Attached files

file filename
8-K - 8-K - OCCIDENTAL PETROLEUM CORP /DE/a18-5214_18k.htm

Exhibit 99.1

 

 

Occidental Petroleum Announces 2017 Results and 2018 Guidance

 

·                 Significant progress on Breakeven Plan with expected completion in third quarter 2018

·                 2018 capital budget of $3.9 billion and estimated production growth of 8 to 12 percent, with 40 percent annual growth in Permian Resources

·                 Delivered play-leading well results in Greater Sand Dunes and added 750 locations with breakeven under $50 in Permian Resources

·                 F&D cost of $8.53 per BOE and 187 percent reserve replacement

·                 Chemical’s 4CPe plant operations started in December 2017, on budget and on time

 

HOUSTON — February 13, 2018 — Occidental Petroleum Corporation (NYSE:OXY) today announced reported net income of $497 million, or $0.65 per diluted share, for the fourth quarter of 2017, compared with $190 million, or $0.25 per diluted share, for the third quarter of 2017. Core income for the fourth quarter of 2017 was $313 million, or $0.41 per diluted share, compared with $137 million, or $0.18 per diluted share, for the third quarter of 2017.

 

“In 2017, our investments in people, technology and assets continued to pay off, putting us ahead of schedule on our breakeven plan. All of our segments generated significant free cash flow, and we achieved record-breaking well results in our Permian Resources business,” said President and Chief Executive Officer Vicki Hollub. “We remain committed to value-based production growth as we execute our returns-focused capital program in 2018.”

 

QUARTERLY RESULTS
Oil and Gas

 

Total average daily production volumes were 621,000 barrels of oil equivalent (BOE) for the fourth quarter of 2017, compared to 600,000 BOE in the third quarter of 2017. Permian Resources average daily production volumes improved from the prior quarter by 20,000 BOE to 159,000 BOE in the fourth quarter of 2017 due to increased drilling activity and well productivity. Average daily production for Permian EOR increased by 2,000 BOE from the prior quarter to 155,000 BOE in the fourth quarter of 2017.

 

Oil and gas pre-tax income for the fourth quarter of 2017 was $44 million, compared to $220 million for the prior quarter. Fourth quarter income reflected non-cash charges on non-core Permian acreage of approximately $400 million, partially offset by sale gains of $64 million, while third quarter income included net gains on sales of domestic assets of $81 million. Excluding the charges and gains on sales, oil and gas income for the fourth quarter of 2017 was over $240 million higher than the third quarter, mainly due to improved crude oil and NGL prices.

 

Page 1 of 4



 

For the fourth quarter of 2017, average WTI and Brent marker prices were $55.40 per barrel and $61.54 per barrel, respectively. Average worldwide realized crude oil prices were $53.67 per barrel for the fourth quarter of 2017, an increase of 16 percent compared with the third quarter of 2017. Average worldwide realized natural gas liquids (NGLs) prices were $25.08 per barrel in the fourth quarter of 2017, an improvement of 21 percent compared to the third quarter of 2017. Average domestic realized natural gas prices were $2.08 per MCF in the fourth quarter of 2017, compared to $2.15 per MCF in the third quarter of 2017.

 

Oil & Gas Preliminary Reserves

 

At year-end 2017, Occidental’s preliminary worldwide proved reserves totaled 2.6 billion BOE, compared to 2.4 billion BOE at the end of 2016. Proved reserve additions from all sources were 412 million BOE, compared to production of 220 million BOE, and represented a reserves replacement ratio of 187 percent. Additions from improved recoveries were 201 million BOE and revisions were net positive 151 million BOE. Preliminary domestic proved reserves totaled 1.6 billion BOE at the end of 2017, compared to 1.4 billion BOE at the end of 2016. Occidental’s domestic operations had proved reserves additions from all sources of 313 million BOE, compared to production of 111 million BOE, for a reserves replacement ratio of over 280 percent. Total company finding and development costs (F&D) were $8.53 per BOE in 2017, compared to $9.65 per BOE in 2016.

 

As of December 31, 2017, the company’s proved reserves consisted of approximately 58 percent oil, 17 percent NGL and 25 percent gas. Of the total proved reserves, approximately 60 percent is in the United States and 40 percent is in international locations. Approximately 74 percent of the proved reserves is developed and 26 percent is undeveloped.

 

 

Chemical

 

Chemical pre-tax income for the fourth quarter of 2017 was $222 million, compared to pre-tax income of $200 million in the third quarter of 2017. The fourth quarter included a gain on sale of $5 million. The increase in core earnings was primarily due to higher realized caustic soda pricing, partially offset by unfavorable vinyl margins. Scheduled and unscheduled plant outages occurred at various facilities in the fourth quarter, resulting in lower sales volumes across many product lines.

 

A new manufacturing facility in Geismar, Louisiana, was completed on budget and on time in December 2017 and is expected to achieve full capacity in 2018. The facility manufactures 4CPe, a raw material used in making next-generation, climate-friendly refrigerants with low global-warming and zero-ozone depletion potential.

 

Page 2 of 4



 

Midstream and Marketing

 

Midstream pre-tax income for the fourth quarter of 2017 was $9 million, compared to $4 million for the third quarter of 2017. The fourth quarter results included non-cash charges of $120 million on idled facilities. Excluding the charges, the increase in fourth quarter income of $125 million, compared to the prior quarter, was due to higher marketing margins from improved crude oil price spreads and additional incremental margin earned from exporting crude oil from the Ingleside Crude Terminal and higher gas processing income due to higher NGL prices and lower plant expenses.

 

 

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.

 

 

Non-GAAP Measures

 

This press release and the accompanying attachments refer to “finding and development cost” (F&D) and “reserves replacement,” which are non-GAAP measures that Occidental believes are widely used in our industry, as well as by analysts and investors, to measure and evaluate the cost of replacing annual production and adding proved reserves. Occidental’s definitions of these non-GAAP measures may differ from similarly titled measures provided by other companies and as a result may not be comparable. F&D Cost – All-In is calculated by dividing total costs incurred for the year as defined by GAAP by the sum of proved reserve revisions, improved recovery, extensions and discoveries and purchases of minerals in place for the year. F&D Cost – Organic is F&D Cost – All-In excluding both the property acquisition costs and purchases of minerals in place, and F&D – Program Additions further excludes reserve revisions. Reserves Replacement – All-In is calculated by dividing the sum of proved reserve revisions, improved recovery, extensions and discoveries and purchases and sales of minerals in place for the year by current year production. Reserves Replacement – Organic is Reserves Replacement – All-In, excluding purchases and sales of minerals in place for the year.

 

 

Forward-Looking Statements

 

Portions of this press release contain forward-looking statements and involve risks and uncertainties that could materially affect expected results of operations, liquidity, cash flows and business prospects. Actual results may differ from anticipated results, sometimes materially, and reported results should not be considered an indication of future performance. Factors that could

 

Page 3 of 4



 

cause results to differ include, but are not limited to: global commodity pricing fluctuations; supply and demand considerations for Occidental’s products; higher-than-expected costs; the regulatory approval environment; 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; reorganization or restructuring of Occidental’s operations; 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 2016 Form 10-K.

 

 

-0-

 

Contacts:

 

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

 

or

 

Investors:
Richard A. Jackson
713-215-7235
richard_jackson@oxy.com

 

On the web: www.oxy.com

 

Page 4 of 4



 

Occidental Petroleum Corporation

 

Quarter 4 2017 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

 

 

 

13

 

Preliminary Reserves Replacement and Multi-Year Data - WORLDWIDE

 

 

 

14

 

Preliminary Reserves Replacement and Multi-Year Data - UNITED STATES ONLY

 

 

 

15

 

Preliminary Proved Oil Reserves (MMbbl)

 

 

 

16

 

Preliminary Proved NGLs Reserves (MMbbl)

 

 

 

17

 

Preliminary Proved Natural Gas Reserves (Bcf)

 

 

 

18

 

Preliminary Total Proved Reserves (MMBOE)

 

 

 

19

 

Preliminary Costs Incurred

 



 

SCHEDULE 1

 

Occidental Petroleum Corporation

Summary Highlights

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

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)

 

$

78

 

$

(139)

 

$

(241)

 

$

(272)

 

$

(574)

 

 

$

117

 

$

507

 

$

190

 

$

497

 

$

1,311

 

Reported EPS - Diluted ($/share)

 

$

0.10

 

$

(0.18)

 

$

(0.32)

 

$

(0.36)

 

$

(0.75)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.70

 

Effective tax rate

 

36%

 

41%

 

11%

 

55%

 

40%

 

 

40%

 

36%

 

31%

 

-653%

 

1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Loss) ($ millions)

 

$

(426)

 

$

(136)

 

$

(112)

 

$

(97)

 

$

(771)

 

 

$

117

 

$

119

 

$

137

 

$

313

 

$

686

 

Core EPS - Diluted ($/share)

 

$

(0.56)

 

$

(0.18)

 

$

(0.15)

 

$

(0.13)

 

$

(1.01)

 

 

$

0.15

 

$

0.15

 

$

0.18

 

$

0.41

 

$

0.89

 

Effective tax rate

 

29%

 

41%

 

-6%

 

-29%

 

24%

 

 

40%

 

37%

 

29%

 

40%

 

37%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

 

764.4

 

764.9

 

765.5

 

765.5

 

765.1

 

Diluted (millions)

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

 

765.2

 

765.9

 

766.4

 

766.4

 

765.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

316

 

302

 

294

 

296

 

302

 

 

303

 

296

 

297

 

319

 

304

 

US oil (MBBL/D)

 

197

 

190

 

181

 

184

 

189

 

 

192

 

195

 

199

 

214

 

200

 

Worldwide (MBOE/D)

 

657

 

653

 

605

 

607

 

630

 

 

584

 

601

 

600

 

621

 

602

 

Worldwide sales (MBOE/D)

 

651

 

660

 

609

 

607

 

632

 

 

583

 

603

 

600

 

624

 

603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Ongoing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

278

 

274

 

268

 

272

 

273

 

 

278

 

289

 

297

 

319

 

296

 

US oil (MBBL/D)

 

194

 

187

 

179

 

183

 

186

 

 

190

 

195

 

199

 

214

 

200

 

Worldwide (MBOE/D)

 

561

 

581

 

579

 

583

 

575

 

 

559

 

594

 

600

 

621

 

594

 

Worldwide sales (MBOE/D)

 

555

 

588

 

583

 

583

 

577

 

 

558

 

596

 

600

 

624

 

595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

29.42

 

$

39.66

 

$

41.49

 

$

45.08

 

$

38.73

 

 

$

49.04

 

$

46.55

 

$

46.19

 

$

53.67

 

$

48.93

 

Worldwide NGL ($/BBL)

 

$

10.86

 

$

14.59

 

$

14.99

 

$

18.36

 

$

14.82

 

 

$

21.59

 

$

18.90

 

$

20.73

 

$

25.08

 

$

21.63

 

Domestic gas ($/MCF)

 

$

1.50

 

$

1.46

 

$

2.30

 

$

2.39

 

$

1.90

 

 

$

2.68

 

$

2.23

 

$

2.15

 

$

2.08

 

$

2.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

822

 

$

935

 

$

614

 

$

998

 

$

3,369

 

 

$

1,049

 

$

1,033

 

$

1,081

 

$

1,514

 

$

4,677

 

Working capital changes

 

(316)

 

(195)

 

51

 

71

 

(389)

 

 

(389)

 

83

 

(4)

 

(51)

 

(361)

 

Other, net

 

(367)

 

63

 

(9)

 

(148)

 

(461)

 

 

(8)

 

737

 

(7)

 

(42)

 

680

 

Operating - continuing operations

 

$

139

 

$

803

 

$

656

 

$

921

 

$

2,519

 

 

$

652

 

$

1,853

 

$

1,070

 

$

1,421

 

$

4,996

 

Capital expenditures

 

$

(687)

 

$

(657)

 

$

(642)

 

$

(891)

 

$

(2,877)

 

 

$

(752)

 

$

(779)

 

$

(947)

 

$

(1,160)

 

$

(3,638)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

Year-to-date

 

 

Mar

 

Jun

 

Sep

 

Dec

 

 

 

 

Mar

 

Jun

 

Sep

 

Dec

 

 

 

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income (Loss) ($ millions)

 

$

78

 

$

(61)

 

$

(302)

 

$

(574)

 

 

 

 

$

117

 

$

624

 

$

814

 

$

1,311

 

 

 

Reported EPS - Diluted ($/share)

 

$

0.10

 

$

(0.08)

 

$

(0.40)

 

$

(0.75)

 

 

 

 

$

0.15

 

$

0.81

 

$

1.06

 

$

1.70

 

 

 

Effective tax rate

 

36%

 

38%

 

31%

 

40%

 

 

 

 

40%

 

37%

 

35%

 

1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Loss) ($ millions)

 

$

(426)

 

$

(562)

 

$

(674)

 

$

(771)

 

 

 

 

$

117

 

$

236

 

$

373

 

$

686

 

 

 

Core EPS - Diluted ($/share)

 

$

(0.56)

 

$

(0.74)

 

$

(0.88)

 

$

(1.01)

 

 

 

 

$

0.15

 

$

0.31

 

$

0.48

 

$

0.89

 

 

 

Effective tax rate

 

29%

 

32%

 

28%

 

24%

 

 

 

 

40%

 

38%

 

35%

 

37%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

763.4

 

763.5

 

763.7

 

763.8

 

 

 

 

764.4

 

764.7

 

764.9

 

765.1

 

 

 

Diluted (millions)

 

763.4

 

763.5

 

763.7

 

763.8

 

 

 

 

765.2

 

765.5

 

765.7

 

765.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

316

 

309

 

304

 

302

 

 

 

 

303

 

300

 

299

 

304

 

 

 

US oil (MBBL/D)

 

197

 

193

 

189

 

189

 

 

 

 

192

 

194

 

196

 

200

 

 

 

Worldwide (MBOE/D)

 

657

 

655

 

638

 

630

 

 

 

 

584

 

593

 

595

 

602

 

 

 

Worldwide sales (MBOE/D)

 

651

 

656

 

640

 

632

 

 

 

 

583

 

593

 

595

 

603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Ongoing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

278

 

276

 

273

 

273

 

 

 

 

278

 

284

 

288

 

296

 

 

 

US oil (MBBL/D)

 

194

 

190

 

186

 

186

 

 

 

 

190

 

193

 

195

 

200

 

 

 

Worldwide (MBOE/D)

 

561

 

571

 

573

 

575

 

 

 

 

559

 

577

 

584

 

594

 

 

 

Worldwide sales (MBOE/D)

 

555

 

572

 

575

 

577

 

 

 

 

558

 

577

 

584

 

595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

29.42

 

$

34.46

 

$

36.70

 

$

38.73

 

 

 

 

$

49.04

 

$

47.77

 

$

47.23

 

$

48.93

 

 

 

Worldwide NGL ($/BBL)

 

$

10.86

 

$

12.80

 

$

13.58

 

$

14.82

 

 

 

 

$

21.59

 

$

20.18

 

$

20.37

 

$

21.63

 

 

 

Domestic gas ($/MCF)

 

$

1.50

 

$

1.48

 

$

1.74

 

$

1.90

 

 

 

 

$

2.68

 

$

2.48

 

$

2.38

 

$

2.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

822

 

$

1,757

 

$

2,371

 

$

3,369

 

 

 

 

$

1,049

 

$

2,082

 

$

3,163

 

$

4,677

 

 

 

Working capital changes

 

(316)

 

(511)

 

(460)

 

(389)

 

 

 

 

(389)

 

 

(306)

 

(310)

 

(361)

 

 

 

Other, net

 

(367)

 

(304)

 

(313)

 

(461)

 

 

 

 

(8)

 

 

729

 

722

 

680

 

 

 

Operating - continuing operations

 

$

139

 

$

942

 

$

1,598

 

$

2,519

 

 

 

 

$

652

 

$

2,505

 

$

3,575

 

$

4,996

 

 

 

Capital expenditures

 

$

(687)

 

$

(1,344)

 

$

(1,986)

 

$

(2,877)

 

 

 

 

$

(752)

 

$

(1,531)

 

$

(2,478)

 

$

(3,638)

 

 

 

 

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)

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

Reported Results

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(578)

 

$

(361)

 

$

(341)

 

$

(272)

 

$

(1,552)

 

 

$

(191)

 

$

210

 

$

(190)

 

$

(418)

 

$

(589)

 

Foreign

 

99

 

267

 

295

 

304

 

965

 

 

418

 

422

 

413

 

514

 

1,767

 

Exploration

 

(6)

 

(23)

 

(5)

 

(15)

 

(49)

 

 

(7)

 

(5)

 

(3)

 

(52)

 

(67)

 

 

 

(485)

 

(117)

 

(51)

 

17

 

(636)

 

 

220

 

627

 

220

 

44

 

1,111

 

Chemical

 

214

 

88

 

117

 

152

 

571

 

 

170

 

230

 

200

 

222

 

822

 

Midstream and Marketing

 

(95)

 

(58)

 

(180)

 

(48)

 

(381)

 

 

(47)

 

119

 

4

 

9

 

85

 

Segment Income (Loss)

 

(366)

 

(87)

 

(114)

 

121

 

(446)

 

 

343

 

976

 

424

 

275

 

2,018

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(57)

 

(84)

 

(62)

 

(72)

 

(275)

 

 

(78)

 

(81)

 

(85)

 

(80)

 

(324)

 

Other

 

(140)

 

(61)

 

(92)

 

(650)

 

(943)

 

 

(70)

 

(103)

 

(64)

 

(129)

 

(366)

 

Pre-tax Income (Loss)

 

(563)

 

(232)

 

(268)

 

(601)

 

(1,664)

 

 

195

 

792

 

275

 

66

 

1,328

 

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

291

 

234

 

242

 

531

 

1,298

 

 

113

 

(79)

 

100

 

769

 

903

 

Foreign

 

(88)

 

(138)

 

(212)

 

(198)

 

(636)

 

 

(191)

 

(206)

 

(185)

 

(338)

 

(920)

 

Income (Loss) From Continuing Operations

 

(360)

 

(136)

 

(238)

 

(268)

 

(1,002)

 

 

117

 

507

 

190

 

497

 

1,311

 

Discontinued Operations

 

438

 

(3)

 

(3)

 

(4)

 

428

 

 

-

 

-

 

-

 

-

 

-

 

Net Income (Loss)

 

$

78

 

$

(139)

 

$

(241)

 

$

(272)

 

$

(574)

 

 

$

117

 

$

507

 

$

190

 

$

497

 

$

1,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.10

 

$

(0.18)

 

$

(0.32)

 

$

(0.36)

 

$

(0.75)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.71

 

Diluted

 

$

0.10

 

$

(0.18)

 

$

(0.32)

 

$

(0.36)

 

$

(0.75)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

36%

 

41%

 

11%

 

55%

 

40%

 

 

40%

 

36%

 

31%

 

-653%

 

1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

23

 

$

-

 

$

59

 

$

24

 

$

106

 

 

$

-

 

$

510

 

$

81

 

$

(341)

 

$

250

 

Foreign

 

-

 

-

 

(61)

 

(9)

 

(70)

 

 

-

 

-

 

-

 

4

 

4

 

 

 

23

 

-

 

(2)

 

15

 

36

 

 

-

 

510

 

81

 

(337)

 

254

 

Chemical

 

88

 

-

 

-

 

-

 

88

 

 

-

 

-

 

-

 

5

 

5

 

Midstream and Marketing

 

-

 

-

 

(160)

 

-

 

(160)

 

 

-

 

94

 

-

 

(120)

 

(26)

 

Segment Income (Loss)

 

111

 

-

 

(162)

 

15

 

(36)

 

 

-

 

604

 

81

 

(452)

 

233

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

(78)

 

-

 

-

 

(541)

 

(619)

 

 

-

 

-

 

-

 

-

 

-

 

Pre-tax Income (Loss)

 

33

 

-

 

(162)

 

(526)

 

(655)

 

 

-

 

604

 

81

 

(452)

 

233

 

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

32

 

1

 

36

 

210

 

279

 

 

-

 

(216)

 

(28)

 

735

 

491

 

Foreign

 

1

 

(1)

 

-

 

145

 

145

 

 

-

 

-

 

-

 

(99)

 

(99)

 

Income (Loss) From Continuing Operations

 

66

 

-

 

(126)

 

(171)

 

(231)

 

 

-

 

388

 

53

 

184

 

625

 

Discontinued Operations

 

438

 

(3)

 

(3)

 

(4)

 

428

 

 

-

 

-

 

-

 

-

 

-

 

Net Income (Loss)

 

$

504

 

$

(3)

 

$

(129)

 

$

(175)

 

$

197

 

 

$

-

 

$

388

 

$

53

 

$

184

 

$

625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(601)

 

$

(361)

 

$

(400)

 

$

(296)

 

$

(1,658)

 

 

$

(191)

 

$

(300)

 

$

(271)

 

(77)

 

$

(839)

 

Foreign

 

99

 

267

 

356

 

313

 

1,035

 

 

418

 

422

 

413

 

510

 

1,763

 

Exploration

 

(6)

 

(23)

 

(5)

 

(15)

 

(49)

 

 

(7)

 

(5)

 

(3)

 

(52)

 

(67)

 

 

 

(508)

 

(117)

 

(49)

 

2

 

(672)

 

 

220

 

117

 

139

 

381

 

857

 

Chemical

 

126

 

88

 

117

 

152

 

483

 

 

170

 

230

 

200

 

217

 

817

 

Midstream and Marketing

 

(95)

 

(58)

 

(20)

 

(48)

 

(221)

 

 

(47)

 

25

 

4

 

129

 

111

 

Segment Income (Loss)

 

(477)

 

(87)

 

48

 

106

 

(410)

 

 

343

 

372

 

343

 

727

 

1,785

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(57)

 

(84)

 

(62)

 

(72)

 

(275)

 

 

(78)

 

(81)

 

(85)

 

(80)

 

(324)

 

Other

 

(62)

 

(61)

 

(92)

 

(109)

 

(324)

 

 

(70)

 

(103)

 

(64)

 

(129)

 

(366)

 

Pre-tax Income (Loss)

 

(596)

 

(232)

 

(106)

 

(75)

 

(1,009)

 

 

195

 

188

 

194

 

518

 

1,095

 

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

259

 

233

 

206

 

321

 

1,019

 

 

113

 

137

 

128

 

34

 

412

 

Foreign

 

(89)

 

(137)

 

(212)

 

(343)

 

(781)

 

 

(191)

 

(206)

 

(185)

 

(239)

 

(821)

 

Net Income (Loss)

 

$

(426)

 

$

(136)

 

$

(112)

 

$

(97)

 

$

(771)

 

 

$

117

 

$

119

 

$

137

 

$

313

 

$

686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.56)

 

$

(0.18)

 

$

(0.15)

 

$

(0.13)

 

$

(1.01)

 

 

$

0.15

 

$

0.15

 

$

0.18

 

$

0.41

 

$

0.89

 

Diluted

 

$

(0.56)

 

$

(0.18)

 

$

(0.15)

 

$

(0.13)

 

$

(1.01)

 

 

$

0.15

 

$

0.15

 

$

0.18

 

$

0.41

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

29%

 

41%

 

-6%

 

-29%

 

24%

 

 

40%

 

37%

 

29%

 

40%

 

37%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

SCHEDULE 3

 

Occidental Petroleum Corporation

Segment Results After Tax Allocations

(Amounts in millions, except per share amounts)

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

Reported Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(372

)

$

(233

)

$

(219

)

$

(175

)

$

(999

)

 

 

$

(122

)

$

134

 

$

(125

)

$

(268

)

$

(381

)

Foreign

 

5

 

111

 

141

 

118

 

375

 

 

 

243

 

222

 

240

 

277

 

982

 

Exploration

 

(6

)

(23

)

(5

)

(14

)

(48

)

 

 

(5

)

(4

)

(2

)

(48

)

(59

)

 

 

(373

)

(145

)

(83

)

(71

)

(672

)

 

 

116

 

352

 

113

 

(39

)

542

 

Chemical

 

138

 

57

 

75

 

96

 

366

 

 

 

109

 

148

 

129

 

143

 

529

 

Midstream and Marketing

 

(56

)

(26

)

(101

)

(17

)

(200

)

 

 

(24

)

94

 

21

 

28

 

119

 

Segment Income (Loss)

 

(291

)

(114

)

(109

)

8

 

(506

)

 

 

201

 

594

 

263

 

132

 

1,190

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(57

)

(84

)

(62

)

(72

)

(275

)

 

 

(78

)

(81

)

(85

)

(80

)

(324

)

Other

 

(140

)

(61

)

(92

)

(412

)

(705

)

 

 

(70

)

(103

)

(64

)

(129

)

(366

)

Taxes

 

128

 

123

 

25

 

208

 

484

 

 

 

64

 

97

 

76

 

574

 

811

 

Income (Loss) From Continuing Operations

 

(360

)

(136

)

(238

)

(268

)

(1,002

)

 

 

117

 

507

 

190

 

497

 

1,311

 

Discontinued Operations

 

438

 

(3

)

(3

)

(4

)

428

 

 

 

-    

 

-    

 

-    

 

-    

 

-   

 

Net Income (Loss)

 

$

78

 

$

(139

)

$

(241

)

$

(272

)

$

(574

)

 

 

$

117

 

$

507

 

$

190

 

$

497

 

$

1,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.71

 

Diluted

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

15

 

$

-    

 

$

38

 

$

16

 

$

69

 

 

 

$

-

 

$

328

 

$

53

 

$

(220

)

$

161

 

Foreign

 

-    

 

-    

 

(61

)

(7

)

(68

)

 

 

-

 

-

 

-

 

4

 

4

 

Exploration

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

 

-

 

-

 

-

 

-

 

-    

 

 

 

15

 

-    

 

(23

)

9

 

1

 

 

 

-

 

328

 

53

 

(216

)

165

 

Chemical

 

56

 

-    

 

-    

 

-    

 

56

 

 

 

-

 

-

 

-

 

3

 

3

 

Midstream and Marketing

 

-    

 

-    

 

(103

)

-    

 

(103

)

 

 

-

 

60

 

-

 

(77

)

(17

)

Segment Income (Loss)

 

71

 

-    

 

(126

)

9

 

(46

)

 

 

-

 

388

 

53

 

(290

)

151

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-    

 

-    

 

-    

 

-    

 

-    

 

 

 

-

 

-

 

-

 

-

 

-    

 

Other

 

(78

)

-    

 

-    

 

(338

)

(416

)

 

 

-

 

-

 

-

 

-

 

-    

 

Taxes

 

73

 

-    

 

-    

 

158

 

231

 

 

 

-

 

-

 

-

 

474

 

474

 

Income (Loss) From Continuing Operations

 

66

 

-    

 

(126

)

(171

)

(231

)

 

 

-

 

388

 

53

 

184

 

625

 

Discontinued Operations

 

438

 

(3

)

(3

)

(4

)

428

 

 

 

-

 

-

 

-

 

-

 

-

 

Net Income (Loss)

 

$

504

 

$

(3

)

$

(129

)

$

(175

)

$

197

 

 

 

$

-

 

$

388

 

$

53

 

$

184

 

$

625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

(387

)

$

(233

)

$

(257

)

$

(191

)

$

(1,068

)

 

 

$

(122

)

$

(194

)

$

(178

)

$

(48

)

$

(542

)

Foreign

 

5

 

111

 

202

 

125

 

443

 

 

 

243

 

222

 

240

 

273

 

978

 

Exploration

 

(6

)

(23

)

(5

)

(14

)

(48

)

 

 

(5

)

(4

)

(2

)

(48

)

(59

)

 

 

(388

)

(145

)

(60

)

(80

)

(673

)

 

 

116

 

24

 

60

 

177

 

377

 

Chemical

 

82

 

57

 

75

 

96

 

310

 

 

 

109

 

148

 

129

 

140

 

526

 

Midstream and Marketing

 

(56

)

(26

)

2

 

(17

)

(97

)

 

 

(24

)

34

 

21

 

105

 

136

 

Segment Income (Loss)

 

(362

)

(114

)

17

 

(1

)

(460

)

 

 

201

 

206

 

210

 

422

 

1,039

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(57

)

(84

)

(62

)

(72

)

(275

)

 

 

(78

)

(81

)

(85

)

(80

)

(324

)

Other

 

(62

)

(61

)

(92

)

(74

)

(289

)

 

 

(70

)

(103

)

(64

)

(129

)

(366

)

Taxes

 

55

 

123

 

25

 

50

 

253

 

 

 

64

 

97

 

76

 

100

 

337

 

Net Income (Loss)

 

$

(426

)

$

(136

)

$

(112

)

$

(97

)

$

(771

)

 

 

$

117

 

$

119

 

$

137

 

$

313

 

$

686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

 

 

$

0.15

 

$

0.15

 

$

0.18

 

$

0.41

 

$

0.89

 

Diluted

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

 

 

$

0.15

 

$

0.15

 

$

0.18

 

$

0.41

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation - Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Diluted Earnings Per Share

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.70

 

After-Tax Non-Core Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

0.02

 

$

-    

 

$

0.05

 

$

0.02

 

$

0.09

 

 

 

$

-    

 

$

0.43

 

$

0.07

 

$

(0.29

)

$

0.20

 

Foreign

 

 

-    

 

 

-    

 

 

(0.08

)

 

(0.01

)

 

(0.09

)

 

 

 

-    

 

 

-    

 

 

-    

 

0.01

 

 

0.01

 

Exploration

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

-   

 

 

 

 

-    

 

 

-    

 

 

-    

 

-    

 

 

-    

 

Chemical

 

 

0.07

 

 

-    

 

 

-    

 

 

-    

 

 

0.07

 

 

 

 

-    

 

 

-    

 

 

-    

 

-

 

 

-

 

Midstream and Marketing

 

 

-    

 

 

-    

 

 

(0.13

)

 

-    

 

 

(0.13

)

 

 

 

-    

 

 

0.08

 

 

-    

 

(0.10

)

 

(0.02

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

-    

 

 

-    

 

 

-    

 

 

-    

 

 

-   

 

 

 

 

-    

 

 

-    

 

 

-    

 

-    

 

 

-    

 

Other

 

 

(0.10

)

 

-    

 

 

-    

 

 

(0.44

)

 

(0.54

)

 

 

 

-    

 

 

-    

 

 

-    

 

-    

 

 

-    

 

Taxes

 

 

0.10

  

 

-    

 

 

-    

 

 

0.21

 

 

0.30

 

 

 

 

-    

 

 

-    

 

 

-    

 

0.62

 

 

0.62

 

Discontinued Operations

 

 

0.57

 

 

-    

 

 

(0.01

)

 

(0.01

)

 

0.56

 

 

 

 

-    

 

 

-    

 

 

-    

 

-    

 

 

-    

 

Total After-Tax Non-Core Adjustments

 

$

0.66

 

$

-    

 

$

(0.17

)

$

(0.23

)

$

0.26

 

 

 

$

-    

 

$

0.51

 

$

0.07

 

$

0.24

 

$

0.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Diluted Earnings Per Share

 

$

(0.56

)

$

(0.18

)

$

(0.15

)

$

(0.13

)

$

(1.01

)

 

 

$

0.15

 

$

0.15

 

$

0.18

 

$

0.41

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Diluted Shares Outstanding (millions)

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

 

 

765.2

 

765.9

 

766.4

 

766.4

 

765.9

 

 

The difference between reported average diluted shares outstanding and core average diluted shares outstanding is immaterial and does not impact the calculation of core earnings per share. As such, core earnings per share is calculated as core earnings (loss) divided by reported average diluted shares outstanding.

 



 

SCHEDULE 4

Occidental Petroleum Corporation

Non-Core Adjustments Detail

(Amounts in millions)

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

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)

 

$

48

 

$

-

 

$

59

 

$

-

 

$

107

 

 

 

$

-

 

$

510

 

$

81

 

$

56

 

$

647

 

Asset impairments and related items

 

-

 

-

 

-

 

24

 

24

 

 

 

-

 

-

 

-

 

(397

)

(397

)

Other

 

(25

)

-

 

-

 

-

 

(25

)

 

 

-

 

-

 

-

 

-

 

-

 

 

 

23

 

-

 

59

 

24

 

106

 

 

 

-

 

510

 

81

 

(341

)

250

 

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

8

 

8

 

Asset impairments and related items

 

-

 

-

 

(61

)

(9

)

(70

)

 

 

-

 

-

 

-

 

(4

)

(4

)

 

 

-

 

-

 

(61

)

(9

)

(70

)

 

 

-

 

-

 

-

 

4

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Oil and Gas

 

23

 

-

 

(2

)

15

 

36

 

 

 

-

 

510

 

81

 

(337

)

254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sale gains

 

88

 

-

 

-

 

-

 

88

 

 

 

-

 

-

 

-

 

5

 

5

 

Total Chemical

 

88

 

-

 

-

 

-

 

88

 

 

 

-

 

-

 

-

 

5

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and equity investment gains (losses)

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

94

 

-

 

-

 

94

 

Asset impairments and related items

 

-

 

-

 

(160

)

-

 

(160

)

 

 

-

 

-

 

-

 

(120

)

(120

)

Total Midstream

 

-

 

-

 

(160

)

-

 

(160

)

 

 

-

 

94

 

-

 

(120

)

(26

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items (a)

 

(78

)

-

 

-

 

(541

)

(619

)

 

 

-

 

-

 

-

 

-

 

-

 

Total Corporate

 

(78

)

-

 

-

 

(541

)

(619

)

 

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes (b)

 

33

 

-

 

36

 

355

 

424

 

 

 

-

 

(216

)

(28

)

636

 

392

 

Income (Loss) From Continuing Operations

 

66

 

-

 

(126

)

(171

)

(231

)

 

 

-

 

388

 

53

 

184

 

625

 

Discontinued Operations

 

438

 

(3

)

(3

)

(4

)

428

 

 

 

-

 

-

 

-

 

-

 

-

 

Totals

 

$

504

 

$

(3

)

$

(129

)

$

(175

)

$

197

 

 

 

$

-

 

$

388

 

$

53

 

$

184

 

$

625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

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)

 

$

31

 

$

-

 

$

38

 

$

-

 

$

69

 

 

 

$

-

 

$

328

 

$

53

 

$

35

 

$

416

 

Asset impairments and related items

 

-

 

-

 

-

 

16

 

16

 

 

 

-

 

-

 

-

 

(255

)

(255

)

Other

 

(16

)

-

 

-

 

-

 

(16

)

 

 

-

 

-

 

-

 

-

 

-

 

 

 

15

 

-

 

38

 

16

 

69

 

 

 

-

 

328

 

53

 

(220

)

161

 

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sales gains (losses)

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

-

 

-

 

8

 

8

 

Asset impairments and related items

 

-

 

-

 

(61

)

(7

)

(68

)

 

 

-

 

-

 

-

 

(4

)

(4

)

 

 

-

 

-

 

(61

)

(7

)

(68

)

 

 

-

 

-

 

-

 

4

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Oil and Gas

 

15

 

-

 

(23

)

9

 

1

 

 

 

-

 

328

 

53

 

(216

)

165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset sale gains

 

56

 

-

 

-

 

-

 

56

 

 

 

-

 

-

 

-

 

3

 

3

 

Total Chemical

 

56

 

-

 

-

 

-

 

56

 

 

 

-

 

-

 

-

 

3

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and equity sales gains (losses)

 

-

 

-

 

-

 

-

 

-

 

 

 

-

 

60

 

-

 

-

 

60

 

Asset impairments and related items

 

-

 

-

 

(103

)

-

 

(103

)

 

 

-

 

-

 

-

 

(77

)

(77

)

Total Midstream

 

-

 

-

 

(103

)

-

 

(103

)

 

 

-

 

60

 

-

 

(77

)

(17

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items (a)

 

(78

)

-

 

-

 

(338

)

(416

)

 

 

-

 

-

 

-

 

-

 

-

 

Total Corporate

 

(78

)

-

 

-

 

(338

)

(416

)

 

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes (b)

 

73

 

-

 

-

 

158

 

231

 

 

 

-

 

-

 

-

 

474

 

474

 

Income (Loss) From Continuing Operations

 

66

 

-

 

(126

)

(171

)

(231

)

 

 

-

 

388

 

53

 

184

 

625

 

Discontinued Operations

 

438

 

(3

)

(3

)

(4

)

428

 

 

 

-

 

-

 

-

 

-

 

-

 

Totals

 

$

504

 

$

(3

)

$

(129

)

$

(175

)

$

197

 

 

 

$

-

 

$

388

 

$

53

 

$

184

 

$

625

 

 

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

(b) The 2016 amount included benefits for relinquishment of foreign exploration blocks.  The 2017 amount included benefits recognized due to the change in federal tax law and tax rate.

 



 

SCHEDULE 5

 

Occidental Petroleum Corporation

Consolidated Condensed Statements of Operations

(Amounts in millions, except per-share amounts)

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

$

1,275

 

$

1,625

 

$

1,660

 

$

1,817

 

$

6,377

 

 

 

$

1,894

 

$

1,848

 

$

1,865

 

$

2,263

 

$

7,870

 

Chemical

 

890

 

908

 

988

 

970

 

3,756

 

 

 

1,068

 

1,156

 

1,071

 

1,060

 

4,355

 

Midstream and Marketing

 

133

 

141

 

202

 

208

 

684

 

 

 

211

 

270

 

266

 

410

 

1,157

 

Eliminations

 

(175

)

(143

)

(202

)

(207

)

(727

)

 

 

(216

)

(214

)

(203

)

(241

)

(874

)

 

 

2,123

 

2,531

 

2,648

 

2,788

 

10,090

 

 

 

2,957

 

3,060

 

2,999

 

3,492

 

12,508

 

Interest, dividends and other income

 

20

 

27

 

25

 

34

 

106

 

 

 

21

 

31

 

20

 

27

 

99

 

Gains on sale of assets and equity investments, net

 

138

 

-    

 

60

 

4

 

202

 

 

 

-    

 

512

 

86

 

69

 

667

 

 

 

2,281

 

2,558

 

2,733

 

2,826

 

10,398

 

 

 

2,978

 

3,603

 

3,105

 

3,588

 

13,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND OTHER DEDUCTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

1,281

 

1,244

 

1,338

 

1,326

 

5,189

 

 

 

1,426

 

1,486

 

1,357

 

1,325

 

5,594

 

Depreciation, depletion and amortization

 

1,102

 

1,070

 

1,046

 

1,050

 

4,268

 

 

 

942

 

989

 

995

 

1,076

 

4,002

 

Selling, general and administrative and other operating expenses

 

272

 

338

 

316

 

404

 

1,330

 

 

 

272

 

352

 

352

 

448

 

1,424

 

Asset impairments and related items

 

78

 

-    

 

221

 

526

 

825

 

 

 

13

 

-    

 

11

 

521

 

545

 

Taxes other than on income

 

75

 

74

 

61

 

67

 

277

 

 

 

68

 

77

 

76

 

90

 

311

 

Exploration expense

 

9

 

27

 

9

 

17

 

62

 

 

 

11

 

8

 

8

 

55

 

82

 

Interest and debt expense, net

 

60

 

88

 

68

 

76

 

292

 

 

 

81

 

86

 

91

 

87

 

345

 

 

 

2,877

 

2,841

 

3,059

 

3,466

 

12,243

 

 

 

2,813

 

2,998

 

2,890

 

3,602

 

12,303

 

INCOME (LOSS) BEFORE INCOME TAXES AND OTHER ITEMS

 

(596

)

(283

)

(326

)

(640

)

(1,845

)

 

 

165

 

605

 

215

 

(14

)

971

 

Benefit from (provision for) domestic and foreign income taxes

 

203

 

96

 

30

 

333

 

662

 

 

 

(78

)

(285

)

(85

)

431

 

(17

)

Income from equity investments

 

33

 

51

 

58

 

39

 

181

 

 

 

30

 

187

 

60

 

80

 

357

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

(360

)

(136

)

(238

)

(268

)

(1,002

)

 

 

117

 

507

 

190

 

497

 

1,311

 

Discontinued operations, net

 

438

 

(3

)

(3

)

(4

)

428

 

 

 

-    

 

-    

 

-    

 

-    

 

-    

 

NET INCOME (LOSS)

 

$

78

 

$

(139

)

$

(241

)

$

(272

)

$

(574

)

 

 

$

117

 

$

507

 

$

190

 

$

497

 

$

1,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EARNINGS PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

(0.47

)

$

(0.18

)

$

(0.31

)

$

(0.35

)

$

(1.31

)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.71

 

Discontinued operations, net

 

0.57

 

-    

 

(0.01

)

(0.01

)

0.56

 

 

 

-    

 

-    

 

-    

 

-    

 

-    

 

BASIC EARNINGS PER COMMON SHARE

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER COMMON SHARE

 

$

0.10

 

$

(0.18

)

$

(0.32

)

$

(0.36

)

$

(0.75

)

 

 

$

0.15

 

$

0.66

 

$

0.25

 

$

0.65

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.75

 

$

0.75

 

$

0.76

 

$

0.76

 

$

3.02

 

 

 

$

0.76

 

$

0.76

 

$

0.77

 

$

0.77

 

$

3.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

 

 

764.4

 

764.9

 

765.5

 

765.5

 

765.1

 

DILUTED

 

763.4

 

763.6

 

764.0

 

764.1

 

763.8

 

 

 

765.2

 

765.9

 

766.4

 

766.4

 

765.9

 

 



 

SCHEDULE 6

 

Occidental Petroleum Corporation

Consolidated Condensed Balance Sheets

(Amounts in millions)

 

 

 

2016

 

2017

 

 

 

MAR

 

JUN

 

SEP

 

DEC

 

MAR

 

JUN

 

SEP

 

DEC

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

3,176

 

$

3,751

 

$

3,180

 

$

2,233

 

$

1,494

 

$

2,218

 

$

1,806

 

$

1,672

 

Trade receivables, net

 

2,780

 

3,113

 

3,521

 

3,989

 

4,316

 

3,913

 

3,749

 

4,145

 

Inventories

 

997

 

906

 

927

 

866

 

1,005

 

920

 

1,007

 

1,246

 

Assets held for sale

 

-

 

-

 

-

 

-

 

162

 

558

 

-

 

474

 

Other current assets

 

1,284

 

1,202

 

1,083

 

1,340

 

1,261

 

466

 

483

 

733

 

Total current assets

 

8,237

 

8,972

 

8,711

 

8,428

 

8,238

 

8,075

 

7,045

 

8,270

 

INVESTMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

1,301

 

1,360

 

1,420

 

1,401

 

1,436

 

1,572

 

1,526

 

1,515

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

71,643

 

72,250

 

72,495

 

71,293

 

69,612

 

68,796

 

70,315

 

70,246

 

Accumulated depreciation, depletion and amortization

 

(40,138

)

(41,212

)

(42,076

)

(38,956)

 

(37,607

)

(37,330

)

(38,250

)

(39,072

)

 

 

31,505

 

31,038

 

30,419

 

32,337

 

32,005

 

31,466

 

32,065

 

31,174

 

LONG-TERM RECEIVABLES AND OTHER ASSETS, NET

 

975

 

1,025

 

1,080

 

943

 

786

 

869

 

807

 

1,067

 

TOTAL ASSETS

 

$

42,018

 

$

42,395

 

$

41,630

 

$

43,109

 

$

42,465

 

$

41,982

 

$

41,443

 

$

42,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

2,000

 

$

-

 

$

-

 

$

-

 

$

500

 

$

500

 

$

500

 

$

500

 

Accounts payable

 

2,801

 

3,126

 

3,392

 

3,926

 

4,071

 

3,825

 

3,734

 

4,408

 

Accrued liabilities

 

2,025

 

2,141

 

2,296

 

2,436

 

2,155

 

2,050

 

2,128

 

2,492

 

Liabilities of assets held for sale

 

-

 

-

 

-

 

-

 

126

 

16

 

-

 

-

 

Total current liabilities

 

6,826

 

5,267

 

5,688

 

6,362

 

6,852

 

6,391

 

6,362

 

7,400

 

LONG-TERM DEBT, NET

 

5,608

 

8,331

 

8,333

 

9,819

 

9,322

 

9,324

 

9,326

 

9,328

 

DEFERRED CREDITS AND OTHER LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred domestic and foreign income taxes

 

1,642

 

1,646

 

1,411

 

1,132

 

1,031

 

1,059

 

978

 

581

 

Asset retirement obligations

 

1,050

 

1,053

 

1,057

 

1,245

 

1,139

 

1,131

 

1,134

 

1,241

 

Pension and post retirement obligations

 

1,003

 

1,019

 

1,034

 

963

 

976

 

989

 

1,002

 

1,005

 

Environmental remediation reserves

 

314

 

309

 

342

 

739

 

736

 

742

 

732

 

728

 

Other

 

1,786

 

1,669

 

1,469

 

1,352

 

1,330

 

1,309

 

1,240

 

1,171

 

 

 

5,795

 

5,696

 

5,313

 

5,431

 

5,212

 

5,230

 

5,086

 

4,726

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $.20 per share par value

 

178

 

178

 

178

 

178

 

179

 

179

 

179

 

179

 

Treasury stock

 

(9,128

)

(9,136

)

(9,143

)

(9,143)

 

(9,143

)

(9,149

)

(9,154

)

(9,168

)

Additional paid-in capital

 

7,668

 

7,697

 

7,719

 

7,747

 

7,783

 

7,824

 

7,850

 

7,884

 

Retained earnings

 

25,375

 

24,661

 

23,836

 

22,981

 

22,513

 

22,435

 

22,032

 

21,935

 

Accumulated other comprehensive loss

 

(304

)

(299

)

(294

)

(266)

 

(253

)

(252

)

(238

)

(258

)

Total equity

 

23,789

 

23,101

 

22,296

 

21,497

 

21,079

 

21,037

 

20,669

 

20,572

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

42,018

 

$

42,395

 

$

41,630

 

$

43,109

 

$

42,465

 

$

41,982

 

$

41,443

 

$

42,026

 

 



 

SCHEDULE 7

 

Occidental Petroleum Corporation

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

(Amounts in millions)

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

78

 

$

(139

)

$

(241

)

$

(272

)

$

(574

)

 

 

$

117

 

$

507

 

$

190

 

$

497

 

$

1,311

 

Depreciation, depletion and amortization (see detail below)

 

1,102

 

1,070

 

1,046

 

1,050

 

4,268

 

 

 

942

 

989

 

995

 

1,076

 

4,002

 

Deferred income tax (benefit) provision

 

77

 

(1

)

(238

)

(355

)

(517

)

 

 

(108

)

84

 

(87

)

(608

)

(719

)

Asset impairments and other non-cash charges

 

(435

)

5

 

47

 

575

 

192

 

 

 

98

 

(547

)

(17

)

549

 

83

 

Operating cash flow before working capital

 

822

 

935

 

614

(a)

998

 

3,369

 

 

 

1,049

 

1,033

 

1,081

 

1,514

 

4,677

 

Working capital changes

 

(316

)

(195

)

51

 

71

 

(389

)

 

 

(389

)

83

 

(4

)

(51

)

(361

)

Other, net (b)

 

(367

)

63

 

(9

)

(148

)

(461

)

 

 

(8

)

737

 

(7

)

(42

)

680

 

Operating cash flow from continuing operations

 

139

 

803

 

656

 

921

 

2,519

 

 

 

652

 

1,853

 

1,070

 

1,421

 

4,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (see detail below)

 

(687

)

(657

)

(642

)

(891

)

(2,877

)

 

 

(752

)

(779

)

(947

)

(1,160

)

(3,638

)

Payment for purchases of assets

 

(24

)

(10

)

(48

)

(1,962

)

(2,044

)

 

 

(19

)

(358

)

(683

)

(4

)

(1,064

)

Sales of assets and equity investments, net

 

285

 

(25

)

63

 

(21

)

302

 

 

 

-

 

609

 

684

 

110

 

1,403

 

Changes in capital accrual

 

(208

)

(1

)

2

 

93

 

(114

)

 

 

(41

)

6

 

55

 

102

 

122

 

Other investing activities

 

(3

)

(4

)

(17

)

15

 

(9

)

 

 

(7

)

(21

)

(8

)

(1

)

(37

)

Investing cash flow from continuing operations

 

(637

)

(697

)

(642

)

(2,766

)

(4,742

)

 

 

(819

)

(543

)

(899

)

(953

)

(3,214

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

(574

)

(575

)

(575

)

(585

)

(2,309

)

 

 

(584

)

(584

)

(586

)

(592

)

(2,346

)

Purchases of treasury stock

 

(7

)

(8

)

(7

)

-

 

(22

)

 

 

-

 

(6

)

(6

)

(13

)

(25

)

Proceeds from long-term debt

 

-

 

2,718

 

-

 

1,485

 

4,203

 

 

 

-

 

-

 

-

 

-

 

-

 

Payment of long-term debt

 

(700

)

(2,010

)

-

 

-

 

(2,710

)

 

 

-

 

-

 

-

 

-

 

-

 

Other financing activities

 

11

 

18

 

3

 

4

 

36

 

 

 

12

 

4

 

9

 

3

 

28

 

Financing cash flow from continuing operations

 

(1,270

)

143

 

(579

)

904

 

(802

)

 

 

(572

)

(586

)

(583

)

(602

)

(2,343

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow From Discontinued Operations

 

550

 

326

 

(6

)

(6

)

864

 

 

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

(1,218

)

575

 

(571

)

(947

)

(2,161

)

 

 

(739

)

724

 

(412

)

(134

)

(561

)

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

 

4,394

 

3,176

 

3,751

 

3,180

 

4,394

 

 

 

2,233

 

1,494

 

2,218

 

1,806

 

2,233

 

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

 

$

3,176

 

$

3,751

 

$

3,180

 

$

2,233

 

$

2,233

 

 

 

$

1,494

 

$

2,218

 

$

1,806

 

$

1,672

 

$

1,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

709

 

$

701

 

$

693

 

$

690

 

$

2,793

 

 

 

$

593

 

$

625

 

$

629

 

$

702

 

$

2,549

 

Latin America

 

42

 

43

 

33

 

38

 

156

 

 

 

27

 

32

 

31

 

34

 

124

 

Middle East

 

175

 

157

 

147

 

147

 

626

 

 

 

144

 

148

 

153

 

151

 

596

 

Chemical

 

88

 

81

 

85

 

86

 

340

 

 

 

86

 

90

 

86

 

90

 

352

 

Midstream and Marketing

 

78

 

78

 

78

 

79

 

313

 

 

 

81

 

84

 

86

 

89

 

340

 

Corporate

 

10

 

10

 

10

 

10

 

40

 

 

 

11

 

10

 

10

 

10

 

41

 

 

 

$

1,102

 

$

1,070

 

$

1,046

 

$

1,050

 

$

4,268

 

 

 

$

942

 

$

989

 

$

995

 

$

1,076

 

$

4,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

$

(221

)

$

(128

)

$

(153

)

$

(216

)

$

(718

)

 

 

$

(280

)

$

(298

)

$

(439

)

$

(513

)

$

(1,530

)

Permian EOR

 

(91

)

(116

)

(116

)

(171

)

(494

)

 

 

(119

)

(87

)

(100

)

(124

)

(430

)

Other Domestic

 

(2

)

(4

)

(2

)

(4

)

(12

)

 

 

(1

)

-

 

(2

)

(4

)

(7

)

Latin America

 

(11

)

(11

)

(13

)

(38

)

(73

)

 

 

(29

)

(35

)

(47

)

(52

)

(163

)

Middle East

 

(183

)

(163

)

(141

)

(150

)

(637

)

 

 

(148

)

(135

)

(143

)

(161

)

(587

)

Exploration Drilling

 

(8

)

(7

)

(10

)

(19

)

(44

)

 

 

(16

)

(42

)

(74

)

(96

)

(228

)

Chemical

 

(46

)

(77

)

(58

)

(143

)

(324

)

 

 

(63

)

(73

)

(63

)

(109

)

(308

)

Midstream and Marketing

 

(82

)

(90

)

(93

)

(93

)

(358

)

 

 

(65

)

(89

)

(68

)

(62

)

(284

)

Corporate

 

(2

)

(5

)

(12

)

(38

)

(57

)

 

 

(1

)

(11

)

(11

)

(39

)

(62

)

GAAP external reporting

 

(646

)

(601

)

(598

)

(872

)

(2,717

)

 

 

(722

)

(770

)

(947

)

(1,160

)

(3,599

)

Cracker JV investment contributions

 

(41

)

(56

)

(44

)

(19

)

(160

)

 

 

(30

)

(9

)

-

 

-

 

(39

)

 

 

$

(687

)

$

(657

)

$

(642

)

$

(891

)

$

(2,877

)

 

 

$

(752

)

$

(779

)

$

(947

)

$

(1,160

)

$

(3,638

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

139

 

$

803

 

$

656

 

$

921

 

$

2,519

 

 

 

$

652

 

$

1,853

 

$

1,070

 

$

1,421

 

$

4,996

 

Discontinued operations

 

550

 

326

 

(6

)

(6

)

864

 

 

 

-

 

-

 

-

 

 

 

-

 

CASH FLOW FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

(637

)

(697

)

(642

)

(2,766

)

(4,742

)

 

 

(819

)

(543

)

(899

)

(953

)

(3,214

)

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

(77

)

143

 

(579

)

904

 

391

 

 

 

(572

)

(586

)

(583

)

(602

)

(2,343

)

Increase (decrease) in cash and cash equivalents

 

(25

)

575

 

(571

)

(947

)

(968

)

 

 

(739

)

724

 

(412

)

(134

)

(561

)

Cash and cash equivalents - beginning of period

 

3,201

 

3,176

 

3,751

 

3,180

 

3,201

 

 

 

2,233

 

1,494

 

2,218

 

1,806

 

2,233

 

Cash and cash equivalents - end of period

 

$

3,176

 

$

3,751

 

$

3,180

 

$

2,233

 

$

2,233

 

 

 

$

1,494

 

$

2,218

 

$

1,806

 

$

1,672

 

$

1,672

 

 

(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)   The 2016 amount represents the NOL carryback which was collected in 2017, net of the 2nd quarter 2016 collection of $302 million for the 2015 NOL. The 2017 amount represents collection of $761 million for the 2016 NOL partially offset by 2017 NOL carryback which is expected to be collected in 2018.

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

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

 

128

 

126

 

121

 

123

 

124

 

 

 

129

 

138

 

139

 

159

 

141

 

Permian EOR

 

145

 

144

 

143

 

145

 

145

 

 

 

145

 

146

 

153

 

155

 

150

 

South Texas & Other

 

43

 

32

 

30

 

28

 

33

 

 

 

29

 

12

 

5

 

5

 

13

 

Total

 

316

 

302

 

294

 

296

 

302

 

 

 

303

 

296

 

297

 

319

 

304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

39

 

35

 

27

 

34

 

34

 

 

 

29

 

33

 

33

 

33

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

42

 

68

 

74

 

72

 

64

 

 

 

57

 

75

 

76

 

75

 

71

 

Dolphin

 

44

 

43

 

43

 

44

 

43

 

 

 

39

 

43

 

43

 

42

 

42

 

Oman

 

89

 

95

 

102

 

99

 

96

 

 

 

95

 

96

 

95

 

93

 

95

 

Qatar

 

69

 

66

 

65

 

62

 

65

 

 

 

61

 

58

 

56

 

59

 

58

 

Other

 

58

 

44

 

-    

 

-    

 

26

 

 

 

-    

 

-    

 

-    

 

-    

 

-    

 

Total

 

302

 

316

 

284

 

277

 

294

 

 

 

252

 

272

 

270

 

269

 

266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REPORTED PRODUCTION

 

657

 

653

 

605

 

607

 

630

 

 

 

584

 

601

 

600

 

621

 

602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REPORTED NET PRODUCTION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VOLUMES PER DAY BY COMMODITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

84

 

79

 

72

 

73

 

77

 

 

 

78

 

83

 

82

 

96

 

85

 

Permian EOR

 

108

 

107

 

106

 

109

 

108

 

 

 

111

 

110

 

115

 

117

 

113

 

South Texas & Other

 

5

 

4

 

3

 

2

 

4

 

 

 

3

 

2

 

2

 

1

 

2

 

Total

 

197

 

190

 

181

 

184

 

189

 

 

 

192

 

195

 

199

 

214

 

200

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

19

 

20

 

23

 

22

 

21

 

 

 

23

 

25

 

26

 

29

 

26

 

Permian EOR

 

28

 

27

 

27

 

26

 

27

 

 

 

24

 

26

 

28

 

29

 

27

 

South Texas & Other

 

7

 

5

 

5

 

5

 

5

 

 

 

5

 

2

 

-

 

-

 

2

 

Total

 

54

 

52

 

55

 

53

 

53

 

 

 

52

 

53

 

54

 

58

 

55

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

152

 

162

 

158

 

165

 

158

 

 

 

169

 

178

 

187

 

203

 

184

 

Permian EOR

 

51

 

60

 

62

 

61

 

59

 

 

 

59

 

58

 

57

 

56

 

57

 

South Texas & Other

 

185

 

135

 

129

 

126

 

144

 

 

 

124

 

50

 

17

 

20

 

53

 

Total

 

388

 

357

 

349

 

352

 

361

 

 

 

352

 

286

 

261

 

279

 

294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

38

 

34

 

26

 

33

 

33

 

 

 

28

 

32

 

32

 

32

 

31

 

Natural Gas (MMCF)

 

8

 

8

 

8

 

8

 

8

 

 

 

8

 

7

 

7

 

7

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

13

 

14

 

13

 

12

 

 

 

11

 

14

 

14

 

14

 

13

 

Dolphin

 

7

 

7

 

7

 

7

 

7

 

 

 

7

 

7

 

7

 

7

 

7

 

Oman

 

77

 

76

 

78

 

77

 

77

 

 

 

73

 

72

 

71

 

70

 

71

 

Qatar

 

69

 

66

 

65

 

62

 

65

 

 

 

61

 

58

 

56

 

59

 

59

 

Other

 

20

 

6

 

-

 

-

 

7

 

 

 

-

 

-

 

-

 

-

 

-

 

Total

 

182

 

168

 

164

 

159

 

168

 

 

 

152

 

151

 

148

 

150

 

150

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

13

 

22

 

23

 

23

 

20

 

 

 

18

 

24

 

24

 

24

 

23

 

Dolphin

 

9

 

8

 

8

 

9

 

8

 

 

 

8

 

8

 

9

 

8

 

8

 

Total

 

22

 

30

 

31

 

32

 

28

 

 

 

26

 

32

 

33

 

32

 

31

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

121

 

200

 

222

 

216

 

190

 

 

 

167

 

224

 

229

 

224

 

211

 

Dolphin

 

166

 

167

 

167

 

165

 

166

 

 

 

146

 

166

 

163

 

161

 

159

 

Oman

 

71

 

114

 

142

 

132

 

115

 

 

 

131

 

142

 

141

 

139

 

138

 

Other

 

230

 

227

 

-

 

-

 

114

 

 

 

-

 

-

 

-

 

-

 

-

 

Total

 

588

 

708

 

531

 

513

 

585

 

 

 

444

 

532

 

533

 

524

 

508

 

 



 

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

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

 

128

 

126

 

121

 

123

 

124

 

 

 

129

 

138

 

139

 

159

 

141

 

Permian EOR

 

145

 

144

 

143

 

145

 

145

 

 

 

145

 

146

 

153

 

155

 

150

 

Other Domestic

 

5

 

4

 

4

 

4

 

4

 

 

 

4

 

5

 

5

 

5

 

5

 

Total

 

278

 

274

 

268

 

272

 

273

 

 

 

278

 

289

 

297

 

319

 

296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

39

 

35

 

27

 

34

 

34

 

 

 

29

 

33

 

33

 

33

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

42

 

68

 

74

 

72

 

64

 

 

 

57

 

75

 

76

 

75

 

71

 

Dolphin

 

44

 

43

 

43

 

44

 

43

 

 

 

39

 

43

 

43

 

42

 

42

 

Oman

 

89

 

95

 

102

 

99

 

96

 

 

 

95

 

96

 

95

 

93

 

95

 

Qatar

 

69

 

66

 

65

 

62

 

65

 

 

 

61

 

58

 

56

 

59

 

58

 

Total

 

244

 

272

 

284

 

277

 

268

 

 

 

252

 

272

 

270

 

269

 

266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ONGOING OPERATIONS

 

561

 

581

 

579

 

583

 

575

 

 

 

559

 

594

 

600

 

621

 

594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET PRODUCTION VOLUMES PER DAY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BY COMMODITY FOR ONGOING OPERATIONS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

84

 

79

 

72

 

73

 

77

 

 

 

78

 

83

 

82

 

96

 

85

 

Permian EOR

 

108

 

107

 

106

 

109

 

108

 

 

 

111

 

110

 

115

 

117

 

113

 

Other Domestic

 

2

 

1

 

1

 

1

 

1

 

 

 

1

 

2

 

2

 

1

 

2

 

Total

 

194

 

187

 

179

 

183

 

186

 

 

 

190

 

195

 

199

 

214

 

200

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

19

 

20

 

23

 

22

 

21

 

 

 

23

 

25

 

26

 

29

 

26

 

Permian EOR

 

28

 

27

 

27

 

26

 

27

 

 

 

24

 

26

 

26

 

29

 

27

 

Total

 

47

 

47

 

50

 

48

 

48

 

 

 

47

 

51

 

52

 

58

 

53

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

152

 

162

 

158

 

165

 

158

 

 

 

169

 

178

 

187

 

203

 

184

 

Permian EOR

 

51

 

60

 

62

 

61

 

59

 

 

 

59

 

58

 

57

 

56

 

57

 

Other Domestic

 

19

 

17

 

18

 

16

 

18

 

 

 

16

 

18

 

17

 

20

 

18

 

Total

 

222

 

239

 

238

 

242

 

235

 

 

 

244

 

254

 

261

 

279

 

259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

38

 

34

 

26

 

33

 

33

 

 

 

28

 

32

 

32

 

32

 

31

 

Natural Gas (MMCF)

 

8

 

8

 

8

 

8

 

8

 

 

 

8

 

7

 

7

 

7

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

9

 

13

 

14

 

13

 

12

 

 

 

11

 

14

 

14

 

14

 

13

 

Dolphin

 

7

 

7

 

7

 

7

 

7

 

 

 

7

 

7

 

7

 

7

 

7

 

Oman

 

77

 

76

 

78

 

77

 

77

 

 

 

73

 

72

 

71

 

70

 

71

 

Qatar

 

69

 

66

 

65

 

62

 

65

 

 

 

61

 

58

 

56

 

59

 

59

 

Total

 

162

 

162

 

164

 

159

 

161

 

 

 

152

 

151

 

148

 

150

 

150

 

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

13

 

22

 

23

 

23

 

20

 

 

 

18

 

24

 

24

 

24

 

23

 

Dolphin

 

9

 

8

 

8

 

9

 

8

 

 

 

8

 

8

 

9

 

8

 

8

 

Total

 

22

 

30

 

31

 

32

 

28

 

 

 

26

 

32

 

33

 

32

 

31

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

121

 

200

 

222

 

216

 

190

 

 

 

167

 

224

 

229

 

224

 

211

 

Dolphin

 

166

 

167

 

167

 

165

 

166

 

 

 

146

 

166

 

163

 

161

 

159

 

Oman

 

71

 

114

 

142

 

132

 

115

 

 

 

131

 

142

 

141

 

139

 

138

 

Total

 

358

 

481

 

531

 

513

 

471

 

 

 

444

 

532

 

533

 

524

 

508

 

 



 

SCHEDULE 10

 

Occidental Petroleum Corporation

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

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

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

 

278

 

274

 

268

 

272

 

273

 

 

 

278

 

289

 

297

 

319

 

296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

35

 

39

 

32

 

34

 

35

 

 

 

28

 

35

 

31

 

36

 

33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

42

 

67

 

74

 

72

 

64

 

 

 

57

 

75

 

76

 

75

 

71

 

Dolphin

 

44

 

43

 

43

 

44

 

43

 

 

 

39

 

43

 

43

 

42

 

42

 

Oman

 

91

 

95

 

101

 

98

 

96

 

 

 

96

 

96

 

95

 

94

 

95

 

Qatar

 

65

 

70

 

65

 

63

 

66

 

 

 

60

 

58

 

58

 

58

 

58

 

Total

 

242

 

275

 

283

 

277

 

269

 

 

 

252

 

272

 

272

 

269

 

266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ONGOING OPERATIONS

 

555

 

588

 

583

 

583

 

577

 

 

 

558

 

596

 

600

 

624

 

595

 

Operations Sold, Exited and Exiting

 

96

 

72

 

26

 

24

 

55

 

 

 

25

 

7

 

-

 

-

 

8

 

TOTAL REPORTED SALES

 

651

 

660

 

609

 

607

 

632

 

 

 

583

 

603

 

600

 

624

 

603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REALIZED PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

29.48

 

$

41.43

 

$

41.49

 

$

45.70

 

$

39.38

 

 

 

$

48.67

 

$

44.94

 

$

45.04

 

$

52.54

 

$

47.91

 

NGLs ($/BBL)

 

$

9.91

 

$

14.25

 

$

15.21

 

$

19.53

 

$

14.72

 

 

 

$

23.07

 

$

20.47

 

$

22.99

 

$

27.74

 

$

23.67

 

Natural Gas ($/MCF)

 

$

1.50

 

$

1.46

 

$

2.30

 

$

2.39

 

$

1.90

 

 

 

$

2.68

 

$

2.23

 

$

2.15

 

$

2.08

 

$

2.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

27.63

 

$

39.26

 

$

39.66

 

$

43.70

 

$

37.48

 

 

 

$

48.26

 

$

42.60

 

$

45.54

 

$

56.88

 

$

48.50

 

Natural Gas ($/MCF)

 

$

4.19

 

$

3.36

 

$

3.48

 

$

4.16

 

$

3.78

 

 

 

$

4.77

 

$

5.18

 

$

5.22

 

$

5.19

 

$

5.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

29.68

 

$

37.80

 

$

41.84

 

$

44.63

 

$

38.25

 

 

 

$

49.63

 

$

49.51

 

$

47.84

 

$

54.54

 

$

50.38

 

NGLs ($/BBL)

 

$

13.25

 

$

15.21

 

$

14.63

 

$

16.40

 

$

15.01

 

 

 

$

18.64

 

$

16.31

 

$

17.01

 

$

20.33

 

$

18.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Worldwide

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

29.42

 

$

39.66

 

$

41.49

 

$

45.08

 

$

38.73

 

 

 

$

49.04

 

$

46.55

 

$

46.19

 

$

53.67

 

$

48.93

 

NGLs ($/BBL)

 

$

10.86

 

$

14.59

 

$

14.99

 

$

18.36

 

$

14.82

 

 

 

$

21.59

 

$

18.90

 

$

20.73

 

$

25.08

 

$

21.63

 

Natural Gas ($/MCF)

 

$

1.25

 

$

1.26

 

$

1.84

 

$

1.88

 

$

1.53

 

 

 

$

2.07

 

$

1.81

 

$

1.77

 

$

1.74

 

$

1.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WTI Oil ($/BBL)

 

$

33.45

 

$

45.59

 

$

44.94

 

$

49.29

 

$

43.32

 

 

 

$

51.91

 

$

48.29

 

$

48.21

 

$

55.40

 

$

50.95

 

Brent Oil ($/BBL)

 

$

35.08

 

$

46.97

 

$

46.98

 

$

51.13

 

$

45.04

 

 

 

$

54.66

 

$

50.92

 

$

52.18

 

$

61.54

 

$

54.82

 

NYMEX Natural Gas ($/MCF)

 

$

2.07

 

$

1.97

 

$

2.70

 

$

2.95

 

$

2.42

 

 

 

$

3.26

 

$

3.14

 

$

2.95

 

$

2.99

 

$

3.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil as a percentage of WTI

 

88%

 

87%

 

92%

 

91%

 

89%

 

 

 

94%

 

96%

 

96%

 

97%

 

96%

 

Worldwide oil as a percentage of Brent

 

84%

 

84%

 

88%

 

88%

 

86%

 

 

 

90%

 

91%

 

89%

 

87%

 

89%

 

Worldwide NGL as a percentage of WTI

 

32%

 

32%

 

33%

 

37%

 

34%

 

 

 

42%

 

39%

 

43%

 

45%

 

42%

 

Worldwide NGL as a percentage of Brent

 

31%

 

31%

 

32%

 

36%

 

33%

 

 

 

39%

 

37%

 

40%

 

41%

 

39%

 

Domestic gas as a percentage of NYMEX

 

73%

 

74%

 

85%

 

81%

 

79%

 

 

 

82%

 

71%

 

73%

 

70%

 

75%

 

 



                                                               

SCHEDULE 11

 

Occidental Petroleum Corporation

Oil and Gas Costs

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating expenses ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

11.67

 

 $

11.80

 

 $

12.26

 

 $

12.59

 

 $

12.07

 

 

 

 $

13.47

 

 $

13.55

 

 $

13.23

 

 $

12.94

 

 $

13.29

 

Latin America

 

 $

8.55

 

 $

13.12

 

 $

14.93

 

 $

16.34

 

 $

13.16

 

 

 

 $

14.70

 

 $

11.73

 

 $

11.83

 

 $

13.90

 

 $

12.99

 

Middle East

 

 $

9.02

 

 $

8.35

 

 $

8.83

 

 $

10.39

 

 $

9.12

 

 

 

 $

10.67

 

 $

10.04

 

 $

9.03

 

 $

9.49

 

 $

9.79

 

Total Oil and Gas

 

 $

10.28

 

 $

10.21

 

 $

10.81

 

 $

11.80

 

 $

10.76

 

 

 

 $

12.33

 

 $

11.86

 

 $

11.25

 

 $

11.51

 

 $

11.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes other than on income ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

2.12

 

 $

2.41

 

 $

1.96

 

 $

2.20

 

 $

2.17

 

 

 

 $

2.07

 

 $

2.53

 

 $

2.56

 

 $

2.69

 

 $

2.47

 

Total Oil and Gas

 

 $

1.15

 

 $

1.12

 

 $

0.97

 

 $

1.09

 

 $

1.08

 

 

 

 $

1.15

 

 $

1.27

 

 $

1.29

 

 $

1.40

 

 $

1.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DD&A expense ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

24.63

 

 $

25.59

 

 $

25.58

 

 $

25.29

 

 $

25.27

 

 

 

 $

21.74

 

 $

23.17

 

 $

23.06

 

 $

23.93

 

 $

22.99

 

Latin America

 

 $

12.88

 

 $

12.00

 

 $

11.13

 

 $

12.41

 

 $

12.12

 

 

 

 $

10.61

 

 $

9.91

 

 $

10.81

 

 $

10.25

 

 $

10.37

 

Middle East

 

 $

6.42

 

 $

5.38

 

 $

5.66

 

 $

5.78

 

 $

5.81

 

 

 

 $

6.34

 

 $

6.02

 

 $

6.11

 

 $

6.11

 

 $

6.14

 

Total Oil and Gas

 

 $

15.61

 

 $

15.00

 

 $

15.58

 

 $

15.69

 

 $

15.46

 

 

 

 $

14.55

 

 $

14.67

 

 $

14.74

 

 $

15.47

 

 $

14.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 $

2.88

 

 $

2.22

 

 $

2.95

 

 $

3.71

 

 $

2.94

 

 

 

 $

3.65

 

 $

3.60

 

 $

3.88

 

 $

3.45

 

 $

3.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration Expense ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 $

2

 

 $

3

 

 $

3

 

 $

5

 

 $

13

 

 

 

 $

10

 

 $

5

 

 $

6

 

 $

13

 

 $

34

 

Latin America

 

1

 

1

 

-    

 

-    

 

2

 

 

 

1

 

2

 

1

 

 

1

 

5

 

Middle East

 

6

 

23

 

6

 

12

 

47

 

 

 

-    

 

1

 

1

 

 

41

 

43

 

 

 

 $

9

 

 $

27

 

 $

9

 

 $

17

 

 $

62

 

 

 

 $

11

 

 $

8

 

 $

8

 

 $

55

 

 $

82

 

 



 

SCHEDULE 12

 

Occidental Petroleum Corporation

Segment Core Results Pre-tax Variance Roll-forwards

(Amounts in millions)

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

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)

 

 $

(106

)

 $

(508

)

 $

(117

)

 $

(49

)

 

 

 

 

 $

2

 

 $

220

 

 $

117

 

 $

139

 

 

 

Sales price

 

(378

)

377

 

102

 

144

 

 

 

 

 

150

 

(109

)

13

 

290

 

 

 

Sales volume

 

(88

)

19

 

(50

)

(4

)

 

 

 

 

(59

)

25

 

(11

)

11

 

 

 

Operating expenses

 

59

 

(4

)

8

 

(51

)

 

 

 

 

11

 

(4

)

30

 

(40

)

 

 

DD&A rate

 

16

 

(2

)

(1

)

(1

)

 

 

 

 

93

 

(1

)

7

 

(3

)

 

 

Exploration expense

 

4

 

(17

)

18

 

(9

)

 

 

 

 

7

 

3

 

1

 

(48

)

 

 

All others

 

(15

)

18

 

(9

)

(28

)

 

 

 

 

16

 

(17

)

(18

)

32

 

 

 

Current quarter core income (loss)

 

 $

(508

)

 $

(117

)

 $

(49

)

 $

2

 

 

 

 

 

 $

220

 

 $

117

 

 $

139

 

 $

381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

 $

116

 

 $

126

 

 $

88

 

 $

117

 

 

 

 

 

 $

152

 

 $

170

 

 $

230

 

 $

200

 

 

 

Sales price

 

(43

)

35

 

25

 

36

 

 

 

 

 

10

 

61

 

9

 

32

 

 

 

Sales volume / mix

 

20

 

21

 

(13

)

4

 

 

 

 

 

43

 

10

 

(16

)

(4

)

 

 

Operations / manufacturing

 

34

 

(82

)

7

 

(20

)

 

 

 

 

(15

)

(47

)

(10

)

(16

)

 

 

All others

 

(1

)

(12

)

10

 

15

 

 

 

 

 

(20

)

36

 

(13

)

5

 

 

 

Current quarter core income

 

 $

126

 

 $

88

 

 $

117

 

 $

152

 

 

 

 

 

 $

170

 

 $

230

 

 $

200

 

 $

217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income (loss)

 

 $

(45

)

 $

(95

)

 $

(58

)

 $

(20

)

 

 

 

 

 $

(48

)

 $

(47

)

 $

25

 

 $

4

 

 

 

Marketing

 

(3

)

4

 

41

 

(24

)

 

 

 

 

-    

 

47

 

(19

)

110

 

 

 

Gas plants

 

(17

)

6

 

(10

)

8

 

 

 

 

 

8

 

(12

)

4

 

22

 

 

 

Pipelines

 

(31

)

23

 

4

 

(8

)

 

 

 

 

(9

)

32

 

(8

)

5

 

 

 

Power generation

 

3

 

2

 

6

 

(10

)

 

 

 

 

2

 

1

 

3

 

(8

)

 

 

All others

 

(2

)

2

 

(3

)

6

 

 

 

 

 

-    

 

4

 

(1

)

(4

)

 

 

Current quarter core income (loss)

 

 $

(95

)

 $

(58

)

 $

(20

)

 $

(48

)

 

 

 

 

 $

(47

)

 $

25

 

 $

4

 

 $

129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

 $

57

 

 $

324

 

 $

162

 

 $

(106

)

 $

437

 

 

 

 $

(508

)

 $

(117

)

 $

(49

)

 $

2

 

 $

(672

)

Sales price

 

(747

)

(588

)

(219

)

228

 

(1,326

)

 

 

717

 

281

 

193

 

348

 

1,539

 

Sales volume

 

(18

)

12

 

(111

)

(70

)

(187

)

 

 

(15

)

(56

)

(41

)

(44

)

(156

)

Operating expenses

 

140

 

85

 

75

 

(12

)

288

 

 

 

(52

)

(57

)

(15

)

(3

)

(127

)

DD&A rate

 

19

 

27

 

41

 

(5

)

82

 

 

 

86

 

88

 

95

 

102

 

371

 

Exploration expense

 

(2

)

(16

)

(4

)

(5

)

(27

)

 

 

(2

)

18

 

2

 

(38

)

(20

)

All others

 

43

 

39

 

7

 

(28

)

61

 

 

 

(6

)

(40

)

(46

)

14

 

(78

)

Current quarter core income (loss)

 

 $

(508

)

 $

(117

)

 $

(49

)

 $

2

 

 $

(672

)

 

 

 $

220

 

 $

117

 

 $

139

 

 $

381

 

 $

857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

 $

139

 

 $

136

 

 $

174

 

 $

116

 

 $

565

 

 

 

 $

126

 

 $

88

 

 $

117

 

 $

152

 

 $

483

 

Sales price

 

(123

)

(76

)

(11

)

59

 

(151

)

 

 

126

 

137

 

109

 

104

 

476

 

Sales volume / mix

 

4

 

(22

)

(24

)

11

 

(31

)

 

 

26

 

54

 

(12

)

16

 

84

 

Operations / manufacturing

 

109

 

59

 

(15

)

(47

)

106

 

 

 

(101

)

(90

)

(32

)

(62

)

(285

)

All others

 

(3

)

(9

)

(7

)

13

 

(6

)

 

 

(7

)

41

 

18

 

7

 

59

 

Current quarter core income

 

 $

126

 

 $

88

 

 $

117

 

 $

152

 

 $

483

 

 

 

 $

170

 

 $

230

 

 $

200

 

 $

217

 

 $

817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income (loss)

 

 $

(5

)

 $

84

 

 $

31

 

 $

(45

)

 $

65

 

 

 

 $

(95

)

 $

(58

)

 $

(20

)

 $

(48

)

 $

(221

)

Marketing

 

(93

)

(148

)

(14

)

20

 

(235

)

 

 

24

 

62

 

4

 

132

 

222

 

Gas plants

 

(2

)

3

 

(6

)

(13

)

(18

)

 

 

13

 

(5

)

9

 

23

 

40

 

Pipelines

 

(2

)

(8

)

(27

)

(12

)

(49

)

 

 

13

 

22

 

9

 

21

 

65

 

Power generation

 

7

 

10

 

(1

)

1

 

17

 

 

 

-    

 

(1

)

(4

)

(2

)

(7

)

All others

 

-    

 

1

 

(3

)

1

 

(1

)

 

 

(2

)

5

 

6

 

3

 

12

 

Current quarter core income (loss)

 

 $

(95

)

 $

(58

)

 $

(20

)

 $

(48

)

 $

(221

)

 

 

 $

(47

)

 $

25

 

 $

4

 

$

129

 

 $

111

 

 



 

Schedule 13

 

Occidental Petroleum Corporation

Preliminary Reserves Replacement and Multi-Year Data - WORLDWIDE

 

WORLDWIDE

 

 

 

2015

 

2016

 

2017

 

3-Year Avg

 

Reserves Replacement (MBOE)

 

 

 

 

 

 

 

 

 

 

 

Revisions

 

(A)

 

(315)

 

159

 

151

 

(2)

 

Improved Recovery

 

 

 

144

 

185

 

201

 

177

 

Extensions and Discoveries

 

 

 

5

 

2

 

5

 

4

 

Organic with Revisions

 

(B)

 

(166)

 

346

 

357

 

179

 

Organic without Revisions

 

(C)=(B)-(A)

 

149

 

187

 

206

 

181

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

 

-

 

137

 

99

 

79

 

Sales

 

(D)

 

(207)

 

(46)

 

(44)

 

(99)

 

Total Reserve Additions

 

(E)

 

(373)

 

437

 

412

 

159

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

(F)

 

246

 

231

 

220

 

232

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs Incurred ($ millions)

 

 

 

 

 

 

 

 

 

 

 

Property acquisition costs

 

(G)

 

 $

109

 

 $

2,429

 

 $

913

 

 $

1,150

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration costs

 

 

 

142

 

71

 

256

 

156

 

Development costs

 

 

 

4,511

 

2,162

 

2,720

 

3,131

 

Total Organic Costs

 

(H)

 

4,653

 

2,233

 

2,976

 

3,287

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Costs Incurred

 

(I)=(G)+(H)

 

 $

4,762

 

 $

4,662

 

 $

3,889

 

 $

4,438

 

 

 

 

 

 

 

 

 

 

 

 

 

Finding & Development Costs per BOE

 

 

 

 

 

 

 

 

 

 

 

Organic

 

(H)/(B)

 

 $

(28.03)

 

 $

6.45

 

 $

8.34

 

 $

18.36

 

Program Additions

 

(H)/(C)

 

 $

31.23

 

 $

11.94

 

 $

14.45

 

 $

18.20

 

All-In

 

(I)/[(E)-(D)]

 

 $

(28.69)

 

 $

9.65

 

 $

8.53

 

 $

17.22

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve Replacement Ratio

 

 

 

 

 

 

 

 

 

 

 

Organic

 

(B)/(F)

 

-67%

 

150%

 

162%

 

77%

 

All-In

 

(E)/(F)

 

-152%

 

189%

 

187%

 

68%

 

 


 


 

Schedule 14

 

Occidental Petroleum Corporation

Preliminary Reserves Replacement and Multi-Year Data - UNITED STATES ONLY

 

UNITED STATES

 

 

 

2015

 

2016

 

2017

 

3-Year Avg

 

Reserves Replacement (MBOE)

 

 

 

 

 

 

 

 

 

 

 

Revisions

 

(A)

 

(348)

 

(92)

 

109

 

(110)

 

Improved Recovery

 

 

 

113

 

165

 

149

 

142

 

Extensions and Discoveries

 

 

 

-

 

-

 

-

 

-

 

Organic with Revisions

 

(B)

 

(235)

 

73

 

258

 

32

 

Organic without Revisions

 

(C)=(B)-(A)

 

113

 

165

 

149

 

142

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

 

-

 

137

 

99

 

79

 

Sales

 

(D)

 

(156)

 

(18)

 

(44)

 

(73)

 

Total Reserve Additions

 

(E)

 

(391)

 

192

 

313

 

38

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

(F)

 

119

 

110

 

111

 

113

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs Incurred ($ millions)

 

 

 

 

 

 

 

 

 

 

 

Property acquisition costs

 

(G)

 

 $

62

 

 $

2,062

 

 $

912

 

 $

1,012

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration costs

 

 

 

74

 

13

 

163

 

83

 

Development costs

 

 

 

2,880

 

1,417

 

1,981

 

2,093

 

Total Organic Costs

 

(H)

 

2,954

 

1,430

 

2,144

 

2,176

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Costs Incurred

 

(I)=(G)+(H)

 

 $

3,016

 

 $

3,492

 

 $

3,056

 

 $

3,188

 

 

 

 

 

 

 

 

 

 

 

 

 

Finding & Development Costs per BOE

 

 

 

 

 

 

 

 

 

 

 

Organic

 

(H)/(B)

 

 $

(12.57)

 

 $

19.59

 

 $

8.31

 

 $

68.00

 

Program Additions

 

(H)/(C)

 

 $

26.14

 

 $

8.67

 

 $

14.39

 

 $

15.29

 

All-In

 

(I)/[(E)-(D)]

 

 $

(12.83)

 

 $

16.63

 

 $

8.56

 

 $

28.81

 

 

 

 

 

 

 

 

 

 

 

 

 

Reserve Replacement Ratio

 

 

 

 

 

 

 

 

 

 

 

Organic

 

(B)/(F)

 

-197%

 

66%

 

232%

 

28%

 

All-In

 

(E)/(F)

 

-329%

 

175%

 

282%

 

34%

 

 


 


 

Schedule 15

Occidental Petroleum Corporation

Preliminary Proved Oil Reserves

 

 

 

United

 

Latin

 

Middle East/

 

 

In millions of barrels (MMbbl)

 

States

 

America

 

North Africa

 

Total

Proved Developed and Undeveloped Reserves

 

 

 

 

 

 

 

 

Balance at December 31, 2014

 

1,273

 

92

 

405

 

1,770

Revisions of previous estimates

 

(220)

 

(10)

 

22

 

(208)

Improved recovery

 

81

 

8

 

12

 

101

Extensions and discoveries

 

-

 

-

 

2

 

2

Purchases of proved reserves

 

-

 

-

 

-

 

-

Sales of proved reserves

 

(146)

 

-

 

(51)

 

(197)

Production

 

(73)

 

(13)

 

(73)

 

(159)

Balance at December 31, 2015

 

915

 

77

 

317

 

1,309

Revisions of previous estimates

 

(90)

 

4

 

86

 

-

Improved recovery

 

114

 

2

 

9

 

125

Extensions and discoveries

 

-

 

-

 

2

 

2

Purchases of proved reserves

 

90

 

-

 

-

 

90

Sales of proved reserves

 

-

 

-

 

(26)

 

(26)

Production

 

(69)

 

(12)

 

(62)

 

(143)

Balance at December 31, 2016

 

960

 

71

 

326

 

1,357

Revisions of previous estimates

 

66

 

14

 

33

 

113

Improved recovery

 

97

 

8

 

17

 

122

Extensions and discoveries

 

-

 

-

 

5

 

5

Purchases of proved reserves

 

70

 

-

 

-

 

70

Sales of proved reserves

 

(13)

 

-

 

-

 

(13)

Production

 

(73)

 

(11)

 

(55)

 

(139)

Balance at December 31, 2017

 

1,107

 

82

 

326

 

1,515

 

 

 

 

 

 

 

 

 

Proved Developed Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

819

 

86

 

316

 

1,221

December 31, 2015

 

673

 

77

 

278

 

1,028

December 31, 2016

 

670

 

69

 

298

 

1,037

December 31, 2017

 

772

 

77

 

279

 

1,128

Proved Undeveloped Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

454

 

6

 

89

 

549

December 31, 2015

 

242

 

-

 

39

 

281

December 31, 2016

 

290

 

2

 

28

 

320

December 31, 2017

 

335

 

5

 

47

 

387

 



 

Schedule 16

Occidental Petroleum Corporation

Preliminary Proved NGLs Reserves

 

 

 

United

 

Latin

 

Middle East/

 

 

In millions of barrels (MMbbl)

 

States

 

America

 

North Africa

 

Total

Proved Developed and Undeveloped Reserves

 

 

 

 

 

 

 

 

Balance at December 31, 2014

 

222

 

-

 

140

 

362

Revisions of previous estimates

 

(28)

 

-

 

10

 

(18)

Improved recovery

 

12

 

-

 

1

 

13

Extensions and discoveries

 

-

 

-

 

-

 

-

Purchases of proved reserves

 

-

 

-

 

-

 

-

Sales of proved reserves

 

-

 

-

 

-

 

-

Production

 

(20)

 

-

 

(7)

 

(27)

Balance at December 31, 2015

 

186

 

-

 

144

 

330

Revisions of previous estimates

 

1

 

-

 

70

 

71

Improved recovery

 

28

 

-

 

-

 

28

Extensions and discoveries

 

-

 

-

 

-

 

-

Purchases of proved reserves

 

26

 

-

 

-

 

26

Sales of proved reserves

 

(3)

 

-

 

(2)

 

(5)

Production

 

(19)

 

-

 

(11)

 

(30)

Balance at December 31, 2016

 

219

 

-

 

201

 

420

Revisions of previous estimates

 

11

 

-

 

(2)

 

9

Improved recovery

 

23

 

-

 

10

 

33

Extensions and discoveries

 

-

 

-

 

-

 

-

Purchases of proved reserves

 

21

 

-

 

-

 

21

Sales of proved reserves

 

(7)

 

-

 

-

 

(7)

Production

 

(20)

 

-

 

(11)

 

(31)

Balance at December 31, 2017

 

247

 

-

 

198

 

445

 

 

 

 

 

 

 

 

 

Proved Developed Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

147

 

-

 

109

 

256

December 31, 2015

 

141

 

-

 

112

 

253

December 31, 2016

 

149

 

-

 

164

 

313

December 31, 2017

 

161

 

-

 

153

 

314

Proved Undeveloped Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

75

 

-

 

31

 

106

December 31, 2015

 

45

 

-

 

32

 

77

December 31, 2016

 

70

 

-

 

37

 

107

December 31, 2017

 

86

 

-

 

45

 

131

 



 

Schedule 17

Occidental Petroleum Corporation

Preliminary Proved Natural Gas Reserves

 

 

 

United

 

Latin

 

Middle East/

 

 

In billions of cubic feet (Bcf)

 

States

 

America

 

North Africa

 

Total

Proved Developed and Undeveloped Reserves

 

 

 

 

 

 

 

 

Balance at December 31, 2014

 

1,714

 

27

 

2,386

 

4,127

Revisions of previous estimates

 

(600)

 

(4)

 

64

 

(540)

Improved recovery

 

123

 

-

 

64

 

187

Extensions and discoveries

 

-

 

-

 

17

 

17

Purchases of proved reserves

 

-

 

-

 

-

 

-

Sales of proved reserves

 

(63)

 

-

 

-

 

(63)

Production

 

(155)

 

(4)

 

(201)

 

(360)

Balance at December 31, 2015

 

1,019

 

19

 

2,330

 

3,368

Revisions of previous estimates

 

(19)

 

(10)

 

554

 

525

Improved recovery

 

138

 

-

 

51

 

189

Extensions and discoveries

 

-

 

-

 

2

 

2

Purchases of proved reserves

 

128

 

-

 

-

 

128

Sales of proved reserves

 

(89)

 

-

 

-

 

(89)

Production

 

(132)

 

(3)

 

(214)

 

(349)

Balance at December 31, 2016

 

1,045

 

6

 

2,723

 

3,774

Revisions of previous estimates

 

197

 

8

 

(33)

 

172

Improved recovery

 

167

 

1

 

106

 

274

Extensions and discoveries

 

-

 

-

 

3

 

3

Purchases of proved reserves

 

50

 

-

 

-

 

50

Sales of proved reserves

 

(146)

 

-

 

-

 

(146)

Production

 

(108)

 

(3)

 

(185)

 

(296)

Balance at December 31, 2017

 

1,205

 

12

 

2,614

 

3,831

 

 

 

 

 

 

 

 

 

Proved Developed Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

1,128

 

26

 

1,915

 

3,069

December 31, 2015

 

813

 

19

 

1,872

 

2,704

December 31, 2016

 

708

 

6

 

2,324

 

3,038

December 31, 2017

 

782

 

11

 

2,131

 

2,924

Proved Undeveloped Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

586

 

1

 

471

 

1,058

December 31, 2015

 

206

 

-

 

458

 

664

December 31, 2016

 

337

 

-

 

399

 

736

December 31, 2017

 

423

 

1

 

483

 

907

 



 

Schedule 18

Occidental Petroleum Corporation

Preliminary Total Proved Reserves

 

 

 

United

 

Latin

 

Middle East/

 

 

In millions of Barrels of Oil Equivalent (MMBOE) (a)

 

States

 

America

 

North Africa

 

Total

Proved Developed and Undeveloped Reserves

 

 

 

 

 

 

 

 

Balance at December 31, 2014

 

1,781

 

96

 

942

 

2,819

Revisions of previous estimates

 

(348)

 

(10)

 

43

 

(315)

Improved recovery

 

113

 

8

 

23

 

144

Extensions and discoveries

 

-

 

-

 

5

 

5

Purchases of proved reserves

 

-

 

-

 

-

 

-

Sales of proved reserves

 

(156)

 

-

 

(51)

 

(207)

Production

 

(119)

 

(14)

 

(113)

 

(246)

Balance at December 31, 2015

 

1,271

 

80

 

849

 

2,200

Revisions of previous estimates

 

(92)

 

3

 

248

 

159

Improved recovery

 

165

 

2

 

18

 

185

Extensions and discoveries

 

-

 

-

 

2

 

2

Purchases of proved reserves

 

137

 

-

 

-

 

137

Sales of proved reserves

 

(18)

 

-

 

(28)

 

(46)

Production

 

(110)

 

(13)

 

(108)

 

(231)

Balance at December 31, 2016

 

1,353

 

72

 

981

 

2,406

Revisions of previous estimates

 

109

 

16

 

26

 

151

Improved recovery

 

149

 

8

 

44

 

201

Extensions and discoveries

 

-

 

-

 

5

 

5

Purchases of proved reserves

 

99

 

-

 

-

 

99

Sales of proved reserves

 

(44)

 

-

 

-

 

(44)

Production

 

(111)

 

(12)

 

(97)

 

(220)

Balance at December 31, 2017

 

1,555

 

84

 

959

 

2,598

 

 

 

 

 

 

 

 

 

Proved Developed Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

1,154

 

90

 

744

 

1,988

December 31, 2015

 

950

 

80

 

702

 

1,732

December 31, 2016

 

937

 

70

 

849

 

1,856

December 31, 2017

 

1,063

 

79

 

786

 

1,928

Proved Undeveloped Reserves

 

 

 

 

 

 

 

 

December 31, 2014

 

627

 

6

 

198

 

831

December 31, 2015

 

321

 

-

 

147

 

468

December 31, 2016

 

416

 

2

 

132

 

550

December 31, 2017

 

492

 

5

 

173

 

670

 

(a) Natural gas volumes have been converted to barrels of oil equivalent (BOE) based on energy content of six thousand cubic feet (Mcf) of gas to one barrel of oil.

 



 

Schedule 19

Occidental Petroleum Corporation

Preliminary Costs Incurred

 

Costs incurred in oil and gas property acquisition, exploration and development activities, whether capitalized or expensed, were as follows:

 

 

 

United

 

Latin

 

Middle East/

 

 

$ millions

 

States

 

America

 

North Africa

 

Total

FOR THE YEAR ENDED DECEMBER 31, 2017

 

 

 

 

 

 

 

 

Property acquisition costs

 

$

912

 

$

-

 

$

1

 

$

913

Exploration costs

 

163

 

39

 

54

 

256

Development costs

 

1,981

 

157

 

582

 

2,720

Costs Incurred

 

$

3,056

 

$

196

 

$

637

 

$

3,889

FOR THE YEAR ENDED DECEMBER 31, 2016

 

 

 

 

 

 

 

 

Property acquisition costs

 

$

2,062

 

$

-

 

$

367

 

$

2,429

Exploration costs

 

13

 

6

 

52

 

71

Development costs

 

1,417

 

75

 

670

 

2,162

Costs Incurred

 

$

3,492

 

$

81

 

$

1,089

 

$

4,662

FOR THE YEAR ENDED DECEMBER 31, 2015

 

 

 

 

 

 

 

 

Property acquisition costs

 

$

62

 

$

-

 

$

47

 

$

109

Exploration costs

 

74

 

2

 

66

 

142

Development costs

 

2,880

 

170

 

1,461

 

4,511

Costs Incurred

 

$

3,016

 

$

172

 

$

1,574

 

$

4,762