

 

 

42

 

68

 

74

 

 

 

61

 

Dolphin

 

39

 

42

 

41

 

43

 

41

 

 

 

44

 

43

 

43

 

 

 

43

 

Oman

 

89

 

87

 

93

 

88

 

89

 

 

 

89

 

95

 

102

 

 

 

95

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

 

 

67

 

Total

 

201

 

212

 

251

 

260

 

231

 

 

 

244

 

272

 

284

 

 

 

266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ONGOING OPERATIONS

 

531

 

552

 

578

 

597

 

565

 

 

 

590

 

609

 

605

 

 

 

601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET PRODUCTION VOLUMES PER DAY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BY COMMODITY FOR ONGOING OPERATIONS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

62

 

71

 

74

 

76

 

71

 

 

 

84

 

79

 

72

 

 

 

78

 

Permian EOR

 

111

 

110

 

108

 

109

 

110

 

 

 

108

 

107

 

106

 

 

 

107

 

South Texas & Other

 

7

 

7

 

6

 

5

 

6

 

 

 

5

 

4

 

3

 

 

 

4

 

Total

 

180

 

188

 

188

 

190

 

187

 

 

 

197

 

190

 

181

 

 

 

189

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

14

 

15

 

18

 

18

 

16

 

 

 

19

 

20

 

23

 

 

 

21

 

Permian EOR

 

28

 

29

 

30

 

28

 

29

 

 

 

28

 

27

 

27

 

 

 

27

 

South Texas & Other

 

8

 

7

 

7

 

7

 

7

 

 

 

5

 

5

 

5

 

 

 

5

 

Total

 

50

 

51

 

55

 

53

 

52

 

 

 

52

 

52

 

55

 

 

 

53

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

130

 

136

 

143

 

143

 

137

 

 

 

152

 

162

 

158

 

 

 

157

 

Permian EOR

 

37

 

38

 

37

 

35

 

37

 

 

 

51

 

60

 

62

 

 

 

58

 

South Texas & Other

 

194

 

183

 

163

 

151

 

173

 

 

 

142

 

135

 

129

 

 

 

135

 

Total

 

361

 

357

 

343

 

329

 

347

 

 

 

345

 

357

 

349

 

 

 

350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

38

 

40

 

25

 

38

 

35

 

 

 

38

 

34

 

26

 

 

 

33

 

Natural Gas (MMCF)

 

12

 

10

 

9

 

8

 

10

 

 

 

8

 

8

 

8

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

9

 

11

 

7

 

 

 

9

 

13

 

14

 

 

 

12

 

Dolphin

 

7

 

7

 

7

 

8

 

7

 

 

 

7

 

7

 

7

 

 

 

7

 

Oman

 

80

 

81

 

85

 

81

 

82

 

 

 

77

 

76

 

78

 

 

 

77

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

 

 

67

 

Total

 

153

 

157

 

168

 

169

 

162

 

 

 

162

 

162

 

164

 

 

 

163

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

14

 

18

 

10

 

 

 

13

 

22

 

23

 

 

 

19

 

Dolphin

 

7

 

8

 

8

 

8

 

8

 

 

 

9

 

8

 

8

 

 

 

8

 

Total

 

9

 

12

 

22

 

26

 

18

 

 

 

22

 

30

 

31

 

 

 

27

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

30

 

60

 

162

 

185

 

109

 

 

 

121

 

200

 

222

 

 

 

181

 

Dolphin

 

150

 

160

 

158

 

162

 

158

 

 

 

166

 

167

 

167

 

 

 

167

 

Oman

 

56

 

38

 

45

 

41

 

44

 

 

 

71

 

114

 

142

 

 

 

109

 

Total

 

236

 

258

 

365

 

388

 

311

 

 

 

358

 

481

 

531

 

 

 

457

 

 



 

SCHEDULE 10

 

Occidental Petroleum Corporation

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

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

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

 

290

 

298

 

300

 

298

 

297

 

 

 

307

 

302

 

294

 

 

 

301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

38

 

37

 

36

 

37

 

37

 

 

 

35

 

39

 

32

 

 

 

35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

18

 

50

 

60

 

35

 

 

 

42

 

67

 

74

 

 

 

61

 

Dolphin

 

40

 

42

 

41

 

43

 

42

 

 

 

44

 

43

 

43

 

 

 

43

 

Oman

 

89

 

87

 

92

 

88

 

89

 

 

 

91

 

95

 

101

 

 

 

96

 

Qatar

 

67

 

65

 

62

 

74

 

67

 

 

 

65

 

70

 

65

 

 

 

67

 

Total

 

205

 

212

 

245

 

265

 

233

 

 

 

242

 

275

 

 

 

 

 

267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ONGOING OPERATIONS

 

533

 

547

 

581

 

600

 

567

 

 

 

584

 

616

 

609

 

 

 

603

 

Operations Sold, Exited and Exiting

 

104

 

110

 

89

 

130

 

107

 

 

 

67

 

44

 

-

 

 

 

37

 

TOTAL REPORTED SALES

 

637

 

657

 

670

 

730

 

674

 

 

 

651

 

660

 

609

 

 

 

640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REALIZED PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

43.66

 

$

52.64

 

$

44.48

 

$

39.19

 

$

45.04

 

 

 

$

29.48

 

$

41.43

 

$

41.49

 

 

 

$

37.31

 

NGLs ($/BBL)

 

$

17.32

 

$

17.32

 

$

13.72

 

$

13.27

 

$

15.35

 

 

 

$

9.91

 

$

14.25

 

$

15.21

 

 

 

$

13.12

 

Natural Gas ($/MCF)

 

$

2.49

 

$

2.09

 

$

2.24

 

$

1.75

 

$

2.15

 

 

 

$

1.50

 

$

1.46

 

$

2.30

 

 

 

$

1.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

47.70

 

$

55.19

 

$

42.46

 

$

32.75

 

$

44.49

 

 

 

$

27.63

 

$

39.26

 

$

39.66

 

 

 

$

35.50

 

Natural Gas ($/MCF)

 

$

4.53

 

$

5.49

 

$

5.67

 

$

5.28

 

$

5.20

 

 

 

$

4.19

 

$

3.36

 

$

3.48

 

 

 

$

3.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

53.98

 

$

56.48

 

$

52.53

 

$

39.14

 

$

49.65

 

 

 

$

29.68

 

$

37.80

 

$

41.84

 

 

 

$

36.26

 

NGLs ($/BBL)

 

$

21.57

 

$

21.38

 

$

17.12

 

$

15.62

 

$

17.88

 

 

 

$

13.25

 

$

15.21

 

$

14.63

 

 

 

$

14.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Worldwide

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

48.50

 

$

54.55

 

$

47.78

 

$

38.68

 

$

47.10

 

 

 

$

29.42

 

$

39.66

 

$

41.49

 

 

 

$

36.70

 

NGLs ($/BBL)

 

$

17.96

 

$

18.06

 

$

14.68

 

$

14.02

 

$

15.96

 

 

 

$

10.86

 

$

14.59

 

$

14.99

 

 

 

$

13.58

 

Natural Gas ($/MCF)

 

$

1.66

 

$

1.48

 

$

1.51

 

$

1.32

 

$

1.49

 

 

 

$

1.25

 

$

1.26

 

$

1.84

 

 

 

$

1.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WTI Oil ($/BBL)

 

$

48.63

 

$

57.94

 

$

46.43

 

$

42.18

 

$

48.80

 

 

 

$

33.45

 

$

45.59

 

$

44.94

 

 

 

$

41.33

 

Brent Oil ($/BBL)

 

$

55.17

 

$

63.50

 

$

51.17

 

$

44.71

 

$

53.64

 

 

 

$

35.08

 

$

46.97

 

$

46.98

 

 

 

$

43.01

 

NYMEX Natural Gas ($/MCF)

 

$

3.07

 

$

2.73

 

$

2.78

 

$

2.44

 

$

2.75

 

 

 

$

2.07

 

$

1.97

 

$

2.70

 

 

 

$

2.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil as a percentage of WTI

 

100%

 

94%

 

103%

 

92%

 

97%

 

 

 

88%

 

87%

 

92%

 

 

 

89%

 

Worldwide oil as a percentage of Brent

 

88%

 

86%

 

93%

 

87%

 

88%

 

 

 

84%

 

84%

 

88%

 

 

 

85%

 

Worldwide NGL as a percentage of WTI

 

37%

 

31%

 

32%

 

33%

 

33%

 

 

 

32%

 

32%

 

33%

 

 

 

33%

 

Worldwide NGL as a percentage of Brent

 

33%

 

28%

 

29%

 

31%

 

30%

 

 

 

31%

 

31%

 

32%

 

 

 

32%

 

Domestic gas as a percentage of NYMEX

 

81%

 

77%

 

81%

 

72%

 

78%

 

 

 

73%

 

74%

 

85%

 

 

 

78%

 

 



 

SCHEDULE 11

 

Occidental Petroleum Corporation

Oil and Gas Costs

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating expenses ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

14.46

 

$

13.04

 

$

13.10

 

$

11.94

 

$

13.13

 

 

 

$

11.67

 

$

11.80

 

$

12.26

 

 

 

$

11.90

 

Latin America

 

$

9.95

 

$

11.99

 

$

13.60

 

$

12.39

 

$

11.93

 

 

 

$

8.55

 

$

13.12

 

$

14.93

 

 

 

$

12.15

 

Middle East / North Africa

 

$

12.51

 

$

11.03

 

$

8.72

 

$

8.01

 

$

9.87

 

 

 

$

9.02

 

$

8.35

 

$

8.83

 

 

 

$

8.72

 

Total Oil and Gas

 

$

13.36

 

$

12.10

 

$

11.15

 

$

9.95

 

$

11.57

 

 

 

$

10.28

 

$

10.21

 

$

10.81

 

 

 

$

10.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes other than on income ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3.14

 

$

3.30

 

$

2.36

 

$

1.46

 

$

2.57

 

 

 

$

2.12

 

$

2.41

 

$

1.96

 

 

 

$

2.17

 

Total Oil and Gas

 

$

1.63

 

$

1.85

 

$

1.20

 

$

0.67

 

$

1.32

 

 

 

$

1.15

 

$

1.12

 

$

0.97

 

 

 

$

1.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DD&A expense ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

17.12

 

$

17.82

 

$

18.24

 

$

17.32

 

$

17.63

 

 

 

$

24.63

 

$

25.59

 

$

25.58

 

 

 

$

25.26

 

Latin America

 

$

14.05

 

$

14.66

 

$

14.61

 

$

14.87

 

$

14.54

 

 

 

$

12.88

 

$

12.00

 

$

11.13

 

 

 

$

12.03

 

Middle East / North Africa

 

$

13.41

 

$

14.20

 

$

12.36

 

$

15.68

 

$

14.02

 

 

 

$

6.42

 

$

5.38

 

$

5.66

 

 

 

$

5.82

 

Total Oil and Gas

 

$

15.35

 

$

16.06

 

$

15.39

 

$

16.36

 

$

15.81

 

 

 

$

15.61

 

$

15.00

 

$

15.58

 

 

 

$

15.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

3.58

 

$

3.57

 

$

2.88

 

$

2.69

 

$

3.15

 

 

 

$

2.88

 

$

2.22

 

$

2.95

 

 

 

$

2.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration Expense ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

5

 

$

6

 

$

3

 

$

5

 

$

19

 

 

 

$

2

 

$

3

 

$

3

 

 

 

$

8

 

Latin America

 

-    

 

-    

 

-    

 

2

 

2

 

 

 

1

 

1

 

-    

 

 

 

2

 

Middle East / North Africa

 

3

 

4

 

2

 

6

 

15

 

 

 

6

 

23

 

6

 

 

 

35

 

 

 

$

8

 

$

10

 

$

5

 

$

13

 

$

36

 

 

 

$

9

 

$

27

 

$

9

 

 

 

$

45

 

 



 

SCHEDULE 12

 

Occidental Petroleum Corporation

Segment Core Results Pre-tax Variance Roll-forwards

(Amounts in millions)

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

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 (loss)

 

$

736

 

$

57

 

$

324

 

$

162

 

 

 

 

 

$

(106

)

$

(508

)

$

(117

)

 

 

 

 

Sales price

 

(934

)

217

 

(261

)

(347

)

 

 

 

 

(378

)

377

 

102

 

 

 

 

 

Sales volume

 

10

 

28

 

(14

)

39

 

 

 

 

 

(88

)

19

 

(50

)

 

 

 

 

Operating expenses

 

101

 

30

 

45

 

13

 

 

 

 

 

59

 

(4

)

8

 

 

 

 

 

DD&A rate

 

123

 

(5

)

5

 

23

 

 

 

 

 

16

 

(2

)

(1

)

 

 

 

 

Exploration expense

 

52

 

(3

)

5

 

(8

)

 

 

 

 

4

 

(17

)

18

 

 

 

 

 

All others

 

(31

)

-    

 

58

 

12

 

 

 

 

 

(15

)

18

 

(9

)

 

 

 

 

Current quarter core income (loss)

 

$

57

 

$

324

 

$

162

 

$

(106

)

 

 

 

 

$

(508

)

$

(117

)

$

(49

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

160

 

$

139

 

$

136

 

$

174

 

 

 

 

 

$

116

 

$

126

 

$

88

 

 

 

 

 

Sales price

 

(92

)

2

 

(42

)

(37

)

 

 

 

 

(43

)

35

 

25

 

 

 

 

 

Sales volume / mix

 

(26

)

16

 

(8

)

(22

)

 

 

 

 

20

 

21

 

(13

)

 

 

 

 

Operations / manufacturing

 

89

 

(20

)

80

 

10

 

 

 

 

 

34

 

(82

)

7

 

 

 

 

 

All others

 

8

 

(1

)

8

 

(9

)

 

 

 

 

(1

)

(12

)

10

 

 

 

 

 

Current quarter core income

 

$

139

 

$

136

 

$

174

 

$

116

 

 

 

 

 

$

126

 

$

88

 

$

117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income (loss)

 

$

168

 

$

(5

)

$

84

 

$

31

 

 

 

 

 

$

(45

)

$

(95

)

$

(58

)

 

 

 

 

Marketing

 

(73

)

59

 

(91

)

(57

)

 

 

 

 

(3

)

4

 

41

 

 

 

 

 

Gas plants

 

(14

)

1

 

(2

)

16

 

 

 

 

 

(17

)

6

 

(10

)

 

 

 

 

Pipelines

 

(83

)

29

 

23

 

(23

)

 

 

 

 

(31

)

23

 

4

 

 

 

 

 

Power generation

 

(3

)

-    

 

17

 

(12

)

 

 

 

 

3

 

2

 

6

 

 

 

 

 

All others

 

-    

 

-    

 

-    

 

-    

 

 

 

 

 

(2

)

2

 

(3

)

 

 

 

 

Current quarter core income (loss)

 

$

(5

)

$

84

 

$

31

 

$

(45

)

 

 

 

 

$

(95

)

$

(58

)

$

(20

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

1,719

 

$

1,703

 

$

1,571

 

$

736

 

$

5,729

 

 

 

$

57

 

$

324

 

$

162

 

 

 

$

543

 

Sales price

 

(1,923

)

(1,714

)

(1,768

)

(1,320

)

(6,725

)

 

 

(747

)

(588

)

(219

)

 

 

(1,554)

 

Sales volume

 

210

 

247

 

163

 

216

 

836

 

 

 

(18

)

12

 

(111

)

 

 

(117)

 

Operating expenses

 

(51

)

6

 

83

 

116

 

154

 

 

 

140

 

85

 

75

 

 

 

300

 

DD&A rate

 

102

 

84

 

87

 

84

 

357

 

 

 

19

 

27

 

41

 

 

 

87

 

Exploration expense

 

19

 

28

 

22

 

47

 

116

 

 

 

(2

)

(16

)

(4

)

 

 

(22)

 

All others

 

(19

)

(30

)

4

 

15

 

(30

)

 

 

43

 

39

 

7

 

 

 

89

 

Current quarter core income (loss)

 

$

57

 

$

324

 

$

162

 

$

(106

)

$

437

 

 

 

$

(508

)

$

(117

)

$

(49

)

 

 

$

(674)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

136

 

$

133

 

$

140

 

$

160

 

$

569

 

 

 

$

139

 

$

136

 

$

174

 

 

 

$

449

 

Sales price

 

(88

)

(115

)

(181

)

(177

)

(561

)

 

 

(123

)

(76

)

(11

)

 

 

(210)

 

Sales volume / mix

 

(44

)

(29

)

1

 

(46

)

(118

)

 

 

4

 

(22

)

(24

)

 

 

(42)

 

Operations / manufacturing

 

145

 

146

 

213

 

174

 

678

 

 

 

109

 

59

 

(15

)

 

 

153

 

All others

 

(10

)

1

 

1

 

5

 

(3

)

 

 

(3

)

(9

)

(7

)

 

 

(19)

 

Current quarter core income

 

$

139

 

$

136

 

$

174

 

$

116

 

$

565

 

 

 

$

126

 

$

88

 

$

117

 

 

 

$

331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income (loss)

 

$

96

 

$

130

 

$

155

 

$

168

 

$

549

 

 

 

$

(5

)

$

84

 

$

31

 

 

 

$

110

 

Marketing

 

(21

)

7

 

(98

)

(165

)

(277

)

 

 

(93

)

(148

)

(14

)

 

 

(255)

 

Gas plants

 

(41

)

(33

)

(35

)

3

 

(106

)

 

 

(2

)

3

 

(6

)

 

 

(5)

 

Pipelines

 

(26

)

(15

)

6

 

(45

)

(80

)

 

 

(2

)

(8

)

(27

)

 

 

(37)

 

Power generation

 

(12

)

(11

)

4

 

-

 

(19

)

 

 

7

 

10

 

(1

)

 

 

16

 

All others

 

(1

)

6

 

(1

)

(6

)

(2

)

 

 

-

 

1

 

(3

)

 

 

(2)

 

Current quarter core income (loss)

 

$

(5

)

$

84

 

$

31

 

$

(45

)

$

65

 

 

 

$

(95

)

$

(58

)

$

(20

)

 

 

$

(173)