Attached files

file filename
8-K - 8-K - OCCIDENTAL PETROLEUM CORP /DE/a17-3056_18k.htm

Exhibit 99.1

 

 

 

 

Occidental Petroleum Announces 4th Quarter 2016 Results

 

·                 2016 production growth of 7 percent and capital of $2.9 billion, both better than our guidance

·                 Total company reserve replacement ratio of nearly 190 percent, with Permian Resources replacing approximately 290 percent

·                 2017 capital budget lowered to a range of $3.0 - $3.6 billion

 

HOUSTON — February 9, 2017 — Occidental Petroleum Corporation (NYSE:OXY) reported a loss of $272 million or $0.36 per diluted share for the fourth quarter of 2016. Core results were a loss of $97 million or $0.13 per diluted share. Operating cash flows from continuing operations were $921 million for the fourth quarter of 2016 and approximately $1.0 billion before working capital, with an ending cash balance of $2.2 billion.

 

“During 2016, we delivered 7 percent total company production growth exceeding our full year guidance for a capital program of less than $3.0 billion due to a focus on sustainable cost efficiencies. Our Permian Resources operations grew production by 13 percent, reduced unit operating costs by 25 percent and improved capital efficiency by 22 percent,” said President and Chief Executive Officer Vicki Hollub.

 

“We have had an exceptionally strong year for reserves with almost 190 percent reserve replacement at a finding and development cost of $9.65 per BOE company-wide. Domestically, we replaced about 210 percent of our Permian Basin production with Permian Resources replacing 290 percent of its production. The 2016 reserves program additions for Permian Resources came in at historically low finding and development cost of less than $9.00 per BOE. We expect continued improvement in 2017 based on this trend.

 

“Our capital program is very flexible, and as we move into 2017, we expect to spend in a range of $3.0 to $3.6 billion, depending on commodity prices. We continue to commit capital to our highest return projects and grow our inventory of opportunities, while staying focused on cost improvements, operating efficiencies and growing profitably.”

 

Page 1 of 5



 

QUARTERLY RESULTS

 

Oil and Gas

 

Total average daily production volumes were 607,000 BOE for the fourth quarter of 2016, compared to 605,000 BOE for the third quarter of 2016 and 680,000 BOE for the fourth quarter of 2015. The operations that were exited or sold produced average daily volumes of 83,000 BOE for the fourth quarter of 2015, resulting in production volumes from on-going operations of 597,000 BOE.

 

Average daily domestic production volumes from on-going operations were 296,000 BOE for the fourth quarter of 2016, compared to 294,000 BOE in the third quarter of 2016 and 298,000 BOE for the fourth quarter of 2015. The increase in average daily production of 2,000 BOE compared to the third quarter of 2016 reflected higher Permian production from both our Permian Resources and Permian EOR operations, partially offset by lower oil and gas production in South Texas. Compared to the fourth quarter of 2015, the decrease in average daily production reflected lower production in South Texas of 9,000 BOE, offset by higher production from the Permian operations with Permian Resources growing by 5,000 BOE.

 

Internationally, average daily production volumes from on-going operations were 311,000 BOE for the fourth quarter of 2016 and the third quarter of 2016 and 299,000 BOE in the fourth quarter of 2015. Compared to the third quarter of 2016, production for the fourth quarter of 2016 reflected higher production in Colombia as the operations recovered from the third quarter insurgency activities, offset by lower production in the Middle East due to lower cost recovery and maintenance downtime. Compared to the fourth quarter of 2015, the increase in average daily production volumes of 12,000 BOE reflected better than expected production from Al Hosn Gas and higher production in Oman, primarily due to the commencement of Oman’s Block 62 production in 2016, partially offset by lower production in Colombia and Qatar.

 

Oil and gas pre-tax income for the fourth quarter of 2016 was $17 million, compared to a loss of $51 million for the third quarter of 2016 and a loss of $5.0 billion for the fourth quarter of 2015. The pre-tax results for the fourth quarter of 2015 included impairment and related charges of $4.9 billion. After removing the impact of gains, impairments and related charges, core results were income of $2 million and a loss of $106 million for the fourth quarters of 2016 and 2015, respectively. The increase in oil and gas results on a sequential quarterly basis reflected higher oil and NGL prices in the fourth quarter of 2016, partially offset by higher international operating expenses for seasonal maintenance. Compared to the same period in 2015, the fourth quarter of 2016 reflected higher commodity prices across all products, offset by lower sales volumes as Occidental had reduced its exposure to non-core operations in the United States and the Middle East/North Africa region.

 

Page 2 of 5



 

The average WTI and Brent marker prices were $49.29 per barrel and $51.13 per barrel, respectively, for the fourth quarter of 2016, an improvement of approximately 9 percent from the third quarter of 2016. Average worldwide realized crude oil prices were $45.08 per barrel for the fourth quarter of 2016, an increase of 9 percent compared with the third quarter of 2016 and 17 percent compared with the fourth quarter of 2015. Average worldwide realized NGL prices were $18.36 per barrel in the fourth quarter of 2016, an increase of 22 percent and 31 percent compared to the third quarter of 2016 and fourth quarter of 2015, respectively. Average domestic realized natural gas prices were $2.39 per MCF in the fourth quarter of 2016, a 4 percent increase from the third quarter of 2016 and a 37 percent increase from the fourth quarter of 2015.

 

Chemical

 

Chemical pre-tax results for the fourth quarter of 2016 were earnings of $152 million compared to earnings of $117 million for the third quarter of 2016 and a loss of $5 million in the fourth quarter of 2015. After removing one-time impairment charges of $121 million in the fourth quarter of 2015, core income was $116 million. Compared to the third quarter of 2016, the increase in fourth quarter 2016 earnings resulted from higher realized caustic soda prices along with improved vinyl margins, primarily due to lower ethylene costs early in the quarter. The Chemical business generated approximately $138 million of free cash flow after capital expenditures during the fourth quarter of 2016.

 

Compared to the fourth quarter of 2015, the increase in earnings in the fourth quarter of 2016 reflected higher caustic soda and vinyls prices and higher chlorine and vinyls sales volumes, partially offset by higher ethylene and energy prices.

 

Midstream and Marketing

 

Midstream pre-tax results for the fourth quarter of 2016 were a loss of $48 million, compared to a loss of $180 million for the third quarter of 2016 and a loss of $1.3 billion for the fourth 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 fourth quarter of 2015 included asset impairment and related charges of $1.2 billion, and excluding these charges, core results were a loss of $45 million for the fourth quarter of 2015.

 

Compared to the third quarter of 2016, the fourth quarter of 2016 reflected lower domestic pipeline income and seasonal margins in the power business and mark-to-market impacts in the marketing business due to volatility in crude oil prices. Compared to the fourth quarter of 2015, the fourth quarter of 2016 reflected lower Al Hosn Gas plant income due to planned maintenance and lower domestic pipeline income, partially offset by higher marketing margins due to more favorable Permian to Gulf Coast differentials and the renegotiation of supply contracts.

 

Page 3 of 5



 

About Occidental Petroleum

 

Occidental Petroleum Corporation is an international oil and gas exploration and production company with operations in the United States, Middle East 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. Occidental posts or provides links to important information on its website at www.oxy.com.

 

 

Forward-Looking Statements

 

Portions of this press release contain forward-looking statements and involve risks and uncertainties that could materially affect expected results of operations, liquidity, cash flows and business prospects. Actual results may differ from anticipated results, sometimes materially, and reported results should not be considered an indication of future performance. Factors that could cause results to differ include, but are not limited to: global commodity pricing fluctuations; supply and demand considerations for Occidental’s products; higher-than-expected costs; the regulatory approval environment; reorganization or restructuring of Occidental’s operations; not successfully completing, or any material delay of, field developments, expansion projects, capital expenditures, efficiency projects, acquisitions or dispositions; 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.

 

 

-0-

 

Page 4 of 5



 

Contacts:

 

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

 

or

 

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

 

On the web: www.oxy.com

 

Page 5 of 5



 

Occidental Petroleum Corporation

Quarter 4 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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income (Loss) ($ millions)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

$

78

 

$

(139

)

$

(241

)

$

(272

)

$

(574

)

Reported EPS - Diluted ($/share)

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

Effective tax rate

 

8

%

64

%

15

%

18

%

14

%

 

 

36

%

41

%

11

%

55

%

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Loss) ($ millions)

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

$

(426

)

$

(136

)

$

(112

)

$

(97

)

$

(771

)

Core EPS - Diluted ($/share)

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

Effective tax rate

 

75

%

65

%

90

%

29

%

86

%

 

 

29

%

41

%

-6

%

-29

%

24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

769.6

 

766.4

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

Diluted (millions)

 

769.6

 

766.6

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

326

 

333

 

332

 

321

 

328

 

 

 

316

 

302

 

294

 

296

 

302

 

US oil (MBBL/D)

 

198

 

205

 

204

 

198

 

202

 

 

 

197

 

190

 

181

 

184

 

189

 

Worldwide (MBOE/D)

 

645

 

658

 

689

 

680

 

668

 

 

 

657

 

653

 

605

 

607

 

630

 

Worldwide sales (MBOE/D)

 

637

 

657

 

670

 

730

 

674

 

 

 

651

 

660

 

609

 

607

 

632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Ongoing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

290

 

298

 

300

 

298

 

297

 

 

 

307

 

302

 

294

 

296

 

300

 

US oil (MBBL/D)

 

180

 

188

 

188

 

190

 

187

 

 

 

197

 

190

 

181

 

184

 

189

 

Worldwide (MBOE/D)

 

531

 

552

 

578

 

597

 

565

 

 

 

590

 

609

 

605

 

607

 

602

 

Worldwide sales (MBOE/D)

 

533

 

547

 

581

 

600

 

567

 

 

 

584

 

616

 

609

 

607

 

604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

48.50

 

$

54.55

 

$

47.78

 

$

38.68

 

$

47.10

 

 

 

$

29.42

 

$

39.66

 

$

41.49

 

$

45.08

 

$

38.73

 

Worldwide NGL ($/BBL)

 

$

17.96

 

$

18.06

 

$

14.68

 

$

14.02

 

$

15.96

 

 

 

$

10.86

 

$

14.59

 

$

14.99

 

$

18.36

 

$

14.82

 

Domestic gas ($/MCF)

 

$

2.49

 

$

2.09

 

$

2.24

 

$

1.75

 

$

2.15

 

 

 

$

1.50

 

$

1.46

 

$

2.30

 

$

2.39

 

$

1.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

1,121

 

$

1,517

 

$

1,202

 

$

944

 

$

4,784

 

 

 

$

822

 

$

935

 

$

614

 

$

998

 

$

3,369

 

Working capital changes

 

(555

)

(399

)

16

 

58

 

(880

)

 

 

(316

)

(195

)

51

 

71

 

(389

)

Other, net

 

-

 

(307

)

(192

)

(151

)

(650

)

 

 

(367

)

63

 

(9

)

(148

)

(461

)

Operating - continuing operations

 

$

566

 

$

811

 

$

1,026

 

$

851

 

$

3,254

 

 

 

$

139

 

$

803

 

$

656

 

$

921

 

$

2,519

 

Capital expenditures

 

$

(1,735

)

$

(1,488

)

$

(1,219

)

$

(1,170

)

$

(5,612

)

 

 

$

(687

)

$

(657

)

$

(642

)

$

(891

)

$

(2,877

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

$

(574

)

 

 

Reported EPS - Diluted ($/share)

 

$

(0.28

)

$

(0.05

)

$

(3.46

)

$

(10.23

)

 

 

 

 

$

0.10

 

$

(0.08

)

$

(0.40

)

$

(0.75

)

 

 

Effective tax rate

 

8

%

113

%

5

%

14

%

 

 

 

 

36

%

38

%

31

%

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Loss) ($ millions)

 

$

31

 

$

196

 

$

220

 

$

91

 

 

 

 

 

$

(426

)

$

(562

)

$

(674

)

$

(771

)

 

 

Core EPS - Diluted ($/share)

 

$

0.04

 

$

0.25

 

$

0.29

 

$

0.12

 

 

 

 

 

$

(0.56

)

$

(0.74

)

$

(0.88

)

$

(1.01

)

 

 

Effective tax rate

 

75

%

67

%

74

%

86

%

 

 

 

 

29

%

32

%

28

%

24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

769.6

 

768.0

 

766.4

 

765.6

 

 

 

 

 

763.4

 

763.5

 

763.7

 

763.8

 

 

 

Diluted (millions)

 

769.6

 

768.0

 

766.4

 

765.6

 

 

 

 

 

763.4

 

763.5

 

763.7

 

763.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

326

 

330

 

331

 

328

 

 

 

 

 

316

 

309

 

304

 

302

 

 

 

US oil (MBBL/D)

 

198

 

201

 

203

 

202

 

 

 

 

 

197

 

193

 

189

 

189

 

 

 

Worldwide (MBOE/D)

 

645

 

652

 

665

 

668

 

 

 

 

 

657

 

655

 

638

 

630

 

 

 

Worldwide sales (MBOE/D)

 

637

 

647

 

655

 

674

 

 

 

 

 

651

 

656

 

640

 

632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Ongoing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

290

 

295

 

297

 

297

 

 

 

 

 

307

 

304

 

301

 

300

 

 

 

US oil (MBBL/D)

 

180

 

184

 

186

 

187

 

 

 

 

 

197

 

193

 

189

 

189

 

 

 

Worldwide (MBOE/D)

 

531

 

542

 

555

 

565

 

 

 

 

 

590

 

599

 

601

 

602

 

 

 

Worldwide sales (MBOE/D)

 

533

 

540

 

554

 

567

 

 

 

 

 

584

 

600

 

603

 

604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

48.50

 

$

51.60

 

$

50.33

 

$

47.10

 

 

 

 

 

$

29.42

 

$

34.46

 

$

36.70

 

$

38.73

 

 

 

Worldwide NGL ($/BBL)

 

$

17.96

 

$

18.01

 

$

16.73

 

$

15.96

 

 

 

 

 

$

10.86

 

$

12.80

 

$

13.58

 

$

14.82

 

 

 

Domestic gas ($/MCF)

 

$

2.49

 

$

2.29

 

$

2.28

 

$

2.15

 

 

 

 

 

$

1.50

 

$

1.48

 

$

1.74

 

$

1.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

1,121

 

$

2,638

 

$

3,840

 

$

4,784

 

 

 

 

 

$

822

 

1,757

 

2,371

 

$

3,369

 

 

 

Working capital changes

 

(555

)

(954

)

(938

)

(880

)

 

 

 

 

(316

)

(511

)

(460

)

(389

)

 

 

Other, net

 

-

 

(307

)

(499

)

(650

)

 

 

 

 

(367

)

(304

)

(313

)

(461

)

 

 

Operating - continuing operations

 

$

566

 

$

1,377

 

$

2,403

 

$

3,254

 

 

 

 

 

$

139

 

$

942

 

$

1,598

 

$

2,519

 

 

 

Capital expenditures

 

$

(1,735

)

$

(3,223

)

$

(4,442

)

$

(5,612

)

 

 

 

 

$

(687

)

$

(1,344

)

$

(1,986

)

$

(2,877

)

 

 

 

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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(513

)

$

(35

)

$

(2,031

)

$

(1,572

)

$

(4,151

)

 

 

$

(578

)

$

(361

)

$

(341

)

$

(272

)

$

(1,552

)

Foreign

 

249

 

394

 

(1,096

)

(3,294

)

(3,747

)

 

 

99

 

267

 

295

 

304

 

965

 

Exploration

 

(2

)

(4

)

(1

)

(155

)

(162

)

 

 

(6

)

(23

)

(5

)

(15

)

(49

)

 

 

(266

)

355

 

(3,128

)

(5,021

)

(8,060

)

 

 

(485

)

(117

)

(51

)

17

 

(636

)

Chemical

 

139

 

136

 

272

 

(5

)

542

 

 

 

214

 

88

 

117

 

152

 

571

 

Midstream and Marketing

 

(15

)

87

 

24

 

(1,290

)

(1,194

)

 

 

(95

)

(58

)

(180

)

(48

)

(381

)

Segment Income (Loss)

 

(142

)

578

 

(2,832

)

(6,316

)

(8,712

)

 

 

(366

)

(87

)

(114

)

121

 

(446

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

(72

)

(275

)

Other

 

(64

)

(67

)

(172

)

(320

)

(623

)

 

 

(140

)

(61

)

(92

)

(650

)

(943

)

Pre-tax Income (Loss)

 

(234

)

504

 

(3,051

)

(6,695

)

(9,476

)

 

 

(563

)

(232

)

(268

)

(601

)

(1,664

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

125

 

47

 

747

 

1,151

 

2,070

 

 

 

291

 

234

 

242

 

531

 

1,298

 

Foreign

 

(106

)

(371

)

(302

)

39

 

(740

)

 

 

(88

)

(138

)

(212

)

(198

)

(636

)

Income (Loss) From Continuing Operations

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

 

 

(360

)

(136

)

(238

)

(268

)

(1,002

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

(4

)

428

 

Net Income (Loss)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

$

78

 

$

(139

)

$

(241

)

$

(272

)

$

(574

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

Diluted

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

8

%

64

%

15

%

18

%

14

%

 

 

36

%

41

%

11

%

55

%

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(277

)

$

32

 

$

(1,852

)

$

(1,350

)

$

(3,447

)

 

 

$

23

 

$

-

 

$

59

 

$

24

 

$

106

 

Foreign

 

(46

)

(1

)

(1,438

)

(3,419

)

(4,904

)

 

 

-

 

-

 

(61

)

(9

)

(70

)

Exploration

 

-

 

-

 

-

 

(146

)

(146

)

 

 

-

 

-

 

-

 

-

 

-

 

 

 

(323

)

31

 

(3,290

)

(4,915

)

(8,497

)

 

 

23

 

-

 

(2

)

15

 

36

 

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

)

15

 

(36

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

-

 

-

 

Other

 

(25

)

(6

)

(98

)

(232

)

(361

)

 

 

(78

)

-

 

-

 

(541

)

(619

)

Pre-tax Income (Loss)

 

(358

)

28

 

(3,297

)

(6,513

)

(10,140

)

 

 

33

 

-

 

(162

)

(526

)

(655

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

111

 

(12

)

667

 

992

 

1,758

 

 

 

33

 

-

 

36

 

353

 

422

 

Foreign

 

1

 

(1

)

-

 

145

 

145

 

 

 

-

 

-

 

-

 

2

 

2

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-

 

(126

)

(171

)

(231

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

(4

)

428

 

Net Income (Loss)

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

$

(175

)

$

197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(236

)

$

(67

)

$

(179

)

$

(222

)

$

(704

)

 

 

$

(601

)

$

(361

)

$

(400

)

$

(296

)

$

(1,658

)

Foreign

 

295

 

395

 

342

 

125

 

1,157

 

 

 

99

 

267

 

356

 

313

 

1,035

 

Exploration

 

(2

)

(4

)

(1

)

(9

)

(16

)

 

 

(6

)

(23

)

(5

)

(15

)

(49

)

 

 

57

 

324

 

162

 

(106

)

437

 

 

 

(508

)

(117

)

(49

)

2

 

(672

)

Chemical

 

139

 

136

 

174

 

116

 

565

 

 

 

126

 

88

 

117

 

152

 

483

 

Midstream and Marketing

 

(5

)

84

 

31

 

(45

)

65

 

 

 

(95

)

(58

)

(20

)

(48

)

(221

)

Segment Income (Loss)

 

191

 

544

 

367

 

(35

)

1,067

 

 

 

(477

)

(87

)

48

 

106

 

(410

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

(72

)

(275

)

Other

 

(39

)

(61

)

(74

)

(88

)

(262

)

 

 

(62

)

(61

)

(92

)

(109

)

(324

)

Pre-tax Income (Loss)

 

124

 

476

 

246

 

(182

)

664

 

 

 

(596

)

(232

)

(106

)

(75

)

(1,009

)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

14

 

59

 

80

 

159

 

312

 

 

 

258

 

234

 

206

 

178

 

876

 

Foreign

 

(107

)

(370

)

(302

)

(106

)

(885

)

 

 

(88

)

(138

)

(212

)

(200

)

(638

)

Net Income (Loss)

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

$

(426

)

$

(136

)

$

(112

)

$

(97

)

$

(771

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

Diluted

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

75

%

65

%

90

%

29

%

86

%

 

 

29

%

41

%

-6

%

-29

%

24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(266

)

$

(22

)

$

(1,299

)

$

(1,005

)

$

(2,592

)

 

 

$

(372

)

$

(233

)

$

(219

)

$

(175

)

$

(999

)

Foreign

 

23

 

153

 

(1,307

)

(3,314

)

(4,445

)

 

 

5

 

111

 

141

 

118

 

375

 

Exploration

 

(2

)

(4

)

(1

)

(154

)

(161

)

 

 

 (6

)

(23

)

(5

)

(14

)

(48

)

 

 

(245

)

127

 

(2,607

)

(4,473

)

(7,198

)

 

 

(373

)

(145

)

(83

)

(71

)

(672

)

Chemical

 

88

 

86

 

174

 

(5

)

343

 

 

 

138

 

57

 

75

 

96

 

366

 

Midstream and Marketing

 

-

 

68

 

37

 

(805

)

(700

)

 

 

(56

)

(26

)

(101

)

(17

)

(200

)

Segment Income (Loss)

 

(157

)

281

 

(2,396

)

(5,283

)

(7,555

)

 

 

(291

)

(114

)

(109

)

8

 

(506

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

(72

)

(275

)

Other

 

(58

)

(67

)

(139

)

(313

)

(577

)

 

 

(140

)

(61

)

(92

)

(412

)

(705

)

Taxes

 

28

 

(27

)

(24

)

150

 

127

 

 

 

128

 

123

 

25

 

208

 

484

 

Income (Loss) From Continuing Operations

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

 

 

(360

)

(136

)

(238

)

(268

)

(1,002

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

(4

)

428

 

Net Income (Loss)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

78

 

(139

)

(241

)

(272

)

(574

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

Diluted

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(177

)

$

20

 

$

(1,186

)

$

(864

)

$

(2,207

)

 

 

$

15

 

$

-

 

$

38

 

$

16

 

$

69

 

Foreign

 

(46

)

(1)

 

(1,438

)

(3,420

)

(4,905

)

 

 

-

 

-

 

(61

)

 (7

)

(68

)

Exploration

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

-

 

-

 

 

 

(223

)

19

 

(2,624

)

(4,284

)

(7,112

)

 

 

15

 

-

 

(23

)

9

 

1

 

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

)

9

 

(46

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

-

 

-

 

Other

 

(19

)

(6

)

(65

)

(225

)

(315

)

 

 

(78

)

-

 

-

 

(338

)

(416

)

Taxes

 

-

 

-

 

-

 

18

 

18

 

 

 

73

 

-

 

-

 

158

 

231

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-

 

(126

)

(171

)

(231

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

(4

)

428

 

Net Income (Loss)

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

$

(175

)

$

197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(89

)

$

(42

)

$

(113

)

$

(141

)

$

(385

)

 

 

$

(387

)

$

(233

)

$

(257

)

$

(191

)

$

(1,068

)

Foreign

 

69

 

154

 

131

 

106

 

460

 

 

 

5

 

111

 

202

 

125

 

443

 

Exploration

 

(2

)

(4

)

(1

)

(154

)

(161

)

 

 

(6

)

(23

)

(5

)

(14

)

(48

)

 

 

(22

)

108

 

17

 

(189

)

(86

)

 

 

(388

)

(145

)

(60

)

(80

)

(673

)

Chemical

 

88

 

86

 

111

 

73

 

358

 

 

 

82

 

57

 

75

 

96

 

310

 

Midstream and Marketing

 

4

 

66

 

41

 

2

 

113

 

 

 

(56

)

 (26

)

2

 

(17

)

(97

)

Segment Income (Loss)

 

70

 

260

 

169

 

(114

)

385

 

 

 

(362

)

(114

)

17

 

(1

)

(460

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(28

)

(7

)

(47

)

(59

)

(141

)

 

 

(57

)

(84

)

(62

)

(72

)

(275

)

Other

 

(39

)

(61

)

(74

)

(88

)

(262

)

 

 

(62

)

(61

)

(92

)

(74

)

(289

)

Taxes

 

28

 

(27

)

(24

)

132

 

109

 

 

 

55

 

123

 

25

 

50

 

253

 

Net Income (Loss)

 

$

31

 

$

165

 

$

24

 

$

(129

)

$

91

 

 

 

$

(426

)

$

(136

)

$

(112

)

$

(97

)

$

(771

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

Diluted

 

$

0.04

 

$

0.21

 

$

0.03

 

$

(0.17

)

$

0.12

 

 

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

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

)

 

 

-

 

-

 

-

 

24

 

24

 

Other

 

-

 

-

 

-

 

-

 

-

 

 

 

(25

)

-

 

-

 

-

 

(25

)

 

 

(277

)

32

 

(1,852

)

(1,350

)

(3,447

)

 

 

23

 

-

 

59

 

24

 

106

 

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

(46

)

(1

)

(1,438

)

(3,565

)

(5,050

)

 

 

-

 

-

 

(61

)

(9

)

(70

)

Total Oil and Gas

 

(323

)

31

 

(3,290

)

(4,915

)

(8,497

)

 

 

23

 

-

 

(2

)

15

 

36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 and related items (a)

 

-

 

-

 

(5

)

(230

)

(235

)

 

 

(78

)

-

 

-

 

(541

)

(619

)

Severance, spin-off costs and other items

 

(14

)

(6

)

(95

)

(3

)

(118

)

 

 

-

 

-

 

-

 

-

 

-

 

Total Corporate

 

(25

)

(6

)

(98

)

(232

)

(361

)

 

 

(78

)

-

 

-

 

(541

)

(619

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes (b)

 

112

 

(13

)

667

 

1,137

 

1,903

 

 

 

33

 

-

 

36

 

355

 

424

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-

 

(126

)

(171

)

(231

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

(4

)

428

 

Totals

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

$

(175

)

$

197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

After Tax Allocations

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

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

)

 

 

-

 

-

 

-

 

16

 

16

 

Other

 

-

 

-

 

-

 

-

 

-

 

 

 

(16

)

-

 

-

 

-

 

(16

)

 

 

(177

)

20

 

(1,186

)

(864

)

(2,207

)

 

 

15

 

-

 

38

 

16

 

69

 

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

(46

)

(1

)

(1,438

)

(3,420

)

(4,905

)

 

 

-

 

-

 

(61

)

(7

)

(68

)

Total Oil and Gas

 

(223

)

19

 

(2,624

)

(4,284

)

(7,112

)

 

 

15

 

-

 

(23

)

9

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 and related items (a)

 

-

 

-

 

(5

)

(229

)

(234

)

 

 

(78

)

-

 

-

 

(338

)

(416

)

Severance, spin-off costs and other items

 

(12

)

(6

)

(61

)

3

 

(76

)

 

 

-

 

-

 

-

 

-

 

-

 

Total Corporate

 

(19

)

(6

)

(65

)

(225

)

(315

)

 

 

(78

)

-

 

-

 

(338

)

(416

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes (b)

 

-

 

-

 

-

 

18

 

18

 

 

 

73

 

-

 

-

 

158

 

231

 

Income (Loss) From Continuing Operations

 

(246

)

15

 

(2,630

)

(5,376

)

(8,237

)

 

 

66

 

-

 

(126

)

(171

)

(231

)

Discontinued Operations

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

(4

)

428

 

Totals

 

$

(249

)

$

11

 

$

(2,633

)

$

(5,049

)

$

(7,920

)

 

 

$

504

 

$

(3

)

$

(129

)

$

(175

)

$

197

 

 

(a)  The Q4 2016 amount represented a reserve for doubtful accounts.

(b)  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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

$

2,009

 

$

2,342

 

$

2,054

 

$

1,899

 

$

8,304

 

 

 

$

1,275

 

$

1,625

 

$

1,660

 

$

1,817

 

$

6,377

 

Chemical

 

1,000

 

1,030

 

1,008

 

907

 

3,945

 

 

 

890

 

908

 

988

 

970

 

3,756

 

Midstream and Marketing

 

197

 

294

 

231

 

169

 

891

 

 

 

133

 

141

 

202

 

208

 

684

 

Eliminations

 

(117

)

(197

)

(177

)

(169

)

(660

)

 

 

(175

)

(143

)

(202

)

(207

)

(727

)

 

 

3,089

 

3,469

 

3,116

 

2,806

 

12,480

 

 

 

2,123

 

2,531

 

2,648

 

2,788

 

10,090

 

Interest, dividends and other income

 

31

 

26

 

31

 

30

 

118

 

 

 

20

 

27

 

25

 

34

 

106

 

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

 

(24

)

19

 

99

 

7

 

101

 

 

 

138

 

-

 

60

 

4

 

202

 

 

 

3,096

 

3,514

 

3,246

 

2,843

 

12,699

 

 

 

2,281

 

2,558

 

2,733

 

2,826

 

10,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND OTHER DEDUCTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

1,557

 

1,480

 

1,413

 

1,354

 

5,804

 

 

 

1,281

 

1,244

 

1,338

 

1,326

 

5,189

 

Depreciation, depletion and amortization

 

1,029

 

1,116

 

1,123

 

1,276

 

4,544

 

 

 

1,102

 

1,070

 

1,046

 

1,050

 

4,268

 

Selling, general and administrative and other operating expenses

 

311

 

347

 

292

 

320

 

1,270

 

 

 

272

 

338

 

316

 

404

 

1,330

 

Asset impairments and related items

 

324

 

-

 

3,397

 

6,518

 

10,239

 

 

 

78

 

-

 

221

 

526

 

825

 

Taxes other than on income

 

107

 

107

 

79

 

50

 

343

 

 

 

75

 

74

 

61

 

67

 

277

 

Exploration expense

 

8

 

10

 

5

 

13

 

36

 

 

 

9

 

27

 

9

 

17

 

62

 

Interest and debt expense, net

 

30

 

8

 

48

 

61

 

147

 

 

 

60

 

88

 

68

 

76

 

292

 

 

 

3,366

 

3,068

 

6,357

 

9,592

 

22,383

 

 

 

2,877

 

2,841

 

3,059

 

3,466

 

12,243

 

INCOME (LOSS) BEFORE INCOME TAXES AND OTHER ITEMS

 

(270

)

446

 

(3,111

)

(6,749

)

(9,684

)

 

 

(596

)

(283

)

(326

)

(640

)

(1,845

)

Benefit from (provision for) domestic and foreign income taxes

 

19

 

(324

)

445

 

1,190

 

1,330

 

 

 

203

 

96

 

30

 

333

 

662

 

Income from equity investments

 

36

 

58

 

60

 

54

 

208

 

 

 

33

 

51

 

58

 

39

 

181

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

(215

)

180

 

(2,606

)

(5,505

)

(8,146

)

 

 

(360

)

(136

)

(238

)

(268

)

(1,002

)

Discontinued operations, net

 

(3

)

(4

)

(3

)

327

 

317

 

 

 

438

 

(3

)

(3

)

(4

)

428

 

NET INCOME (LOSS)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

$

(7,829

)

 

 

$

78

 

$

(139

)

$

(241

)

$

(272

)

$

(574

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

$

(0.35

)

$

(1.31

)

Discontinued operations, net

 

-

 

-

 

(0.01

)

0.43

 

0.41

 

 

 

0.57

 

-

 

(0.01

)

(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

)

$

(0.36

)

$

(0.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER COMMON SHARE

 

$

(0.28

)

$

0.23

 

$

(3.42

)

$

(6.78

)

$

(10.23

)

 

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.72

 

$

0.75

 

$

0.75

 

$

0.75

 

$

2.97

 

 

 

$

0.75

 

$

0.75

 

$

0.76

 

$

0.76

 

$

3.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

769.6

 

766.4

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

DILUTED

 

769.6

 

766.6

 

763.3

 

763.2

 

765.6

 

 

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

 



 

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

 

$

2,233

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

 

3,989

Inventories

 

1,133

 

1,120

 

1,122

 

986

 

997

 

906

 

927

 

866

Assets held for sale

 

-

 

-

 

709

 

141

 

-

 

-

 

-

 

-

Other current assets

 

815

 

777

 

890

 

911

 

1,284

 

1,202

 

1,083

 

1,340

Total current assets

 

10,434

 

11,008

 

10,540

 

9,402

 

8,237

 

8,972

 

8,711

 

8,428

INVESTMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

1,221

 

1,330

 

1,428

 

1,267

 

1,301

 

1,360

 

1,420

 

1,401

Available for sale investment

 

544

 

432

 

186

 

167

 

-

 

-

 

-

 

-

Total investments

 

1,765

 

1,762

 

1,614

 

1,434

 

1,301

 

1,360

 

1,420

 

1,401

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

75,979

 

77,375

 

73,447

 

71,058

 

71,643

 

72,250

 

72,495

 

71,293

Accumulated depreciation, depletion and amortization

 

(35,870

)

(36,897

)

(36,612

)

(39,419)

 

(40,138

)

(41,212

)

(42,076

)

(38,956)

 

 

40,109

 

40,478

 

36,835

 

31,639

 

31,505

 

31,038

 

30,419

 

32,337

LONG-TERM RECEIVABLES AND OTHER ASSETS, NET

 

1,060

 

1,090

 

1,070

 

934

 

975

 

1,025

 

1,080

 

943

TOTAL ASSETS

 

$

53,368

 

$

54,338

 

$

50,059

 

$

43,409

 

$

42,018

 

$

42,395

 

$

41,630

 

$

43,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

3,926

Accrued liabilities

 

2,152

 

2,230

 

2,202

 

2,213

 

2,025

 

2,141

 

2,296

 

2,436

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

 

6,362

LONG-TERM DEBT, NET

 

6,118

 

6,849

 

6,852

 

6,855

 

5,608

 

8,331

 

8,333

 

9,819

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

 

1,132

Other

 

3,224

 

3,209

 

3,313

 

4,039

 

4,153

 

4,050

 

3,902

 

4,299

 

 

6,171

 

6,362

 

5,892

 

5,362

 

5,795

 

5,696

 

5,313

 

5,431

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $.20 per share par value

 

178

 

178

 

178

 

178

 

178

 

178

 

178

 

178

Treasury stock

 

(8,734

)

(9,107

)

(9,113

)

(9,121)

 

(9,128

)

(9,136

)

(9,143

)

(9,143)

Additional paid-in capital

 

7,632

 

7,651

 

7,664

 

7,640

 

7,668

 

7,697

 

7,719

 

7,747

Retained earnings

 

35,294

 

34,896

 

31,712

 

25,960

 

25,375

 

24,661

 

23,836

 

22,981

Accumulated other comprehensive loss

 

(206

)

(316

)

(559

)

(307)

 

(304

)

(299

)

(294

)

(266)

Total equity

 

34,164

 

33,302

 

29,882

 

24,350

 

23,789

 

23,101

 

22,296

 

21,497

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

53,368

 

$

54,338

 

$

50,059

 

$

43,409

 

$

42,018

 

$

42,395

 

$

41,630

 

$

43,109

 



 

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

 

 

TY

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

OPERATING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(218

)

$

176

 

$

(2,609

)

$

(5,178

)

 

$

(7,829

)

 

$

78

 

$

(139

)

$

(241

)

$

(272

)

 

$

(574

)

Depreciation, depletion and amortization (see detail below)

 

1,029

 

1,116

 

1,123

 

1,276

 

 

4,544

 

 

1,102

 

1,070

 

1,046

 

1,050

 

 

4,268

 

Deferred income tax (benefit) provision

 

(63

)

202

 

(556

)

(955

)

 

(1,372

)

 

77

 

(1

)

(238

)

(355

)

 

(517

)

Asset impairments and other non-cash charges

 

373

 

23

 

3,244

 

5,801

 

 

9,441

 

 

(435

)

5

 

47

 

575

 

 

192

 

Operating cash flow before working capital

 

1,121

 

1,517

 

1,202

 

944

 

 

4,784

 

 

822

 

935

 

614

(a)

998

 

 

3,369

 

Working capital changes

 

(555

)

(399

)

16

 

58

 

 

(880

)

 

(316

)

(195

)

51

 

71

 

 

(389

)

Other, net (b)

 

-

 

(307

)

(192

)

(151

)

 

(650

)

 

(367

)

63

 

(9

)

(148

)

 

(461

)

Operating cash flow from continuing operations

 

566

 

811

 

1,026

 

851

 

 

3,254

 

 

139

 

803

 

656

 

921

 

 

2,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (see detail below)

 

(1,735

)

(1,488

)

(1,219

)

(1,170

)

 

(5,612

)

 

(687

)

(657

)

(642

)

(891

)

 

(2,877

)

Payment for purchases of assets

 

(6

)

(37

)

(9

)

(57

)

 

(109

)

 

(24

)

(10

)

(48

)

(1,962

)

 

(2,044

)

Sales of assets and equity investments, net

 

20

 

38

 

93

 

668

 

 

819

 

 

285

 

(25

)

63

 

(21

)

 

302

 

Changes in capital accrual

 

(458

)

(127

)

(67

)

60

 

 

(592

)

 

(208

)

(1

)

2

 

93

 

 

(114

)

Other investing activities

 

(27

)

(69

)

(27

)

194

 

 

71

 

 

(3

)

(4

)

(17

)

15

 

 

(9

)

Investing cash flow from continuing operations

 

(2,206

)

(1,683

)

(1,229

)

(305

)

 

(5,423

)

 

(637

)

(697

)

(642

)

(2,766

)

 

(4,742

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

(557

)

(556

)

(577

)

(574

)

 

(2,264

)

 

(574

)

(575

)

(575

)

(585

)

 

(2,309

)

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

 

-

 

1,485

 

 

4,203

 

Payment of long-term debt

 

-

 

-

 

-

 

-

 

 

-

 

 

(700

)

(2,010

)

-

 

-

 

 

(2,710

)

Other financing activities

 

19

 

5

 

10

 

3

 

 

37

 

 

11

 

18

 

3

 

4

 

 

36

 

Financing cash flow from continuing operations

 

(745

)

598

 

(617

)

(578

)

 

(1,342

)

 

(1,270

)

143

 

(579

)

904

 

 

(802

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow From Discontinued Operations

 

(5

)

(6

)

(6

)

114

 

 

97

 

 

550

 

326

 

(6

)

(6

)

 

864

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

(2,390

)

(280

)

(826

)

82

 

 

(3,414

)

 

(1,218

)

575

 

(571

)

(947

)

 

(2,161

)

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

 

3,180

 

 

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

 

$

2,233

 

 

$

2,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, Depletion and Amortization

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

502

 

$

541

 

$

556

 

$

510

 

 

$

2,109

 

 

$

709

 

$

701

 

$

693

 

$

690

 

 

$

2,793

 

Latin America

 

48

 

49

 

48

 

51

 

 

196

 

 

42

 

43

 

33

 

38

 

 

156

 

Middle East/North Africa

 

329

 

370

 

345

 

537

 

 

1,581

 

 

175

 

157

 

147

 

147

 

 

626

 

Chemical

 

92

 

92

 

94

 

93

 

 

371

 

 

88

 

81

 

85

 

86

 

 

340

 

Midstream and Marketing

 

48

 

55

 

71

 

75

 

 

249

 

 

78

 

78

 

78

 

79

 

 

313

 

Corporate

 

10

 

9

 

9

 

10

 

 

38

 

 

10

 

10

 

10

 

10

 

 

40

 

 

 

$

1,029

 

$

1,116

 

$

1,123

 

$

1,276

 

 

$

4,544

 

 

$

1,102

 

$

1,070

 

$

1,046

 

$

1,050

 

 

$

4,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

$

(729

)

$

(555

)

$

(521

)

$

(426

)

 

$

(2,231

)

 

$

(221

)

$

(128

)

$

(153

)

$

(216

)

 

$

(718

)

Permian EOR

 

(115

)

(119

)

(102

)

(88

)

 

(424

)

 

(91

)

(116

)

(116

)

(171

)

 

(494

)

Other Domestic

 

(86

)

(21

)

-

 

(2

)

 

(109

)

 

(2

)

(4

)

(2

)

(4

)

 

(12

)

Latin America

 

(47

)

(45

)

(24

)

(34

)

 

(150

)

 

(11

)

(11

)

(13

)

(38

)

 

(73

)

Middle East/North Africa

 

(476

)

(449

)

(242

)

(245

)

 

(1,412

)

 

(183

)

(163

)

(141

)

(150

)

 

(637

)

Exploration Drilling

 

(58

)

(30

)

(15

)

(13

)

 

(116

)

 

(8

)

(7

)

(10

)

(19

)

 

(44

)

Chemical

 

(40

)

(57

)

(58

)

(99

)

 

(254

)

 

(46

)

(77

)

(58

)

(143

)

 

(324

)

Midstream and Marketing

 

(115

)

(105

)

(155

)

(160

)

 

(535

)

 

(82

)

(90

)

(93

)

(93

)

 

(358

)

Corporate

 

(9

)

(9

)

(10

)

(13

)

 

(41

)

 

(2

)

(5

)

(12

)

(38

)

 

(57

)

GAAP external reporting

 

(1,675

)

(1,390

)

(1,127

)

(1,080

)

 

(5,272

)

 

(646

)

(601

)

(598

)

(872

)

 

(2,717

)

Cracker JV investment contributions

 

(60

)

(98

)

(92

)

(90

)

 

(340

)

 

(41

)

(56

)

(44

)

(19

)

 

(160

)

 

 

$

(1,735

)

$

(1,488

)

$

(1,219

)

$

(1,170

)

 

$

(5,612

)

 

$

(687

)

$

(657

)

$

(642

)

$

(891

)

 

$

(2,877

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of non-GAAP disclosures to GAAP

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Condensed Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

566

 

$

811

 

$

1,026

 

$

851

 

 

$

3,254

 

 

$

139

 

$

803

 

$

656

 

$

921

 

 

$

2,519

 

Discontinued operations

 

(5

)

(6

)

(6

)

114

 

 

97

 

 

550

 

326

 

(6

)

(6

)

 

864

 

CASH FLOW FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

(2,206

)

(1,683

)

(1,229

)

(305

)

 

(5,423

)

 

(637

)

(697

)

(642

)

(2,766

)

 

(4,742

)

Discontinued operations

 

-

 

-

 

-

 

-

 

 

-

 

 

-

 

-

 

-

 

-

 

 

-

 

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

9

 

1,481

 

-

 

(6

)

 

1,484

 

 

(77

)

143

 

(579

)

904

 

 

391

 

Discontinued operations

 

-

 

-

 

-

 

-

 

 

-

 

 

-

 

-

 

-

 

-

 

 

-

 

Increase (decrease) in cash and cash equivalents

 

(1,636

)

603

 

(209

)

654

 

 

(588

)

 

(25

)

575

 

(571

)

(947

)

 

(968

)

Cash and cash equivalents - beginning of period

 

3,789

 

2,153

 

2,756

 

2,547

 

 

3,789

 

 

3,201

 

3,176

 

3,751

 

3,180

 

 

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

 

$

2,233

 

 

$

2,233

 

 

(a)     The third quarter of 2016 operating cash flow before working capital includes one-time charge 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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

98

 

109

 

116

 

118

 

110

 

 

 

128

 

126

 

121

 

123

 

124

 

Permian EOR

 

145

 

145

 

144

 

143

 

145

 

 

 

145

 

144

 

143

 

145

 

145

 

Midcontinent & Other

 

83

 

79

 

72

 

60

 

73

 

 

 

43

 

32

 

30

 

28

 

33

 

Total

 

326

 

333

 

332

 

321

 

328

 

 

 

316

 

302

 

294

 

296

 

302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

40

 

42

 

27

 

39

 

37

 

 

 

39

 

35

 

27

 

34

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

18

 

50

 

60

 

35

 

 

 

42

 

68

 

74

 

72

 

64

 

Dolphin

 

39

 

42

 

41

 

43

 

41

 

 

 

44

 

43

 

43

 

44

 

43

 

Oman

 

89

 

87

 

93

 

88

 

89

 

 

 

89

 

95

 

102

 

99

 

96

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

62

 

65

 

Other

 

78

 

71

 

79

 

60

 

72

 

 

 

58

 

44

 

-

 

-

 

26

 

Total

 

279

 

283

 

330

 

320

 

303

 

 

 

302

 

316

 

284

 

277

 

294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REPORTED PRODUCTION

 

645

 

658

 

689

 

680

 

668

 

 

 

657

 

653

 

605

 

607

 

630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REPORTED NET PRODUCTION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VOLUMES PER DAY BY COMMODITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

62

 

71

 

74

 

76

 

71

 

 

 

84

 

79

 

72

 

73

 

77

 

Permian EOR

 

111

 

110

 

108

 

109

 

110

 

 

 

108

 

107

 

106

 

109

 

108

 

Midcontinent & Other

 

25

 

24

 

22

 

13

 

21

 

 

 

5

 

4

 

3

 

2

 

4

 

Total

 

198

 

205

 

204

 

198

 

202

 

 

 

197

 

190

 

181

 

184

 

189

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

14

 

15

 

18

 

18

 

16

 

 

 

19

 

20

 

23

 

22

 

21

 

Permian EOR

 

28

 

29

 

30

 

28

 

29

 

 

 

28

 

27

 

27

 

26

 

27

 

Midcontinent & Other

 

11

 

11

 

10

 

10

 

10

 

 

 

7

 

5

 

5

 

5

 

5

 

Total

 

53

 

55

 

58

 

56

 

55

 

 

 

54

 

52

 

55

 

53

 

53

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

130

 

136

 

143

 

143

 

137

 

 

 

152

 

162

 

158

 

165

 

158

 

Permian EOR

 

37

 

38

 

37

 

35

 

37

 

 

 

51

 

60

 

62

 

61

 

59

 

Midcontinent & Other

 

280

 

263

 

239

 

220

 

250

 

 

 

185

 

135

 

129

 

126

 

144

 

Total

 

447

 

437

 

419

 

398

 

424

 

 

 

388

 

357

 

349

 

352

 

361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

38

 

40

 

25

 

38

 

35

 

 

 

38

 

34

 

26

 

33

 

33

 

Natural Gas (MMCF)

 

12

 

10

 

9

 

8

 

10

 

 

 

8

 

8

 

8

 

8

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

9

 

11

 

7

 

 

 

9

 

13

 

14

 

13

 

12

 

Dolphin

 

7

 

7

 

7

 

8

 

7

 

 

 

7

 

7

 

7

 

7

 

7

 

Oman

 

80

 

81

 

85

 

81

 

82

 

 

 

77

 

76

 

78

 

77

 

77

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

62

 

65

 

Other

 

37

 

31

 

39

 

23

 

32

 

 

 

20

 

6

 

-

 

-

 

7

 

Total

 

190

 

188

 

207

 

192

 

194

 

 

 

182

 

168

 

164

 

159

 

168

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

14

 

18

 

10

 

 

 

13

 

22

 

23

 

23

 

20

 

Dolphin

 

7

 

8

 

8

 

8

 

8

 

 

 

9

 

8

 

8

 

9

 

8

 

Total

 

9

 

12

 

22

 

26

 

18

 

 

 

22

 

30

 

31

 

32

 

28

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

30

 

60

 

162

 

185

 

109

 

 

 

121

 

200

 

222

 

216

 

190

 

Dolphin

 

150

 

160

 

158

 

162

 

158

 

 

 

166

 

167

 

167

 

165

 

166

 

Oman

 

56

 

38

 

45

 

41

 

44

 

 

 

71

 

114

 

142

 

132

 

115

 

Other

 

245

 

240

 

242

 

222

 

237

 

 

 

230

 

227

 

-

 

-

 

114

 

Total

 

481

 

498

 

607

 

610

 

548

 

 

 

588

 

708

 

531

 

513

 

585

 

 


 


 

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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

98

 

109

 

116

 

118

 

110

 

 

 

128

 

126

 

121

 

123

 

124

 

Permian EOR

 

145

 

145

 

144

 

143

 

145

 

 

 

145

 

144

 

143

 

145

 

145

 

South Texas & Other

 

47

 

44

 

40

 

37

 

42

 

 

 

34

 

32

 

30

 

28

 

31

 

Total

 

290

 

298

 

300

 

298

 

297

 

 

 

307

 

302

 

294

 

296

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

40

 

42

 

27

 

39

 

37

 

 

 

39

 

35

 

27

 

34

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

18

 

50

 

60

 

35

 

 

 

42

 

68

 

74

 

72

 

64

 

Dolphin

 

39

 

42

 

41

 

43

 

41

 

 

 

44

 

43

 

43

 

44

 

43

 

Oman

 

89

 

87

 

93

 

88

 

89

 

 

 

89

 

95

 

102

 

99

 

96

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

62

 

65

 

Total

 

201

 

212

 

251

 

260

 

231

 

 

 

244

 

272

 

284

 

277

 

268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ONGOING OPERATIONS

 

531

 

552

 

578

 

597

 

565

 

 

 

590

 

609

 

605

 

607

 

602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET PRODUCTION VOLUMES PER DAY BY COMMODITY FOR ONGOING OPERATIONS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

62

 

71

 

74

 

76

 

71

 

 

 

84

 

79

 

72

 

73

 

77

 

Permian EOR

 

111

 

110

 

108

 

109

 

110

 

 

 

108

 

107

 

106

 

109

 

108

 

South Texas & Other

 

7

 

7

 

6

 

5

 

6

 

 

 

5

 

4

 

3

 

2

 

4

 

Total

 

180

 

188

 

188

 

190

 

187

 

 

 

197

 

190

 

181

 

184

 

189

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

14

 

15

 

18

 

18

 

16

 

 

 

19

 

20

 

23

 

22

 

21

 

Permian EOR

 

28

 

29

 

30

 

28

 

29

 

 

 

28

 

27

 

27

 

26

 

27

 

South Texas & Other

 

8

 

7

 

7

 

7

 

7

 

 

 

5

 

5

 

5

 

5

 

5

 

Total

 

50

 

51

 

55

 

53

 

52

 

 

 

52

 

52

 

55

 

53

 

53

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

130

 

136

 

143

 

143

 

137

 

 

 

152

 

162

 

158

 

165

 

158

 

Permian EOR

 

37

 

38

 

37

 

35

 

37

 

 

 

51

 

60

 

62

 

61

 

59

 

South Texas & Other

 

194

 

183

 

163

 

151

 

173

 

 

 

142

 

135

 

129

 

126

 

133

 

Total

 

361

 

357

 

343

 

329

 

347

 

 

 

345

 

357

 

349

 

352

 

350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

38

 

40

 

25

 

38

 

35

 

 

 

38

 

34

 

26

 

33

 

33

 

Natural Gas (MMCF)

 

12

 

10

 

9

 

8

 

10

 

 

 

8

 

8

 

8

 

8

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

9

 

11

 

7

 

 

 

9

 

13

 

14

 

13

 

12

 

Dolphin

 

7

 

7

 

7

 

8

 

7

 

 

 

7

 

7

 

7

 

7

 

7

 

Oman

 

80

 

81

 

85

 

81

 

82

 

 

 

77

 

76

 

78

 

77

 

77

 

Qatar

 

64

 

65

 

67

 

69

 

66

 

 

 

69

 

66

 

65

 

62

 

65

 

Total

 

153

 

157

 

168

 

169

 

162

 

 

 

162

 

162

 

164

 

159

 

161

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

2

 

4

 

14

 

18

 

10

 

 

 

13

 

22

 

23

 

23

 

20

 

Dolphin

 

7

 

8

 

8

 

8

 

8

 

 

 

9

 

8

 

8

 

9

 

8

 

Total

 

9

 

12

 

22

 

26

 

18

 

 

 

22

 

30

 

31

 

32

 

28

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

30

 

60

 

162

 

185

 

109

 

 

 

121

 

200

 

222

 

216

 

190

 

Dolphin

 

150

 

160

 

158

 

162

 

158

 

 

 

166

 

167

 

167

 

165

 

166

 

Oman

 

56

 

38

 

45

 

41

 

44

 

 

 

71

 

114

 

142

 

132

 

115

 

Total

 

236

 

258

 

365

 

388

 

311

 

 

 

358

 

481

 

531

 

513

 

471

 

 



 

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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

290

 

298

 

300

 

298

 

297

 

 

 

307

 

302

 

294

 

296

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

38

 

37

 

36

 

37

 

37

 

 

 

35

 

39

 

32

 

34

 

35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

18

 

50

 

60

 

35

 

 

 

42

 

67

 

74

 

72

 

64

 

Dolphin

 

40

 

42

 

41

 

43

 

42

 

 

 

44

 

43

 

43

 

44

 

43

 

Oman

 

89

 

87

 

92

 

88

 

89

 

 

 

91

 

95

 

101

 

98

 

96

 

Qatar

 

67

 

65

 

62

 

74

 

67

 

 

 

65

 

70

 

65

 

63

 

66

 

Total

 

205

 

212

 

245

 

265

 

233

 

 

 

242

 

275

 

283

 

277

 

269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ONGOING OPERATIONS

 

533

 

547

 

581

 

600

 

567

 

 

 

584

 

616

 

609

 

607

 

604

 

Operations Sold, Exited and Exiting

 

104

 

110

 

89

 

130

 

107

 

 

 

67

 

44

 

-

 

-

 

28

 

TOTAL REPORTED SALES

 

637

 

657

 

670

 

730

 

674

 

 

 

651

 

660

 

609

 

607

 

632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REALIZED PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

43.66

 

$

52.64

 

$

44.48

 

$

39.19

 

$

45.04

 

 

 

$

29.48

 

$

41.43

 

$

41.49

 

$

45.70

 

$

39.38

 

NGLs ($/BBL)

 

$

17.32

 

$

17.32

 

$

13.72

 

$

13.27

 

$

15.35

 

 

 

$

9.91

 

$

14.25

 

$

15.21

 

$

19.53

 

$

14.72

 

Natural Gas ($/MCF)

 

$

2.49

 

$

2.09

 

$

2.24

 

$

1.75

 

$

2.15

 

 

 

$

1.50

 

$

1.46

 

$

2.30

 

$

2.39

 

$

1.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

47.70

 

$

55.19

 

$

42.46

 

$

32.75

 

$

44.49

 

 

 

$

27.63

 

$

39.26

 

$

39.66

 

$

43.70

 

$

37.48

 

Natural Gas ($/MCF)

 

$

4.53

 

$

5.49

 

$

5.67

 

$

5.28

 

$

5.20

 

 

 

$

4.19

 

$

3.36

 

$

3.48

 

$

4.16

 

$

3.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

53.98

 

$

56.48

 

$

52.53

 

$

39.14

 

$

49.65

 

 

 

$

29.68

 

$

37.80

 

$

41.84

 

$

44.63

 

$

38.25

 

NGLs ($/BBL)

 

$

21.57

 

$

21.38

 

$

17.12

 

$

15.62

 

$

17.88

 

 

 

$

13.25

 

$

15.21

 

$

14.63

 

$

16.40

 

$

15.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Worldwide

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

48.50

 

$

54.55

 

$

47.78

 

$

38.68

 

$

47.10

 

 

 

$

29.42

 

$

39.66

 

$

41.49

 

$

45.08

 

$

38.73

 

NGLs ($/BBL)

 

$

17.96

 

$

18.06

 

$

14.68

 

$

14.02

 

$

15.96

 

 

 

$

10.86

 

$

14.59

 

$

14.99

 

$

18.36

 

$

14.82

 

Natural Gas ($/MCF)

 

$

1.66

 

$

1.48

 

$

1.51

 

$

1.32

 

$

1.49

 

 

 

$

1.25

 

$

1.26

 

$

1.84

 

$

1.88

 

$

1.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WTI Oil ($/BBL)

 

$

48.63

 

$

57.94

 

$

46.43

 

$

42.18

 

$

48.80

 

 

 

$

33.45

 

$

45.59

 

$

44.94

 

$

49.29

 

$

43.32

 

Brent Oil ($/BBL)

 

$

55.17

 

$

63.50

 

$

51.17

 

$

44.71

 

$

53.64

 

 

 

$

35.08

 

$

46.97

 

$

46.98

 

$

51.13

 

$

45.04

 

NYMEX Natural Gas ($/MCF)

 

$

3.07

 

$

2.73

 

$

2.78

 

$

2.44

 

$

2.75

 

 

 

$

2.07

 

$

1.97

 

$

2.70

 

$

2.95

 

$

2.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil as a percentage of WTI

 

100%

 

94%

 

103%

 

92%

 

97%

 

 

 

88%

 

87%

 

92%

 

91%

 

89%

 

Worldwide oil as a percentage of Brent

 

88%

 

86%

 

93%

 

87%

 

88%

 

 

 

84%

 

84%

 

88%

 

88%

 

86%

 

Worldwide NGL as a percentage of WTI

 

37%

 

31%

 

32%

 

33%

 

33%

 

 

 

32%

 

32%

 

33%

 

37%

 

34%

 

Worldwide NGL as a percentage of Brent

 

33%

 

28%

 

29%

 

31%

 

30%

 

 

 

31%

 

31%

 

32%

 

36%

 

33%

 

Domestic gas as a percentage of NYMEX

 

81%

 

77%

 

81%

 

72%

 

78%

 

 

 

73%

 

74%

 

85%

 

81%

 

79%

 

 



 

SCHEDULE 11

 

Occidental Petroleum Corporation

Oil and Gas Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating expenses ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

14.46

 

$

13.04

 

$

13.10

 

$

11.94

 

$

13.13

 

 

 

$

11.67

 

$

11.80

 

$

12.26

 

$

12.59

 

$

12.07

 

Latin America

 

$

9.95

 

$

11.99

 

$

13.60

 

$

12.39

 

$

11.93

 

 

 

$

8.55

 

$

13.12

 

$

14.93

 

$

16.34

 

$

13.16

 

Middle East / North Africa

 

$

12.51

 

$

11.03

 

$

8.72

 

$

8.01

 

$

9.87

 

 

 

$

9.02

 

$

8.35

 

$

8.83

 

$

10.39

 

$

9.12

 

Total Oil and Gas

 

$

13.36

 

$

12.10

 

$

11.15

 

$

9.95

 

$

11.57

 

 

 

$

10.28

 

$

10.21

 

$

10.81

 

$

11.80

 

$

10.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes other than on income ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3.14

 

$

3.30

 

$

2.36

 

$

1.46

 

$

2.57

 

 

 

$

2.12

 

$

2.41

 

$

1.96

 

$

2.20

 

$

2.17

 

Total Oil and Gas

 

$

1.63

 

$

1.85

 

$

1.20

 

$

0.67

 

$

1.32

 

 

 

$

1.15

 

$

1.12

 

$

0.97

 

$

1.09

 

$

1.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DD&A expense ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

17.12

 

$

17.82

 

$

18.24

 

$

17.32

 

$

17.63

 

 

 

$

24.63

 

$

25.59

 

$

25.58

 

$

25.29

 

$

25.27

 

Latin America

 

$

14.05

 

$

14.66

 

$

14.61

 

$

14.87

 

$

14.54

 

 

 

$

12.88

 

$

12.00

 

$

11.13

 

$

12.41

 

$

12.12

 

Middle East / North Africa

 

$

13.41

 

$

14.20

 

$

12.36

 

$

15.68

 

$

14.02

 

 

 

$

6.42

 

$

5.38

 

$

5.66

 

$

5.78

 

$

5.81

 

Total Oil and Gas

 

$

15.35

 

$

16.06

 

$

15.39

 

$

16.36

 

$

15.81

 

 

 

$

15.61

 

$

15.00

 

$

15.58

 

$

15.69

 

$

15.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

3.58

 

$

3.57

 

$

2.88

 

$

2.69

 

$

3.15

 

 

 

$

2.88

 

$

2.22

 

$

2.95

 

$

3.71

 

$

2.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration Expense ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

5

 

$

6

 

$

3

 

$

5

 

$

19

 

 

 

$

2

 

$

3

 

$

3

 

$

5

 

$

13

 

Latin America

 

-

 

-

 

-

 

2

 

2

 

 

 

1

 

1

 

-

 

-

 

2

 

Middle East / North Africa

 

3

 

4

 

2

 

6

 

15

 

 

 

6

 

23

 

6

 

12

 

47

 

 

 

$

8

 

$

10

 

$

5

 

$

13

 

$

36

 

 

 

$

9

 

$

27

 

$

9

 

$

17

 

$

62

 

 



 

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

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Quarter-over-Quarter 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income (loss)

 

$

 736

 

$

57

 

$

 324

 

$

 162

 

 

 

 

 

$

(106

)

$

(508

)

$

(117

)

$

(49

)

 

 

Sales price

 

(934

)

217

 

(261

)

(347

)

 

 

 

 

(378

)

377

 

102

 

144

 

 

 

Sales volume

 

10

 

28

 

(14

)

39

 

 

 

 

 

(88

)

19

 

(50

)

(4

)

 

 

Operating expenses

 

101

 

30

 

45

 

13

 

 

 

 

 

59

 

(4

)

8

 

(51

)

 

 

DD&A rate

 

123

 

(5

)

5

 

23

 

 

 

 

 

16

 

(2

)

(1

)

(1

)

 

 

Exploration expense

 

52

 

(3

)

5

 

(8

)

 

 

 

 

4

 

(17

)

18

 

(9

)

 

 

All others

 

(31

)

-

 

58

 

12

 

 

 

 

 

(15

)

18

 

(9

)

(28

)

 

 

Current quarter core income (loss)

 

$

57

 

$

 324

 

$

 162

 

$

(106

)

 

 

 

 

$

(508

)

$

(117

)

$

(49

)

$

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

 160

 

$

 139

 

$

 136

 

$

 174

 

 

 

 

 

$

 116

 

$

 126

 

$

88

 

$

 117

 

 

 

Sales price

 

(92

)

2

 

(42

)

(37

)

 

 

 

 

(43

)

35

 

25

 

36

 

 

 

Sales volume / mix

 

(26

)

16

 

(8

)

(22

)

 

 

 

 

20

 

21

 

(13

)

4

 

 

 

Operations / manufacturing

 

89

 

(20

)

80

 

10

 

 

 

 

 

34

 

(82

)

7

 

(20

)

 

 

All others

 

8

 

(1

)

8

 

(9

)

 

 

 

 

(1

)

(12

)

10

 

15

 

 

 

Current quarter core income

 

$

 139

 

$

 136

 

$

 174

 

$

 116

 

 

 

 

 

$

 126

 

$

88

 

$

 117

 

$

 152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income (loss)

 

$

 168

 

$

(5

)

$

84

 

$

31

 

 

 

 

 

$

(45

)

$

(95

)

$

(58

)

$

(20

)

 

 

Marketing

 

(73

)

59

 

(91

)

(57

)

 

 

 

 

(3

)

4

 

41

 

(24

)

 

 

Gas plants

 

(14

)

1

 

(2

)

16

 

 

 

 

 

(17

)

6

 

(10

)

8

 

 

 

Pipelines

 

(83

)

29

 

23

 

(23

)

 

 

 

 

(31

)

23

 

4

 

(8

)

 

 

Power generation

 

(3

)

-

 

17

 

(12

)

 

 

 

 

3

 

2

 

6

 

(10

)

 

 

All others

 

-

 

-

 

-

 

-

 

 

 

 

 

(2

)

2

 

(3

)

6

 

 

 

Current quarter core income (loss)

 

$

(5

)

$

84

 

$

31

 

$

(45

)

 

 

 

 

$

(95

)

$

(58

)

$

(20

)

$

(48

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

1,719

 

$

1,703

 

$

1,571

 

$

 736

 

$

5,729

 

 

 

$

57

 

$

 324

 

$

 162

 

$

(106

)

$

 437

 

Sales price

 

(1,923

)

(1,714

)

(1,768

)

(1,320

)

(6,725

)

 

 

(747

)

(588

)

(219

)

228

 

(1,326

)

Sales volume

 

210

 

247

 

163

 

216

 

836

 

 

 

(18

)

12

 

(111

)

(70

)

(187

)

Operating expenses

 

(51

)

6

 

83

 

116

 

154

 

 

 

140

 

85

 

75

 

(12

)

288

 

DD&A rate

 

102

 

84

 

87

 

84

 

357

 

 

 

19

 

27

 

41

 

(5

)

82

 

Exploration expense

 

19

 

28

 

22

 

47

 

116

 

 

 

(2

)

(16

)

(4

)

(5

)

(27

)

All others

 

(19

)

(30

)

4

 

15

 

(30

)

 

 

43

 

39

 

7

 

(28

)

61

 

Current quarter core income (loss)

 

$

57

 

$

 324

 

$

 162

 

$

(106

)

$

 437

 

 

 

$

(508

)

$

(117

)

$

(49

)

$

2

 

$

(672

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

 136

 

$

 133

 

$

 140

 

$

 160

 

$

 569

 

 

 

$

 139

 

$

 136

 

$

 174

 

$

 116

 

$

 565

 

Sales price

 

(88

)

(115

)

(181

)

(177

)

(561

)

 

 

(123

)

(76

)

(11

)

59

 

(151

)

Sales volume / mix

 

(44

)

(29

)

1

 

(46

)

(118

)

 

 

4

 

(22

)

(24

)

11

 

(31

)

Operations / manufacturing

 

145

 

146

 

213

 

174

 

678

 

 

 

109

 

59

 

(15

)

(47

)

106

 

All others

 

(10

)

1

 

1

 

5

 

(3

)

 

 

(3

)

(9

)

(7

)

13

 

(6

)

Current quarter core income

 

$

 139

 

$

 136

 

$

 174

 

$

 116

 

$

 565

 

 

 

$

 126

 

$

88

 

$

 117

 

$

 152

 

$

 483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income (loss)

 

$

96

 

$

 130

 

$

 155

 

$

 168

 

$

 549

 

 

 

$

(5

)

$

84

 

$

31

 

$

(45

)

$

65

 

Marketing

 

(21

)

7

 

(98

)

(165

)

(277

)

 

 

(93

)

(148

)

(14

)

20

 

(235

)

Gas plants

 

(41

)

(33

)

(35

)

3

 

(106

)

 

 

(2

)

3

 

(6

)

(13

)

(18

)

Pipelines

 

(26

)

(15

)

6

 

(45

)

(80

)

 

 

(2

)

(8

)

(27

)

(12

)

(49

)

Power generation

 

(12

)

(11

)

4

 

-

 

(19

)

 

 

7

 

10

 

(1

)

1

 

17

 

All others

 

(1

)

6

 

(1

)

(6

)

(2

)

 

 

-

 

1

 

(3

)

1

 

(1

)

Current quarter core income (loss)

 

$

(5

)

$

84

 

$

31

 

$

(45

)

$

65

 

 

 

$

(95)

 

$

(58

)

$

(20

)

$

(48

)

$

(221

)