UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

 

Date of Report (Date of Earliest Event Reported): July 31, 2019

 


 

OCCIDENTAL PETROLEUM CORPORATION
(Exact Name of Registrant as Specified in its Charter)

 


 

Delaware

 

1-9210

 

95-4035997

(State or Other Jurisdiction
of Incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

5 Greenway Plaza, Suite 110
Houston, Texas
(Address of Principal Executive Offices)

 

77046
(Zip Code)

 

Registrant’s telephone number, including area code: (713) 215-7000

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o          Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o          Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o          Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o          Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

Title of Each Class

 

Trading Symbol(s

 

Name of Each Exchange on Which Registered

 

 

 

 

 

9 1/4% Senior Debentures due 2019

 

 OXY 19A

 

New York Stock Exchange

 

 

 

 

 

Common Stock, $0.20 par value

 

 OXY

 

New York Stock Exchange

 

 

 

 


 

Item 2.02                   Results of Operations and Financial Condition.

 

On July 31, 2019, Occidental Petroleum Corporation (the “Company”) issued a press release announcing the Company’s financial condition and results of operations for the quarter ended June 30, 2019. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K, and is incorporated herein by reference.

 

The information contained in this report and the exhibit hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be incorporated by reference into any filings made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as may be expressly set forth by specific reference in such filing.

 

Item 9.01                   Financial Statements and Exhibits.

 

(d)         Exhibits.

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release dated July 31, 2019.

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date:  July 31, 2019

 

 

 

 

OCCIDENTAL PETROLEUM CORPORATION

 

 

 

 

 

By:

/s/ Jennifer M. Kirk

 

Name:

Jennifer M. Kirk

 

Title:

Vice President, Controller and Principal Accounting Officer

 


Exhibit 99.1

 

 

 

Occidental Announces 2nd Quarter 2019 Results

 

·                  Anadarko shareholder vote scheduled for August 8; acquisition anticipated to close promptly thereafter

·                  Formed strategic partnership with Ecopetrol to develop Midland Basin acreage for proceeds of $750 million in cash plus $750 million of carried capital

·                  Hedged 2020 oil price risk with 300,000 barrels of oil per day of costless collars

·                  Announced dividend increase for the 17th consecutive year

·                  Returned $600 million to shareholders, representing approximately one third of operating cash flow

·                  Achieved pre-tax income guidance for both OxyChem and Midstream

·                  Oil and gas operating costs per BOE decreased 5 percent quarter-over-quarter

·                  Global production of 741,000 BOE per day exceeded the high end of guidance, with Permian Resources up 44 percent year-over-year

 

HOUSTON — July 31, 2019 — Occidental Petroleum Corporation (NYSE:OXY) today announced net and core income for the second quarter of 2019 of $635 million, or $0.84 per diluted share, and $729 million, or $0.97 per diluted share, respectively. Net and core income for the first quarter of 2019 were $631 million, or $0.84 per diluted share. Second quarter pre-tax non-core items of $107 million include Anadarko acquisition-related transaction and debt financing fees.

 

“We are pleased to deliver another quarter of strong operational and financial results. The strength of our integrated business model and confidence in our future performance enabled us to increase our dividend for the 17th consecutive year,” said President and Chief Executive Officer Vicki Hollub. “As we move toward closing the acquisition of Anadarko and combining our two companies into an innovative and sustainable energy leader, we remain well positioned to drive profitable growth and return excess cash to our shareholders. Our strategic partnership with Ecopetrol is a further example of our commitment to enhancing our value proposition.”

 

QUARTERLY RESULTS

 

Oil and Gas

 

Oil and gas pre-tax income for the second quarter of 2019 was $726 million, compared to $484 million for the prior quarter. The increase in second quarter core income reflected higher crude oil prices and sales volumes, partially offset by a negative non-cash mark-to-market adjustment on carbon dioxide purchase contracts along with lower domestic gas prices.

 

Total average daily production volumes exceeded guidance at 741,000 barrels of oil equivalent (BOE) for the second quarter of 2019, compared to 719,000 BOE for the first quarter of 2019. Permian Resources average daily production volumes exceeded guidance at 289,000 BOE for the second

 


 

quarter of 2019, an increase of 11 percent from the prior quarter due to improved well performance and development activity. Year-over-year, Permian Resources production for the second quarter of 2019 increased by 44 percent. International average daily production volumes also exceeded guidance at 295,000 BOE for the second quarter of 2019. Compared to 298,000 BOE for the first quarter of 2019, production in the second quarter of 2019 was lower due to production sharing impacts in Oman.

 

Total cash operating costs per BOE for the second quarter of 2019 of $10.97 per BOE decreased by 5 percent, compared to the prior quarter. Compared to total year 2018, total cash operating costs per BOE decreased by over 8 percent due to improved efficiencies in downhole maintenance and lower energy costs.

 

For the second quarter of 2019, average WTI and Brent marker prices were $59.82 per barrel and $68.32 per barrel, respectively. Average worldwide realized crude oil prices increased by 12 percent from the prior quarter to $58.91 per barrel in the second quarter of 2019. Average worldwide realized NGL prices decreased by 1 percent from the prior quarter to $18.00 per BOE in the second quarter of 2019. Average domestic realized gas prices decreased by 83 percent from the prior quarter to $0.23 per Mcf in the second quarter of 2019.

 

Chemical

 

Chemical pre-tax income for the second quarter of 2019 was $208 million, compared to $265 million for the first quarter of 2019. The decrease in income reflected lower realized caustic soda prices in the second quarter of 2019, along with fees received under a pipeline easement agreement in the first quarter of 2019, slightly offset by favorable feedstock costs.

 

Midstream and Marketing

 

Midstream and marketing pre-tax income for the second quarter of 2019 was $331 million, compared to $279 million for the first quarter of 2019. The increase in income in the second quarter of 2019 reflected higher marketing results as the first quarter had significant non-cash mark-to-market losses, as well as higher pipeline income from Dolphin Pipeline, which had completed its first quarter planned maintenance. The increase was partially offset by lower gas plant income due to planned maintenance at certain domestic gas plants.

 

Subsequent Events

 

In July 2019, Occidental entered into three-way costless collar derivative instruments for 2020 and additional call options in 2021 for 300,000 barrels of oil per day to manage its near-term exposure to cash-flow variability from commodity price risks. Occidental entered into the 2021 call options to substantially improve the ceiling price that it will receive for contracted commodity volumes in 2020.

 


 

On July 31, 2019, Occidental and Ecopetrol entered into definitive agreements to form a joint venture to develop 97,000 net acres of Occidental’s Midland Basin properties in the Permian Basin. Ecopetrol will pay $750 million in cash at closing and $750 million of carried capital in exchange for a 49-percent interest in the new venture. Occidental will own a 51-percent interest and operate the joint venture. During the carry period, Ecopetrol will pay 75-percent of Occidental’s share of capital expenditures. The joint venture allows Occidental to accelerate its development plans in the Midland Basin, where it currently has minimal activity. Occidental will retain production and cash flow from its existing operations in the Midland Basin. This transaction is expected to close in the fourth quarter of 2019.

 

Supplemental Non-GAAP Measures

 

This press release refers to core income, a supplemental measure not calculated in accordance with generally accepted accounting principles in the United States (GAAP). A definition of core income and a reconciliation to net income, the comparable GAAP financial measure, is included in the financial schedules of this press release. Occidental’s definition of core income may differ from similarly titled measures provided by other companies in our industry and as a result may not be comparable.

 

Forward-Looking Statements

 

This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to statements about Occidental Petroleum Corporation’s (“Occidental”) expectations, beliefs, plans or forecasts. Forward-looking statements involve estimates, expectations, projections, goals, forecasts, assumptions, risks and uncertainties, many of which involve factors or circumstances that are beyond Occidental’s control. Actual results may differ from anticipated results, sometimes materially, and reported or expected results should not be considered an indication of future performance.

 

Factors that could cause actual results to differ and that may affect Occidental’s results of operations and financial position appear in Part I, Item 1A “Risk Factors” of Occidental’s Annual Report on Form 10-K for the year ended December 31, 2018, and in Occidental’s other filings with the U.S. Securities and Exchange Commission (“SEC”). Additional factors related to the proposed transaction between Occidental and Anadarko Petroleum Corporation (“Anadarko”) appear in the definitive proxy statement/prospectus that is a part of Occidental’s registration statement on Form S-4, as amended (the “Registration Statement”), which was declared effective by the SEC on July 11, 2019, in connection with the proposed transaction between Occidental and Anadarko.

 

Because the factors referred to above could cause actual results or outcomes to differ materially from those expressed or implied in any forward-looking statements, you should not place undue reliance on any such forward-looking statements. Further, any forward-looking statement speaks only as of

 


 

the date of this press release and, unless legally required, Occidental does not undertake any obligation to update any forward-looking statement, as a result of new information, future events or otherwise.

 

Additional Information and Where to Find it

 

In connection with the proposed acquisition of Anadarko, Occidental has filed with the SEC the Registration Statement, containing a prospectus of Occidental that also constitutes a proxy statement of Anadarko. Anadarko mailed a definitive proxy statement/prospectus to stockholders of Anadarko. In connection with the consent solicitation by Carl C. Icahn and certain related parties, Occidental has also filed with the SEC a consent revocation solicitation statement on Schedule 14A and mailed such consent revocation solicitation statement to stockholders of Occidental. This press release is not a substitute for the proxy statement/prospectus or Registration Statement or other document Occidental and/or Anadarko has filed or may file with the SEC in connection with the proposed transaction between Occidental and Anadarko or a substitute for any consent revocation solicitation statement or other document that Occidental has filed or may file with the SEC in connection with any solicitation by Occidental.

 

INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE PROXY STATEMENT/PROSPECTUS, THE REGISTRATION STATEMENT, THE CONSENT REVOCATION SOLICITATION STATEMENT (INCLUDING, IN EACH CASE, ANY AMENDMENTS OR SUPPLEMENTS THERETO) FILED BY OCCIDENTAL AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT OCCIDENTAL, ANADARKO, THE PROPOSED TRANSACTION AND ANY SOLICITATION. Investors and security holders may obtain copies of these documents and other documents filed with the SEC by Occidental and Anadarko free of charge through the website maintained by the SEC at www.sec.gov. Copies of the documents filed by Occidental and Anadarko are also available free of charge by accessing their websites at www.oxy.com and www.anadarko.com, respectively.

 

Participants

 

Occidental, Anadarko and their directors and executive officers and other members of management and employees may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction between Occidental and Anadarko. In addition, Occidental, its directors and executive officers and other members of management and employees may be deemed to be participants in the solicitation of proxies with respect to a solicitation by Occidental. Information about Occidental’s executive officers and directors is available in Occidental’s Annual Report on Form 10-K for the year ended December 31, 2018, which was filed with the SEC on February 21, 2019, in its proxy statement for the 2019 Annual Meeting which was filed with the SEC on March 28, 2019, and in

 


 

its Form 8-K which was filed with the SEC on July 15, 2019. To the extent holdings of Occidental securities have changed since the amounts printed in the proxy statement for the 2019 Annual Meeting, such changes have been or will be reflected on Statements of Change in Ownership on Form 4 filed with the SEC. Information about Anadarko’s executive officers and directors is available in Anadarko’s Annual Report on Form 10-K for the year ended December 31, 2018, which was filed with the SEC on February 14, 2019, and in its proxy statement for the 2019 Annual Meeting which was filed with the SEC on March 29, 2019. Additional information regarding the interests of such potential participants is included in the Registration Statement, proxy statement/prospectus and is or will be included in other relevant documents filed with the SEC. These documents are or will be available free of charge from the sources indicated above.

 

About Occidental

 

Occidental 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 purchases, markets, gathers, processes, transports and stores 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 oxy.com.

 

-0-

 

 

Contacts:

 

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

 

or

 

Investors:

Jeff Alvarez

713-215-7864

jeff_alvarez@oxy.com

 

On the web: oxy.com

 


 

Occidental Petroleum Corporation

Quarter 2 2019 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

 

 

· Reconciliation - Diluted EPS

 

 

 

4

 

Non-Core Adjustments Detail

 

 

· Before tax allocations

 

 

· After tax allocations

 

 

 

5

 

Consolidated Condensed Statements of Operations

 

 

Reconciliation - Return on Capital Employed

 

 

 

6

 

Consolidated Condensed Balance Sheets

 

 

 

7

 

Consolidated Condensed Statements of Cash Flows

 

 

Details of Capital Expenditures and Depreciation, Depletion and Amortization

 

 

 

8

 

Daily Production - TOTAL REPORTED

 

 

· MBOE/D

 

 

· By Commodity

 

 

 

9

 

Sales Volumes and Realized Prices

 

 

· MBOE/D

 

 

· Realized prices and related marker prices

 

 

 

10

 

Oil and Gas $/BOE Costs and Exploration Expense

 

 

 

11

 

Segment Core Results Pre-tax Variance Roll-forwards

 

 

· Quarter-over-Quarter

 

 

· Year-over-Year

 


 

SCHEDULE 1

 

Occidental Petroleum Corporation

Summary Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

Quarterly

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income ($ millions)

 

$

708

 

$

848

 

$

1,869

 

$

706

 

 $

4,131

 

 $

631

 

$

635

 

 

 

 

 

 $

1,266

Reported EPS - Diluted ($/share)

 

$

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

 $

5.39

 

 $

0.84

 

$

0.84

 

 

 

 

 

 $

1.68

Effective tax rate

 

32%

 

26%

 

28%

 

15%

 

26%

 

26%

 

33%

 

 

 

 

 

30%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Non-GAAP) ($ millions)

 

$

708

 

$

848

 

$

1,360

 

$

922

 

 $

3,838

 

 $

631

 

$

729

 

 

 

 

 

 $

1,360

Core EPS - Diluted (Non-GAAP) ($/share)

 

$

0.92

 

$

1.10

 

$

1.77

 

$

1.22

 

 $

5.01

 

 $

0.84

 

$

0.97

 

 

 

 

 

 $

1.80

Effective tax rate

 

32%

 

26%

 

27%

 

12%

 

25%

 

26%

 

30%

 

 

 

 

 

29%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

765.6

 

765.7

 

761.7

 

753.8

 

761.7

 

748.9

 

748.3

 

 

 

 

 

748.7

Diluted (millions)

 

767.0

 

767.4

 

763.3

 

755.4

 

763.3

 

750.5

 

749.5

 

 

 

 

 

750.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

336

 

358

 

384

 

410

 

372

 

421

 

446

 

 

 

 

 

434

US oil (MBBL/D)

 

228

 

240

 

256

 

274

 

250

 

277

 

289

 

 

 

 

 

283

Worldwide (MBOE/D)

 

609

 

639

 

681

 

700

 

658

 

719

 

741

 

 

 

 

 

730

Worldwide sales (MBOE/D)

 

610

 

622

 

696

 

702

 

658

 

713

 

744

 

 

 

 

 

728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

61.04

 

$

63.12

 

$

62.67

 

$

56.11

 

 $

60.64

 

 $

52.62

 

$

58.91

 

 

 

 

 

 $

55.86

Worldwide NGL ($/BBL)

 

$

25.35

 

$

27.21

 

$

29.55

 

$

22.88

 

 $

26.25

 

 $

18.14

 

$

18.00

 

 

 

 

 

 $

18.07

Domestic gas ($/MCF)

 

$

2.06

 

$

1.49

 

$

1.58

 

$

1.33

 

 $

1.59

 

 $

1.36

 

$

0.23

 

 

 

 

 

 $

0.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

1,697

 

$

1,988

 

$

2,553

 

$

1,875

 

 $

8,113

 

 $

1,832

 

$

1,771

 

 

 

 

 

 $

3,603

Working capital changes

 

(688)

 

(232)

 

(149)

 

548

 

(521)

 

(884)

 

242

 

 

 

 

 

(642)

Other, net

 

-

 

-

 

-

 

77

 

77

 

-

 

-

 

 

 

 

 

-

Operating cash flow

 

$

1,009

 

$

1,756

 

$

2,404

 

$

2,500

 

 $

7,669

 

 $

948

 

$

2,013

 

 

 

 

 

 $

2,961

Capital expenditures

 

$

(1,032)

 

$

(1,287)

 

$

(1,319)

 

$

(1,337)

 

 $

(4,975)

 

 $

(1,259)

 

$

(1,211)

 

 

 

 

 

 $

(2,470)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

2019

 

 

 

 

Year-to-date

 

Mar

 

Jun

 

Sep

 

Dec

 

 

 

Mar

 

Jun

 

Sep

 

Dec

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Income ($ millions)

 

$

708

 

$

1,556

 

$

3,425

 

$

4,131

 

 

 

 $

631

 

$

1,266

 

 

 

 

 

 

Reported EPS - Diluted ($/share)

 

$

0.92

 

$

2.02

 

$

4.45

 

$

5.39

 

 

 

 $

0.84

 

$

1.68

 

 

 

 

 

 

Effective tax rate

 

32%

 

29%

 

28%

 

26%

 

 

 

26%

 

30%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Income (Non-GAAP) ($ millions)

 

$

708

 

$

1,556

 

$

2,916

 

$

3,838

 

 

 

 $

631

 

$

1,360

 

 

 

 

 

 

Core EPS - Diluted (Non-GAAP) ($/share)

 

$

0.92

 

$

2.02

 

$

3.79

 

$

5.01

 

 

 

 $

0.84

 

$

1.80

 

 

 

 

 

 

Effective tax rate

 

32%

 

29%

 

28%

 

25%

 

 

 

26%

 

29%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (millions)

 

765.6

 

765.7

 

764.3

 

761.7

 

 

 

748.9

 

748.7

 

 

 

 

 

 

Diluted (millions)

 

767.0

 

767.2

 

765.8

 

763.3

 

 

 

750.5

 

750.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production - Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total US (MBOE/D)

 

336

 

347

 

359

 

372

 

 

 

421

 

434

 

 

 

 

 

 

US oil (MBBL/D)

 

228

 

234

 

241

 

250

 

 

 

277

 

283

 

 

 

 

 

 

Worldwide (MBOE/D)

 

609

 

624

 

643

 

658

 

 

 

719

 

730

 

 

 

 

 

 

Worldwide sales (MBOE/D)

 

610

 

616

 

643

 

658

 

 

 

713

 

728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realizations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil ($/BBL)

 

$

61.04

 

$

62.07

 

$

62.29

 

$

60.64

 

 

 

 $

52.62

 

$

55.86

 

 

 

 

 

 

Worldwide NGL ($/BBL)

 

$

25.35

 

$

26.34

 

$

27.54

 

$

26.25

 

 

 

 $

18.14

 

$

18.07

 

 

 

 

 

 

Domestic gas ($/MCF)

 

$

2.06

 

$

1.76

 

$

1.70

 

$

1.59

 

 

 

 $

1.36

 

$

0.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating before working capital

 

$

1,697

 

$

3,685

 

$

6,238

 

$

8,113

 

 

 

 $

1,832

 

$

3,603

 

 

 

 

 

 

Working capital changes

 

(688)

 

(920)

 

(1,069)

 

(521)

 

 

 

(884)

 

(642)

 

 

 

 

 

 

Other, net

 

-

 

-

 

-

 

77

 

 

 

-    

 

-  

 

 

 

 

 

 

Operating cash flow

 

$

1,009

 

$

2,765

 

$

5,169

 

$

7,669

 

 

 

 $

948

 

$

2,961

 

 

 

 

 

 

Capital expenditures

 

$

(1,032)

 

$

(2,319)

 

$

(3,638)

 

$

(4,975)

 

 

 

 $

(1,259)

 

$

(2,470)

 

 

 

 

 

 

 


 

SCHEDULE 2

 

Occidental Petroleum Corporation

Segment Results Before Tax Allocations

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

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

Reported Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 $

255

 

$

300

 

$

209

 

$

(143)

 

$

621

 

 $

54

 

$

153

 

 

 

 

 

$

207

Foreign

 

502

 

495

 

571

 

328

 

1,896

 

454

 

596

 

 

 

 

 

1,050

Exploration

 

(7)

 

(15)

 

(13)

 

(40)

 

(75)

 

(24)

 

(23)

 

 

 

 

 

(47)

 

 

750

 

780

 

767

 

145

 

2,442

 

484

 

726

 

 

 

 

 

1,210

Chemical

 

298

 

317

 

321

 

223

 

1,159

 

265

 

208

 

 

 

 

 

473

Midstream and Marketing

 

179

 

250

 

1,698

 

675

 

2,802

 

279

 

331

 

 

 

 

 

610

Segment Income

 

1,227

 

1,347

 

2,786

 

1,043

 

6,403

 

1,028

 

1,265

 

 

 

 

 

2,293

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(92)

 

(91)

 

(92)

 

(81)

 

(356)

 

(83)

 

(143)

 

 

 

 

 

(226)

Other

 

(88)

 

(106)

 

(115)

 

(130)

 

(439)

 

(89)

 

(181)

 

 

 

 

 

(270)

Pre-tax Income

 

1,047

 

1,150

 

2,579

 

832

 

5,608

 

856

 

941

 

 

 

 

 

1,797

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(95)

 

(76)

 

(362)

 

70

 

(463)

 

(74)

 

(38)

 

 

 

 

 

(112)

Foreign

 

(244)

 

(226)

 

(348)

 

(196)

 

(1,014)

 

(151)

 

(268)

 

 

 

 

 

(419)

Net Income

 

 $

708

 

$

848

 

$

1,869

 

$

706

 

$

4,131

 

 $

631

 

$

635

 

 

 

 

 

$

1,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 $

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

$

5.40

 

 $

0.84

 

$

0.84

 

 

 

 

 

$

 1.68

Diluted

 

 $

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

$

5.39

 

 $

0.84

 

$

0.84

 

 

 

 

 

$

 1.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

32%

 

26%

 

28%

 

15%

 

26%

 

26%

 

33%

 

 

 

 

 

30%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 $

-

 

$

-

 

$

-

 

$

-

 

$

-

 

 $

-

 

$

-

 

 

 

 

 

$

-

Foreign

 

-

 

-

 

(196)

 

(220)

 

(416)

 

-

 

-

 

 

 

 

 

-

Exploration

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

-

 

 

-

 

-

 

(196)

 

(220)

 

(416)

 

-

 

-

 

 

 

 

 

-

Chemical

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

-

Midstream and Marketing

 

-

 

-

 

902

 

5

 

907

 

-

 

-

 

 

 

 

 

-

Segment Income (Loss)

 

-

 

-

 

706

 

(215)

 

491

 

-

 

-

 

 

 

 

 

-

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

-

 

-

 

(57)

 

 

 

 

 

(57)

Other

 

-

 

-

 

-

 

-

 

-

 

-

 

(50)

 

 

 

 

 

(50)

Pre-tax Income (Loss)

 

-

 

-

 

706

 

(215)

 

491

 

-

 

(107)

 

 

 

 

 

(107)

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

-

 

-

 

(197)

 

(1)

 

(198)

 

-

 

13

 

 

 

 

 

13

Foreign

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

-

Net Income (Loss)

 

 $

-

 

$

-

 

$

509

 

$

(216)

 

$

293

 

 $

-

 

$

(94)

 

 

 

 

 

$

(94)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results (Non-GAAP)

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 $

255

 

$

300

 

$

209

 

$

(143)

 

$

621

 

 $

54

 

$

153

 

 

 

 

 

$

207

Foreign

 

502

 

495

 

767

 

548

 

2,312

 

454

 

596

 

 

 

 

 

1,050

Exploration

 

(7)

 

(15)

 

(13)

 

(40)

 

(75)

 

(24)

 

(23)

 

 

 

 

 

(47)

 

 

750

 

780

 

963

 

365

 

2,858

 

484

 

726

 

 

 

 

 

1,210

Chemical

 

298

 

317

 

321

 

223

 

1,159

 

265

 

208

 

 

 

 

 

473

Midstream and Marketing

 

179

 

250

 

796

 

670

 

1,895

 

279

 

331

 

 

 

 

 

610

Segment Income

 

1,227

 

1,347

 

2,080

 

1,258

 

5,912

 

1,028

 

1,265

 

 

 

 

 

2,293

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(92)

 

(91)

 

(92)

 

(81)

 

(356)

 

(83)

 

(86)

 

 

 

 

 

(169)

Other

 

(88)

 

(106)

 

(115)

 

(130)

 

(439)

 

(89)

 

(131)

 

 

 

 

 

(220)

Pre-tax Income

 

1,047

 

1,150

 

1,873

 

1,047

 

5,117

 

856

 

1,048

 

 

 

 

 

1,904

Taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal and state

 

(95)

 

(76)

 

(165)

 

71

 

(265)

 

(74)

 

(51)

 

 

 

 

 

(125)

Foreign

 

(244)

 

(226)

 

(348)

 

(196)

 

(1,014)

 

(151)

 

(268)

 

 

 

 

 

(419)

Core Income

 

 $

708

 

$

848

 

$

1,360

 

$

922

 

$

3,838

 

 $

631

 

$

729

 

 

 

 

 

$

1,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 $

0.92

 

$

1.10

 

$

1.78

 

$

1.22

 

$

5.02

 

 $

0.84

 

$

0.97

 

 

 

 

 

$

1.81

Diluted

 

 $

0.92

 

$

1.10

 

$

1.77

 

$

1.22

 

$

5.01

 

 $

0.84

 

$

0.97

 

 

 

 

 

$

1.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate

 

32%

 

26%

 

27%

 

12%

 

25%

 

26%

 

30%

 

 

 

 

 

29%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Measure

Core income is a non-GAAP measure.  Occidental defines core income as net income excluding the effects of significant transactions and events that affect earnings but vary widely and unpredictably in nature, timing and amount.  These events may recur, even across successive reporting periods.  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 net income is considered representative of management’s performance over the long term, and core income is not considered to be an alternative to net income reported in accordance with GAAP.

 


 

SCHEDULE 3

 

Occidental Petroleum Corporation

Segment Results After Tax Allocations

(Amounts in millions, except per share amounts)

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

Reported Results

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

199

 

$

233

 

$

163

 

$

(111)

 

 

$

484

 

$

42

 

$

119

 

 

 

 

 

 

$

161

Foreign

 

255

 

247

 

260

 

62

 

 

824

 

248

 

351

 

 

 

 

 

 

599

Exploration

 

(7)

 

(12)

 

(11)

 

(34)

 

 

(64)

 

(22)

 

(21)

 

 

 

 

 

 

(43)

 

 

447

 

468

 

412

 

(83)

 

 

1,244

 

268

 

449

 

 

 

 

 

 

717

Chemical

 

230

 

247

 

248

 

160

 

 

885

 

205

 

159

 

 

 

 

 

 

364

Midstream and Marketing

 

146

 

209

 

1,342

 

541

 

 

2,238

 

227

 

274

 

 

 

 

 

 

501

Segment Income

 

823

 

924

 

2,002

 

618

 

 

4,367

 

700

 

882

 

 

 

 

 

 

1,582

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(92)

 

(91)

 

(92)

 

(81)

 

 

(356)

 

(83)

 

(130)

 

 

 

 

 

 

(213)

Other

 

(88)

 

(106)

 

(115)

 

(130)

 

 

(439)

 

(89)

 

(181)

 

 

 

 

 

 

(270)

Taxes

 

65

 

121

 

74

 

299

 

 

559

 

103

 

64

 

 

 

 

 

 

167

Net Income

 

$

708

 

$

848

 

$

1,869

 

$

706

 

 

$

4,131

 

$

631

 

$

635

 

 

 

 

 

 

$

1,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

 

$

5.40

 

$

0.84

 

$

0.84

 

 

 

 

 

 

$

1.68

Diluted

 

$

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

 

$

5.39

 

$

0.84

 

$

0.84

 

 

 

 

 

 

$

1.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-core Adjustments

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

-

 

$

-

 

$

-

 

$

-

 

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

$

-

Foreign

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

Exploration

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

 

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

Chemical

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Midstream and Marketing

 

-

 

-

 

705

 

4

 

 

709

 

-

 

-

 

 

 

 

 

 

-

Segment Income (Loss)

 

-

 

-

 

509

 

(216)

 

 

293

 

-

 

-

 

 

 

 

 

 

-

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(44)

 

 

 

 

 

 

(44)

Other

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(50)

 

 

 

 

 

 

(50)

Taxes

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Net Income (Loss)

 

$

-

 

$

-

 

$

509

 

$

(216)

 

 

$

293

 

$

-

 

$

(94)

 

 

 

 

 

 

$

(94)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Results (Non-GAAP)

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

199

 

$

233

 

$

163

 

$

(111)

 

 

$

484

 

$

42

 

$

119

 

 

 

 

 

 

$

161

Foreign

 

255

 

247

 

456

 

282

 

 

1,240

 

248

 

351

 

 

 

 

 

 

599

Exploration

 

(7)

 

(12)

 

(11)

 

(34)

 

 

(64)

 

(22)

 

(21)

 

 

 

 

 

 

(43)

 

 

447

 

468

 

608

 

137

 

 

1,660

 

268

 

449

 

 

 

 

 

 

717

Chemical

 

230

 

247

 

248

 

160

 

 

885

 

205

 

159

 

 

 

 

 

 

364

Midstream and Marketing

 

146

 

209

 

637

 

537

 

 

1,529

 

227

 

274

 

 

 

 

 

 

501

Segment Income

 

823

 

924

 

1,493

 

834

 

 

4,074

 

700

 

882

 

 

 

 

 

 

1,582

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

(92)

 

(91)

 

(92)

 

(81)

 

 

(356)

 

(83)

 

(86)

 

 

 

 

 

 

(169)

Other

 

(88)

 

(106)

 

(115)

 

(130)

 

 

(439)

 

(89)

 

(131)

 

 

 

 

 

 

(220)

Taxes

 

65

 

121

 

74

 

299

 

 

559

 

103

 

64

 

 

 

 

 

 

167

Core Income

 

$

708

 

$

848

 

$

1,360

 

$

922

 

 

$

3,838

 

$

631

 

$

729

 

 

 

 

 

 

$

1,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.92

 

$

1.10

 

$

1.78

 

$

1.22

 

 

$

5.02

 

$

0.84

 

$

0.97

 

 

 

 

 

 

$

1.81

Diluted

 

$

0.92

 

$

1.10

 

$

1.77

 

$

1.22

 

 

$

5.01

 

$

0.84

 

$

0.97

 

 

 

 

 

 

$

1.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Reconciliation - Diluted Earnings Per Share 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Diluted Earnings Per Share (GAAP)

 

$

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

 

$

5.39

 

$

0.84

 

$

0.84

 

 

 

 

 

 

$

1.68

After-Tax Non-Core Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

$

-

 

$

-

 

$

-

 

$

-

 

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

$

-

Foreign

 

-

 

-

 

(0.26)

 

(0.29)

 

 

(0.55)

 

-

 

-

 

 

 

 

 

 

-

Exploration

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Chemical

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Midstream and Marketing

 

-

 

-

 

0.93

 

-

 

 

0.93

 

-

 

-

 

 

 

 

 

 

-

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(0.06)

 

 

 

 

 

 

(0.06)

Other

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(0.07)

 

 

 

 

 

 

(0.06)

Taxes

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Total After-Tax Non-Core Adjustments

 

$

-

 

$

-

 

$

0.67

 

$

(0.29)

 

 

$

0.38

 

$

-

 

$

(0.13)

 

 

 

 

 

 

$

(0.12)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Diluted Earnings Per Share (Non-GAAP)

 

$

0.92

 

$

1.10

 

$

1.77

 

$

1.22

 

 

$

5.01

 

$

0.84

 

$

0.97

 

 

 

 

 

 

$

1.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Diluted Shares Outstanding (millions)

 

767.0

 

767.4

 

763.3

 

755.4

 

 

763.3

 

750.5

 

749.5

 

 

 

 

 

 

750.0

 

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 income divided by reported average diluted shares outstanding.

 


 

 

SCHEDULE 4

 

Occidental Petroleum Corporation

Non-Core Adjustments Detail

(Amounts in millions)

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

Before Tax Allocations

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No non-core items

 

$

-

 

$

-

 

$

-

 

$

-

 

 

$

-

 

 $

-

 

$

-

 

 

 

 

 

 

$

-

 

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

 

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Oil and Gas

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No non-core items

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Total Chemical

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and equity investment gains

 

-

 

-

 

902

 

5

 

 

907

 

-

 

-

 

 

 

 

 

 

-

Total Midstream and Marketing

 

-

 

-

 

902

 

5

 

 

907

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

APC transaction costs & debt financing

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(107)

 

 

 

 

 

 

(107)

Total Corporate

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(107)

 

 

 

 

 

 

(107)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

-

 

-

 

(197)

 

(1)

 

 

(198)

 

-

 

13

 

 

 

 

 

 

13

Totals

 

$

-

 

$

-

 

$

509

 

$

(216)

 

 

$

293

 

 $

-

 

$

(94)

 

 

 

 

 

 

$

(94)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

After Tax Allocations

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No non-core items

 

$

-

 

$

-

 

$

-

 

$

-

 

 

$

-

 

 $

-

 

$

-

 

 

 

 

 

 

$

-

 

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Foreign

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset impairments and related items

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

 

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Oil and Gas

 

-

 

-

 

(196)

 

(220)

 

 

(416)

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No non-core items

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Total Chemical

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and equity sales gains

 

-

 

-

 

705

 

4

 

 

709

 

-

 

-

 

 

 

 

 

 

-

Total Midstream and Marketing

 

-

 

-

 

705

 

4

 

 

709

 

-

 

-

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

APC transaction costs & debt financing

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(94)

 

 

 

 

 

 

(94)

Total Corporate

 

-

 

-

 

-

 

-

 

 

-

 

-

 

(94)

 

 

 

 

 

 

(94)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes

 

-

 

-

 

-

 

-

 

 

-

 

-

 

-

 

 

 

 

 

 

-

Income (Loss)

 

-

 

-

 

509

 

(216)

 

 

293

 

-

 

(94)

 

 

 

 

 

 

(94)

Totals

 

$

-

 

$

-

 

$

509

 

$

(216)

 

 

$

293

 

 $

-

 

$

(94)

 

 

 

 

 

 

$

(94)

 


 

SCHEDULE 5

 

Occidental Petroleum Corporation

Consolidated Condensed Statements of Operations

(Amounts in millions, except per-share amounts)

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

$

2,454

 

$

2,531

 

$

2,889

 

$

2,567

 

 

$

10,441

 

 $

2,351

 

 $

2,718

 

 

 

 

 

 

$

5,069

Chemical

 

1,154

 

1,176

 

1,185

 

1,142

 

 

4,657

 

1,059

 

998

 

 

 

 

 

 

2,057

Midstream and Marketing

 

389

 

603

 

1,367

 

1,297

 

 

3,656

 

816

 

909

 

 

 

 

 

 

1,725

Eliminations

 

(234)

 

(227)

 

(225)

 

(244)

 

 

(930)

 

(222)

 

(205)

 

 

 

 

 

 

(427)

 

 

3,763

 

4,083

 

5,216

 

4,762

 

 

17,824

 

4,004

 

4,420

 

 

 

 

 

 

8,424

Interest, dividends and other income

 

29

 

38

 

34

 

35

 

 

136

 

78

 

41

 

 

 

 

 

 

119

Gains on sale of assets, net

 

33

 

10

 

926

 

5

 

 

974

 

7

 

15

 

 

 

 

 

 

22

 

 

3,825

 

4,131

 

6,176

 

4,802

 

 

18,934

 

4,089

 

4,476

 

 

 

 

 

 

8,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND OTHER DEDUCTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

1,350

 

1,365

 

1,443

 

1,605

 

 

5,763

 

1,345

 

1,386

 

 

 

 

 

 

2,731

Purchased commodities

 

13

 

100

 

343

 

349

 

 

805

 

365

 

431

 

 

 

 

 

 

796

Selling, general and administrative expenses

 

130

 

142

 

151

 

162

 

 

585

 

140

 

163

 

 

 

 

 

 

303

Other operating and non-operating expenses

 

177

 

260

 

280

 

311

 

 

1,028

 

238

 

260

 

 

 

 

 

 

498

Taxes other than on income

 

108

 

115

 

110

 

106

 

 

439

 

111

 

123

 

 

 

 

 

 

234

Depreciation, depletion and amortization

 

921

 

947

 

1,023

 

1,086

 

 

3,977

 

973

 

1,031

 

 

 

 

 

 

2,004

Asset impairments and related items

 

30

 

12

 

214

 

305

 

 

561

 

-

 

-

 

 

 

 

 

 

-

Anadarko transaction-related costs

 

-

 

-

 

-

 

-

 

 

-

 

-

 

50

 

 

 

 

 

 

50

Exploration expense

 

15

 

21

 

24

 

50

 

 

110

 

36

 

35

 

 

 

 

 

 

71

Interest and debt expense, net

 

97

 

97

 

96

 

99

 

 

389

 

98

 

153

 

 

 

 

 

 

251

 

 

2,841

 

3,059

 

3,684

 

4,073

 

 

13,657

 

3,306

 

3,632

 

 

 

 

 

 

6,938

INCOME BEFORE INCOME TAXES AND OTHER ITEMS

 

984

 

1,072

 

2,492

 

729

 

 

5,277

 

783

 

844

 

 

 

 

 

 

1,627

Provision for domestic and foreign income taxes

 

(339)

 

(302)

 

(710)

 

(126)

 

 

(1,477)

 

(225)

 

(306)

 

 

 

 

 

 

(531)

Income from equity investments

 

63

 

78

 

87

 

103

 

 

331

 

73

 

97

 

 

 

 

 

 

170

NET INCOME

 

$

708

 

$

848

 

$

1,869

 

$

706

 

 

$

4,131

 

 $

631

 

 $

635

 

 

 

 

 

 

$

1,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EARNINGS PER COMMON SHARE

 

$

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

 

$

5.40

 

 $

0.84

 

 $

0.84

 

 

 

 

 

 

$

1.68

DILUTED EARNINGS PER COMMON SHARE

 

$

0.92

 

$

1.10

 

$

2.44

 

$

0.93

 

 

$

5.39

 

 $

0.84

 

 $

0.84

 

 

 

 

 

 

$

1.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS PER COMMON SHARE

 

$

0.77

 

$

0.77

 

$

0.78

 

$

0.78

 

 

$

3.10

 

 $

0.78

 

 $

0.78

 

 

 

 

 

 

$

1.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC

 

765.6

 

765.7

 

761.7

 

753.8

 

 

761.7

 

748.9

 

748.3

 

 

 

 

 

 

748.7

DILUTED

 

767.0

 

767.4

 

763.3

 

755.4

 

 

763.3

 

750.5

 

749.5

 

 

 

 

 

 

750.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation - Return on Capital Employed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

 

 

 

 

$

4,131

 

 

 

 $

1,266

 

 

 

 

 

 

 

Interest and debt expense, net

 

 

 

 

 

 

 

 

 

 

389

 

 

 

251

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

(33)

 

 

 

(25)

 

 

 

 

 

 

 

Income tax

 

 

 

 

 

 

 

 

 

 

(75)

 

 

 

(47)

 

 

 

 

 

 

 

Net Income plus after-tax net interest expense

 

 

 

 

 

 

 

 

 

 

$

4,412

 

 

 

 $

1,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income plus after-tax net interest expense (annualized)

 

 

 

 

 

 

 

 

 

 

$

4,412

 

 

 

 $

2,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net (current and long-term) at December 31, 2017

 

 

 

 

 

 

 

 

 

 

$

9,828

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity at December 31, 2017

 

 

 

 

 

 

 

 

 

 

20,572

 

 

 

 

 

 

 

 

 

 

 

Total debt and stockholders' equity at December 31, 2017

 

 

 

 

 

 

 

 

 

 

$

30,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net (current and long-term) at December 31, 2018

 

 

 

 

 

 

 

 

 

 

$

10,317

 

 

 

 $

10,317

 

 

 

 

 

 

 

Total stockholders’ equity at December 31, 2018

 

 

 

 

 

 

 

 

 

 

21,330

 

 

 

21,330

 

 

 

 

 

 

 

Total debt and stockholders’ equity at December 31, 2018

 

 

 

 

 

 

 

 

 

 

$

31,647

 

 

 

 $

31,647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net (current and long-term) at June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 $

10,271

 

 

 

 

 

 

 

Total stockholders’ equity at June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,347

 

 

 

 

 

 

 

Total debt and stockholders’ equity at June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 $

31,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average capital employed

 

 

 

 

 

 

 

 

 

 

$

31,024

 

 

 

 $

31,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on capital employed (annualized)

 

 

 

 

 

 

 

 

 

 

14%

 

 

 

9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation - Cash Return on Capital Employed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income plus after-tax net interest expense

 

 

 

 

 

 

 

 

 

 

$

4,412

 

 

 

 $

1,445

 

 

 

 

 

 

 

Depreciation, depletion and amortization (DD&A)

 

 

 

 

 

 

 

 

 

 

3,977

 

 

 

2,004

 

 

 

 

 

 

 

Net Income plus after-tax net interest expense and DD&A

 

 

 

 

 

 

 

 

 

 

$

8,389

 

 

 

 $

3,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income plus after-tax net interest expense and DD&A (annualized)

 

 

 

 

 

 

 

 

 

 

$

8,389

 

 

 

 $

6,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash return on capital employed (annualized)

 

 

 

 

 

 

 

 

 

 

 

27%

 

 

 

22%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Measure

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROCE is defined by Occidental as net income plus after-tax net interest expense divided by average total debt plus stockholders’ equity. CROCE is ROCE that adds back DD&A. This definition may differ from the definition used by other companies. Management believes that ROCE and CROCE are useful to investors as a performance measure when comparing our profitability and the efficiency with which management has employed capital over time relative to other companies. ROCE and CROCE are not considered to be an alternative to net income reported in accordance with GAAP.

 


 

SCHEDULE 6

 

Occidental Petroleum Corporation

Consolidated Condensed Balance Sheets

(Amounts in millions)

 

 

2018

 

2019

 

 

MAR

 

JUN

 

SEP

 

DEC

 

MAR

 

JUN

 

SEP

 

DEC

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,606

 

$

1,362

 

$

2,954

 

$

3,033

 

 $

1,752

 

$

1,751

 

 

 

 

Trade receivables, net

 

5,184

 

5,521

 

6,000

 

4,893

 

5,310

 

5,273

 

 

 

 

Inventories

 

1,057

 

1,347

 

1,009

 

1,260

 

1,484

 

1,582

 

 

 

 

Assets held for sale

 

335

 

1,664

 

-

 

-

 

-

 

-

 

 

 

 

Other current assets

 

712

 

1,096

 

1,149

 

746

 

724

 

819

 

 

 

 

Total current assets

 

8,894

 

10,990

 

11,112

 

9,932

 

9,270

 

9,425

 

 

 

 

INVESTMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in unconsolidated entities

 

1,509

 

1,551

 

1,568

 

1,680

 

1,725

 

1,777

 

 

 

 

PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

71,262

 

71,214

 

72,980

 

74,420

 

75,813

 

77,004

 

 

 

 

Accumulated depreciation, depletion and amortization

 

(39,918)

 

(40,782)

 

(41,825)

 

(42,983)

 

(43,913)

 

(44,889)

 

 

 

 

 

 

31,344

 

30,432

 

31,155

 

31,437

 

31,900

 

32,115

 

 

 

 

OPERATING LEASE ASSETS

 

-

 

-

 

-

 

-

 

684

 

681

 

 

 

 

LONG-TERM RECEIVABLES AND OTHER ASSETS, NET

 

1,061

 

1,094

 

1,122

 

805

 

801

 

772

 

 

 

 

TOTAL ASSETS

 

$

42,808

 

$

44,067

 

$

44,957

 

$

43,854

 

 $

44,380

 

$

44,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

-

 

$

-

 

$

116

 

$

116

 

 $

116

 

$

116

 

 

 

 

Current lease liabilities

 

-

 

-

 

-

 

-

 

240

 

252

 

 

 

 

Accounts payable

 

5,059

 

5,412

 

5,443

 

4,885

 

5,261

 

5,445

 

 

 

 

Accrued liabilities

 

2,011

 

2,521

 

2,813

 

2,411

 

1,920

 

2,067

 

 

 

 

Liabilities of assets held for sale

 

-

 

145

 

-

 

-

 

-

 

-

 

 

 

 

Total current liabilities

 

7,070

 

8,078

 

8,372

 

7,412

 

7,537

 

7,880

 

 

 

 

LONG-TERM DEBT, NET

 

10,309

 

10,312

 

10,198

 

10,201

 

10,203

 

10,155

 

 

 

 

DEFERRED CREDITS AND OTHER LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred domestic and foreign income taxes

 

659

 

738

 

1,162

 

907

 

918

 

950

 

 

 

 

Asset retirement obligations

 

1,248

 

1,244

 

1,249

 

1,424

 

1,430

 

1,433

 

 

 

 

Pension and post retirement obligations

 

1,008

 

1,010

 

828

 

809

 

816

 

819

 

 

 

 

Environmental remediation reserves

 

729

 

731

 

740

 

762

 

755

 

764

 

 

 

 

Lease liabilities

 

-

 

-

 

-

 

-

 

465

 

445

 

 

 

 

Other

 

1,063

 

1,023

 

919

 

1,009

 

1,020

 

977

 

 

 

 

 

 

4,707

 

4,746

 

4,898

 

4,911

 

5,404

 

5,388

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $.20 per share par value

 

179

 

179

 

179

 

179

 

179

 

179

 

 

 

 

Treasury stock

 

(9,168)

 

(9,268)

 

(10,162)

 

(10,473)

 

(10,653)

 

(10,653)

 

 

 

 

Additional paid-in capital

 

7,916

 

7,967

 

7,991

 

8,046

 

8,083

 

8,157

 

 

 

 

Retained earnings

 

22,107

 

22,361

 

23,635

 

23,750

 

23,795

 

23,848

 

 

 

 

Accumulated other comprehensive loss

 

(312)

 

(308)

 

(154)

 

(172)

 

(168)

 

(184)

 

 

 

 

Total equity attributable to common stock

 

20,722

 

20,931

 

21,489

 

21,330

 

21,236

 

21,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

42,808

 

$

44,067

 

$

44,957

 

$

43,854

 

 $

44,380

 

$

44,770

 

 

 

 

 


 

SCHEDULE 7

Occidental Petroleum Corporation

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

(Amounts in millions)

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

OPERATING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

708

 

$

848

 

$

1,869

 

$

706

 

 

$

4,131

 

$

631

 

$

635

 

 

 

 

 

 

$

1,266

Depreciation, depletion and amortization (see detail below)

 

921

 

947

 

1,023

 

1,086

 

 

3,977

 

973

 

1,031

 

 

 

 

 

 

2,004

Deferred income tax (benefit) provision

 

94

 

77

 

379

 

(179)

 

 

371

 

10

 

37

 

 

 

 

 

 

47

Asset impairments and other non-cash charges

 

(26)

 

116

 

(718)

 

262

 

 

(366)

 

218

 

68

 

 

 

 

 

 

286

Operating cash flow before working capital

 

1,697

 

1,988

 

2,553

 

1,875

 

 

8,113

 

1,832

 

1,771

 

 

 

 

 

 

3,603

Working capital changes

 

(688)

 

(232)

 

(149)

 

548

 

 

(521)

 

(884)

 

242

 

 

 

 

 

 

(642)

Other, net

 

-

 

-

 

-

 

77

 

 

77

 

-

 

-

 

 

 

 

 

 

-

Operating cash flow

 

1,009

 

1,756

 

2,404

 

2,500

 

 

7,669

 

948

 

2,013

 

 

 

 

 

 

2,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures (see detail below)

 

(1,032)

 

(1,287)

 

(1,319)

 

(1,337)

 

 

(4,975)

 

(1,259)

 

(1,211)

 

 

 

 

 

 

(2,470)

Payments for purchases of assets and businesses

 

(177)

 

(65)

 

(484)

 

(202)

 

 

(928)

 

(69)

 

(7)

 

 

 

 

 

 

(76)

Sales of assets, net

 

275

 

55

 

2,415

 

79

 

 

2,824

 

16

 

16

 

 

 

 

 

 

32

Changes in capital accrual

 

(45)

 

39

 

13

 

48

 

 

55

 

(51)

 

(57)

 

 

 

 

 

 

(108)

Other investing activities

 

8

 

(57)

 

(39)

 

(94)

 

 

(182)

 

(52)

 

(29)

 

 

 

 

 

 

(81)

Investing cash flow

 

(971)

 

(1,315)

 

586

 

(1,506)

 

 

(3,206)

 

(1,415)

 

(1,288)

 

 

 

 

 

 

(2,703)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING CASH FLOW

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid

 

(592)

 

(593)

 

(595)

 

(594)

 

 

(2,374)

 

(591)

 

(587)

 

 

 

 

 

 

(1,178)

Purchases of treasury stock

 

-

 

(97)

 

(811)

 

(340)

 

 

(1,248)

 

(237)

 

-

 

 

 

 

 

 

(237)

Proceeds from long-term debt, net of issuance costs

 

978

 

-

 

-

 

-

 

 

978

 

-

 

(108)

 

 

 

 

 

 

(108)

Payment of long-term debt

 

(500)

 

-

 

-

 

-

 

 

(500)

 

-

 

-

 

 

 

 

 

 

-

Other financing activities

 

10

 

5

 

8

 

19

 

 

42

 

14

 

(31)

 

 

 

 

 

 

(17)

Financing cash flow

 

(104)

 

(685)

 

(1,398)

 

(915)

 

 

(3,102)

 

(814)

 

(726)

 

 

 

 

 

 

(1,540)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

(66)

 

(244)

 

1,592

 

79

 

 

1,361

 

(1,281)

 

(1)

 

 

 

 

 

 

(1,282)

Cash and cash equivalents - beginning of period

 

1,672

 

1,606

 

1,362

 

2,954

 

 

1,672

 

3,033

 

1,752

 

 

 

 

 

 

3,033

Cash and cash equivalents - end of period

 

$

1,606

 

$

1,362

 

$

2,954

 

$

3,033

 

 

$

3,033

 

$

1,752

 

$

1,751

 

 

 

 

 

 

$

1,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

$

(574)

 

$

(742)

 

$

(783)

 

$

(674)

 

 

$

(2,773)

 

$

(775)

 

$

(747)

 

 

 

 

 

 

$

(1,522)

Permian EOR

 

(124)

 

(116)

 

(119)

 

(159)

 

 

(518)

 

(133)

 

(135)

 

 

 

 

 

 

(268)

Other Domestic

 

(4)

 

(2)

 

-

 

(3)

 

 

(9)

 

(6)

 

(5)

 

 

 

 

 

 

(11)

Latin America

 

(28)

 

(59)

 

(54)

 

(71)

 

 

(212)

 

(34)

 

(35)

 

 

 

 

 

 

(69)

Middle East

 

(174)

 

(180)

 

(160)

 

(151)

 

 

(665)

 

(155)

 

(153)

 

 

 

 

 

 

(308)

Exploration Drilling

 

(36)

 

(25)

 

(48)

 

(127)

 

 

(236)

 

(77)

 

(40)

 

 

 

 

 

 

(117)

Chemical

 

(41)

 

(60)

 

(74)

 

(96)

 

 

(271)

 

(38)

 

(54)

 

 

 

 

 

 

(92)

Midstream and Marketing

 

(44)

 

(81)

 

(68)

 

(23)

 

 

(216)

 

(26)

 

(26)

 

 

 

 

 

 

(52)

Corporate

 

(7)

 

(22)

 

(13)

 

(33)

 

 

(75)

 

(15)

 

(16)

 

 

 

 

 

 

(31)

 

 

$

(1,032)

 

$

(1,287)

 

$

(1,319)

 

$

(1,337)

 

 

$

(4,975)

 

$

(1,259)

 

$

(1,211)

 

 

 

 

 

 

$

(2,470)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, Depletion and Amortization

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

502

 

$

556

 

$

611

 

$

652

 

 

$

2,321

 

$

570

 

$

615

 

 

 

 

 

 

$

1,185

Latin America

 

27

 

25

 

26

 

24

 

 

102

 

26

 

37

 

 

 

 

 

 

63

Middle East

 

208

 

183

 

209

 

231

 

 

831

 

199

 

200

 

 

 

 

 

 

399

Chemical

 

87

 

88

 

89

 

90

 

 

354

 

89

 

92

 

 

 

 

 

 

181

Midstream and Marketing

 

87

 

86

 

78

 

80

 

 

331

 

79

 

76

 

 

 

 

 

 

155

Corporate

 

10

 

9

 

10

 

9

 

 

38

 

10

 

11

 

 

 

 

 

 

21

 

 

$

921

 

$

947

 

$

1,023

 

$

1,086

 

 

$

3,977

 

$

973

 

$

1,031

 

 

 

 

 

 

$

2,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

SCHEDULE 8

Occidental Petroleum Corporation

Oil & Gas Net Production Volumes Per Day by Geographical Locations 

TOTAL REPORTED PRODUCTION

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

REPORTED NET MBOE VOLUMES PER DAY:

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

177

 

201

 

225

 

250

 

 

214

 

261

 

289

 

 

 

 

 

 

275

Permian EOR

 

154

 

153

 

155

 

156

 

 

154

 

156

 

153

 

 

 

 

 

 

155

Other Domestic

 

5

 

4

 

4

 

4

 

 

4

 

4

 

4

 

 

 

 

 

 

4

Total

 

336

 

358

 

384

 

410

 

 

372

 

421

 

446

 

 

 

 

 

 

434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

33

 

32

 

31

 

31

 

 

32

 

33

 

35

 

 

 

 

 

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

61

 

68

 

81

 

82

 

 

73

 

82

 

82

 

 

 

 

 

 

82

Dolphin

 

36

 

41

 

41

 

40

 

 

40

 

40

 

40

 

 

 

 

 

 

40

Oman

 

85

 

89

 

88

 

84

 

 

86

 

91

 

86

 

 

 

 

 

 

88

Qatar

 

58

 

51

 

56

 

53

 

 

55

 

52

 

52

 

 

 

 

 

 

52

Total

 

240

 

249

 

266

 

259

 

 

254

 

265

 

260

 

 

 

 

 

 

262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REPORTED PRODUCTION

 

609

 

639

 

681

 

700

 

 

658

 

719

 

741

 

 

 

 

 

 

730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REPORTED NET PRODUCTION VOLUMES PER DAY BY COMMODITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

109

 

123

 

139

 

155

 

 

132

 

157

 

170

 

 

 

 

 

 

164

Permian EOR

 

117

 

116

 

116

 

118

 

 

117

 

118

 

117

 

 

 

 

 

 

117

Other Domestic

 

2

 

1

 

1

 

1

 

 

1

 

2

 

2

 

 

 

 

 

 

2

Total

 

228

 

240

 

256

 

274

 

 

250

 

277

 

289

 

 

 

 

 

 

283

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

31

 

37

 

41

 

45

 

 

38

 

49

 

58

 

 

 

 

 

 

53

Permian EOR

 

28

 

28

 

31

 

30

 

 

29

 

30

 

29

 

 

 

 

 

 

30

Other Domestic

 

-   

 

-   

 

1

 

-   

 

 

-   

 

-

 

-

 

 

 

 

 

 

-

Total

 

59

 

65

 

73

 

75

 

 

67

 

79

 

87

 

 

 

 

 

 

83

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permian Resources

 

222

 

246

 

270

 

300

 

 

261

 

330

 

364

 

 

 

 

 

 

348

Permian EOR

 

56

 

54

 

48

 

48

 

 

50

 

46

 

44

 

 

 

 

 

 

45

Other Domestic

 

16

 

16

 

14

 

17

 

 

16

 

13

 

11

 

 

 

 

 

 

12

Total

 

294

 

316

 

332

 

365

 

 

327

 

389

 

419

 

 

 

 

 

 

405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

32

 

31

 

30

 

30

 

 

31

 

32

 

34

 

 

 

 

 

 

33

Natural Gas (MMCF)

 

6

 

6

 

6

 

6

 

 

6

 

7

 

7

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

11

 

12

 

14

 

15

 

 

13

 

14

 

14

 

 

 

 

 

 

14

Dolphin

 

6

 

7

 

7

 

6

 

 

7

 

6

 

7

 

 

 

 

 

 

7

Oman

 

64

 

65

 

63

 

62

 

 

63

 

68

 

65

 

 

 

 

 

 

66

Qatar

 

58

 

51

 

56

 

53

 

 

55

 

52

 

52

 

 

 

 

 

 

52

Total

 

139

 

135

 

140

 

136

 

 

138

 

140

 

138

 

 

 

 

 

 

139

NGLs (MBBL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

19

 

22

 

26

 

26

 

 

23

 

26

 

26

 

 

 

 

 

 

26

Dolphin

 

7

 

8

 

8

 

8

 

 

8

 

8

 

8

 

 

 

 

 

 

8

Total

 

26

 

30

 

34

 

34

 

 

31

 

34

 

34

 

 

 

 

 

 

34

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

183

 

204

 

246

 

245

 

 

220

 

250

 

251

 

 

 

 

 

 

251

Dolphin

 

139

 

156

 

158

 

154

 

 

152

 

154

 

152

 

 

 

 

 

 

152

Oman

 

127

 

146

 

148

 

134

 

 

139

 

140

 

125

 

 

 

 

 

 

133

Total

 

449

 

506

 

552

 

533

 

 

511

 

544

 

528

 

 

 

 

 

 

536

 


 

SCHEDULE 9

 

Occidental Petroleum Corporation

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

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

NET SALES MBOE VOLUMES PER DAY:

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

336

 

358

 

384

 

410

 

 

372

 

421

 

446

 

 

 

 

 

 

434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

33

 

31

 

32

 

30

 

 

32

 

28

 

38

 

 

 

 

 

 

33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Al Hosn

 

61

 

68

 

81

 

82

 

 

73

 

82

 

82

 

 

 

 

 

 

82

Dolphin

 

37

 

41

 

41

 

41

 

 

40

 

39

 

41

 

 

 

 

 

 

40

Oman

 

85

 

72

 

102

 

86

 

 

86

 

91

 

85

 

 

 

 

 

 

87

Qatar

 

58

 

52

 

56

 

53

 

 

55

 

52

 

52

 

 

 

 

 

 

52

Total

 

241

 

233

 

280

 

262

 

 

254

 

264

 

260

 

 

 

 

 

 

261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL REPORTED SALES

 

610

 

622

 

696

 

702

 

 

658

 

713

 

744

 

 

 

 

 

 

728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REALIZED PRICES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

61.03

 

$

61.08

 

$

56.36

 

$

48.25

 

 

$

56.30

 

$

48.38

 

$

55.14

 

 

 

 

 

 

$

51.85

NGLs ($/BBL)

 

$

26.89

 

$

28.87

 

$

31.82

 

$

23.10

 

 

$

27.64

 

$

16.79

 

$

16.28

 

 

 

 

 

 

$

16.52

Natural Gas ($/MCF)

 

$

2.06

 

$

1.49

 

$

1.58

 

$

1.33

 

 

$

1.59

 

$

1.36

 

$

0.23

 

 

 

 

 

 

$

0.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

59.24

 

$

65.66

 

$

69.94

 

$

62.49

 

 

$

64.32

 

$

55.52

 

$

62.66

 

 

 

 

 

 

$

59.67

Natural Gas ($/MCF)

 

$

5.68

 

$

6.07

 

$

6.74

 

$

7.39

 

 

$

6.43

 

$

7.37

 

$

7.01

 

 

 

 

 

 

$

7.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

61.45

 

$

66.59

 

$

71.71

 

$

70.30

 

 

$

67.69

 

$

60.50

 

$

65.83

 

 

 

 

 

 

$

63.16

NGLs ($/BBL)

 

$

21.89

 

$

23.58

 

$

24.66

 

$

22.38

 

 

$

23.20

 

$

21.30

 

$

22.50

 

 

 

 

 

 

$

21.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Worldwide

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil ($/BBL)

 

$

61.04

 

$

63.12

 

$

62.67

 

$

56.11

 

 

$

60.64

 

$

52.62

 

$

58.91

 

 

 

 

 

 

$

55.86

NGLs ($/BBL)

 

$

25.35

 

$

27.21

 

$

29.55

 

$

22.88

 

 

$

26.25

 

$

18.14

 

$

18.00

 

 

 

 

 

 

$

18.07

Natural Gas ($/MCF)

 

$

1.82

 

$

1.58

 

$

1.62

 

$

1.51

 

 

$

1.62

 

$

1.55

 

$

1.03

 

 

 

 

 

 

$

1.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WTI Oil ($/BBL)

 

$

62.87

 

$

67.88

 

$

69.50

 

$

58.81

 

 

$

64.77

 

$

54.90

 

$

59.82

 

 

 

 

 

 

$

57.36

Brent Oil ($/BBL)

 

$

67.18

 

$

74.90

 

$

75.97

 

$

68.08

 

 

$

71.53

 

$

63.90

 

$

68.32

 

 

 

 

 

 

$

66.11

NYMEX Natural Gas ($/MCF)

 

$

2.87

 

$

2.75

 

$

2.88

 

$

3.40

 

 

$

2.97

 

$

3.24

 

$

2.67

 

 

 

 

 

 

$

2.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Index Prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worldwide oil as a percentage of WTI

 

97%

 

93%

 

90%

 

95%

 

 

94%

 

96%

 

98%

 

 

 

 

 

 

97%

Worldwide oil as a percentage of Brent

 

91%

 

84%

 

82%

 

82%

 

 

85%

 

82%

 

86%

 

 

 

 

 

 

84%

Worldwide NGL as a percentage of WTI

 

40%

 

40%

 

43%

 

39%

 

 

41%

 

33%

 

30%

 

 

 

 

 

 

32%

Worldwide NGL as a percentage of Brent

 

38%

 

36%

 

39%

 

34%

 

 

37%

 

28%

 

26%

 

 

 

 

 

 

27%

Domestic gas as a percentage of NYMEX

 

72%

 

54%

 

55%

 

39%

 

 

54%

 

42%

 

9%

 

 

 

 

 

 

26%

 


 

SCHEDULE 10

Occidental Petroleum Corporation

Oil and Gas Costs

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash operating expenses ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

13.32

 

$

12.80

 

$

12.39

 

$

11.35

 

 

$

12.41

 

$

11.90

 

$

11.23

 

 

 

 

 

 

$

11.55

Latin America

 

$

12.17

 

$

12.17

 

$

13.18

 

$

15.86

 

 

$

13.32

 

$

14.37

 

$

10.53

 

 

 

 

 

 

$

12.14

Middle East

 

$

10.75

 

$

11.44

 

$

10.56

 

$

12.09

 

 

$

11.20

 

$

10.71

 

$

10.60

 

 

 

 

 

 

$

10.65

Total Oil and Gas

 

$

12.24

 

$

12.26

 

$

11.69

 

$

11.82

 

 

$

11.98

 

$

11.55

 

$

10.97

 

 

 

 

 

 

$

11.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes other than on income ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

3.27

 

$

3.19

 

$

2.91

 

$

2.68

 

 

$

3.00

 

$

2.79

 

$

2.89

 

 

 

 

 

 

$

2.84

Total Oil and Gas

 

$

1.82

 

$

1.86

 

$

1.63

 

$

1.59

 

 

$

1.72

 

$

1.68

 

$

1.76

 

 

 

 

 

 

$

1.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DD&A expense ($/BOE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

16.63

 

$

17.07

 

$

17.28

 

$

17.27

 

 

$

17.08

 

$

15.04

 

$

15.16

 

 

 

 

 

 

$

15.10

Latin America

 

$

8.99

 

$

8.95

 

$

8.81

 

$

8.77

 

 

$

8.88

 

$

10.38

 

$

10.58

 

 

 

 

 

 

$

10.50

Middle East

 

$

9.62

 

$

8.58

 

$

8.15

 

$

9.59

 

 

$

8.96

 

$

8.40

 

$

8.44

 

 

 

 

 

 

$

8.42

Total Oil and Gas

 

$

13.44

 

$

13.48

 

$

13.22

 

$

14.05

 

 

$

13.56

 

$

12.40

 

$

12.58

 

 

 

 

 

 

$

12.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

2.74

 

$

2.96

 

$

3.17

 

$

5.82

 

 

$

3.79

 

$

2.92

 

$

3.59

 

 

 

 

 

 

$

3.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration Expense ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

8

 

$

17

 

$

17

 

$

22

 

 

$

64

 

$

16

 

$

15

 

 

 

 

 

 

$

31

Latin America

 

1

 

1

 

6

 

11

 

 

19

 

1

 

9

 

 

 

 

 

 

10

Middle East

 

6

 

3

 

1

 

17

 

 

27

 

19

 

11

 

 

 

 

 

 

30

 

 

$

15

 

$

21

 

$

24

 

$

50

 

 

$

110

 

$

36

 

$

35

 

 

 

 

 

 

$

71

 


 

SCHEDULE 11

 

Occidental Petroleum Corporation

Segment Core Results Pre-tax Variance Roll-forwards

(Amounts in millions)

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

TY

 

Qtr 1

 

Qtr 2

 

Qtr 3

 

Qtr 4

 

 

YTD

Quarter-over-Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

381

 

$

750

 

$

780

 

$

963

 

 

 

 

$

365

 

$

484

 

 

 

 

 

 

 

Sales price

 

235

 

66

 

(22)

 

(325)

 

 

 

 

(73)

 

199

 

 

 

 

 

 

 

Sales volume

 

(68)

 

(20)

 

254

 

(4)

 

 

 

 

(127)

 

85

 

 

 

 

 

 

 

Operating expenses

 

(11)

 

(23)

 

(54)

 

(15)

 

 

 

 

22

 

(1)

 

 

 

 

 

 

 

DD&A rate

 

171

 

(5)

 

43

 

(38)

 

 

 

 

114

 

(1)

 

 

 

 

 

 

 

Exploration expense

 

41

 

(7)

 

(2)

 

(27)

 

 

 

 

15

 

-

 

 

 

 

 

 

 

All others

 

1

 

19

 

(36)

 

(189)

 

 

 

 

168

 

(40)

 

 

 

 

 

 

 

Current quarter core income

 

$

750

 

$

780

 

$

963

 

$

365

 

 

 

 

$

484

 

$

726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

217

 

$

298

 

$

317

 

$

321

 

 

 

 

$

223

 

$

265

 

 

 

 

 

 

 

Sales price

 

36

 

5

 

11

 

(26)

 

 

 

 

(62)

 

(56)

 

 

 

 

 

 

 

Sales volume / mix

 

(10)

 

10

 

15

 

13

 

 

 

 

(23)

 

21

 

 

 

 

 

 

 

Operations / manufacturing

 

46

 

6

 

(31)

 

(71)

 

 

 

 

74

 

19

 

 

 

 

 

 

 

All others

 

9

 

(2)

 

9

 

(14)

 

 

 

 

53

 

(41)

 

 

 

 

 

 

 

Current quarter core income

 

$

298

 

$

317

 

$

321

 

$

223

 

 

 

 

$

265

 

$

208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior quarter core income

 

$

129

 

$

179

 

$

250

 

$

796

 

 

 

 

$

670

 

$

279

 

 

 

 

 

 

 

Marketing

 

(9)

 

121

 

481

 

(71)

 

 

 

 

(375)

 

56

 

 

 

 

 

 

 

Gas plants

 

63

 

(75)

 

26

 

10

 

 

 

 

(12)

 

(25)

 

 

 

 

 

 

 

Pipelines

 

(6)

 

20

 

33

 

(56)

 

 

 

 

(28)

 

41

 

 

 

 

 

 

 

Power generation

 

1

 

5

 

6

 

(9)

 

 

 

 

(1)

 

5

 

 

 

 

 

 

 

All others

 

1

 

-

 

-

 

-

 

 

 

 

25

 

(25)

 

 

 

 

 

 

 

Current quarter core income

 

$

179

 

$

250

 

$

796

 

$

670

 

 

 

 

$

279

 

$

331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-over-Year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

220

 

$

117

 

$

139

 

$

381

 

 

$

857

 

$

750

 

$

780

 

 

 

 

 

 

$

1,530

Sales price

 

410

 

624

 

672

 

9

 

 

1,715

 

(394)

 

(303)

 

 

 

 

 

 

(697)

Sales volume

 

(25)

 

(159)

 

24

 

23

 

 

(137)

 

143

 

297

 

 

 

 

 

 

440

Operating expenses

 

(24)

 

(43)

 

(127)

 

(103)

 

 

(297)

 

(70)

 

(49)

 

 

 

 

 

 

(119)

DD&A rate

 

175

 

220

 

255

 

253

 

 

903

 

112

 

110

 

 

 

 

 

 

222

Exploration expense

 

(4)

 

(13)

 

(16)

 

5

 

 

(28)

 

(21)

 

(14)

 

 

 

 

 

 

(35)

All others

 

(2)

 

34

 

16

 

(203)

 

 

(155)

 

(36)

 

(95)

 

 

 

 

 

 

(131)

Current quarter core income

 

$

750

 

$

780

 

$

963

 

$

365

 

 

$

2,858

 

$

484

 

$

726

 

 

 

 

 

 

$

1,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemical

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income

 

$

170

 

$

230

 

$

200

 

$

217

 

 

$

817

 

$

298

 

$

317

 

 

 

 

 

 

$

615

Sales price

 

135

 

86

 

39

 

17

 

 

277

 

(64)

 

(126)

 

 

 

 

 

 

(190)

Sales volume / mix

 

(33)

 

(43)

 

64

 

22

 

 

10

 

(3)

 

(8)

 

 

 

 

 

 

(11)

Operations / manufacturing

 

(12)

 

48

 

(5)

 

(37)

 

 

(6)

 

(13)

 

17

 

 

 

 

 

 

4

All others

 

38

 

(4)

 

23

 

4

 

 

61

 

47

 

8

 

 

 

 

 

 

55

Current quarter core income

 

$

298

 

$

317

 

$

321

 

$

223

 

 

$

1,159

 

$

265

 

$

208

 

 

 

 

 

 

$

473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstream and Marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year core income (loss)

 

$

(47)

 

$

25

 

$

4

 

$

129

 

 

$

111

 

$

179

 

$

250

 

 

 

 

 

 

$

429

Marketing

 

129

 

203

 

697

 

521

 

 

1,550

 

158

 

92

 

 

 

 

 

 

250

Gas plants

 

77

 

15

 

39

 

27

 

 

158

 

(48)

 

(1)

 

 

 

 

 

 

(49)

Pipelines

 

23

 

11

 

52

 

(9)

 

 

77

 

(31)

 

(15)

 

 

 

 

 

 

(46)

Power generation

 

(3)

 

1

 

4

 

2

 

 

4

 

-

 

-

 

 

 

 

 

 

-

All others

 

-

 

(5)

 

-

 

-

 

 

(5)

 

21

 

5

 

 

 

 

 

 

26

Current quarter core income

 

$

179

 

$

250

 

$

796

 

$

670

 

 

$

1,895

 

$

279

 

$

331

 

 

 

 

 

 

$

610