EXHIBIT 99.1
For Immediate Release: October 31, 2005
OCCIDENTAL PETROLEUM ANNOUNCES RECORD THIRD QUARTER EARNINGS
LOS ANGELES -- Occidental Petroleum Corporation (NYSE:OXY) announced net income for the third quarter 2005 of $1.747 billion ($4.32 per share), compared with $758 million ($1.91 per share) for the third quarter 2004. Included in the third quarter 2005 net income are the effects of three significant items — a $463 million after-tax gain resulting from Valero's acquisition of Premcor, a $335 million tax benefit due to the reversal of tax reserves no longer required and a $98 million after-tax charge from the write-off of certain chemical plants. Core earnings for the third quarter were $1.089 billion ($2.69 per share), compared with $759 million ($1.92 per share) for the same period in 2004.
In announcing the results, Dr. Ray R. Irani, chairman, president and chief executive officer, said, "In the current commodity price environment we continue to strengthen our operational and financial fundamentals, as well as enhance our potential for above-average production growth. In July, Oxy became the first U.S. oil company to resume oil producing operations in Libya, and the government of Oman approved a contract for Oxy to develop the Mukhaizna oil field, one of the largest oil fields in the country. We began operating Mukhaizna on September 1. We also had our first lifting of Libyan crude oil in late September. Earlier this month, we announced the acquisition of Vintage Petroleum, which is the latest in a series of strategic transactions aimed at strengthening the company's prospects for material growth in its core areas in California, the Middle East and Latin America. We also announced a 16-percent increase in the dividend rate and the
planned repurchase of 9 million Oxy shares. All of our actions are driven by a disciplined strategy, built around the objective of producing superior total returns for our stockholders by balancing near term profitability with sustainable long-term growth."
Oil and Gas
Oil and gas segment earnings were $1.760 billion for the third quarter 2005, compared with $1.216 billion for the third quarter 2004, an increase of approximately 45 percent. The third quarter 2005 included a $9 million insurance premium increase related to hurricanes in the Gulf of Mexico. After adjusting for the impact of this increase, core earnings were $1.769 billion for the quarter. The improvement in the third quarter 2005 core earnings included $692 million from higher worldwide crude oil and gas prices, partially offset by higher operating, exploration, and other costs and increased DD&A rates.
Chemicals
Chemical segment earnings were $3 million for the third quarter 2005, compared with $141 million for the third quarter 2004. The third quarter 2005 included a $139 million charge for the write-off of two previously idled plants and one currently operated plant, a charge of $20 million for the write-down of a plant and a $5 million charge due to higher insurance premiums directly related to hurricanes in the Gulf of Mexico. After adjusting for the $164 million pre-tax charges, core earnings were $167 million for the third quarter 2005, compared with $141 million for last year's third quarter.
The improvement in the third quarter 2005 core earnings was primarily due to higher margins in chlorine, caustic soda and polyvinyl chloride resulting from higher sales prices, partially offset by higher energy and feedstock costs. Volumes
2
were reduced and feedstock costs increased as a result of the hurricanes.
Other Items
The $335 million tax benefit recorded in the third quarter 2005 is due to the reversal of tax reserves no longer required as U.S. federal corporate returns for tax years 1998-2000 became closed due to the lapsing of the statute of limitations.
A $726 million pre-tax gain resulting from Valero's acquisition of Premcor and our subsequent sale of 89 percent of the Valero shares received was recorded in the third quarter 2005. Occidental tendered its 9 million shares of Premcor for cash and shares of Valero Energy Corporation stock pursuant to the Premcor-Valero merger agreement.
Nine-Months Results
For the first nine months of 2005, net income was $4.129 billion ($10.26 per share), compared with $1.826 billion ($4.63 per share) for the first nine months of 2004.
Core income was $2.806 billion for 2005, compared with $1.819 billion for 2004. See the attached schedules for a reconciliation of net income to core earnings for the third quarter and nine months.
Worldwide production for the first nine months of 2005 was 561,000 barrels of oil equivalent per day, compared to 569,000 barrels for the first nine months of 2004. Horn Mountain's production for the first nine months of 2005 was 14,500 barrels of oil equivalent, compared to 24,500 barrels of oil equivalent in 2004, primarily as a result of weather in the Gulf of Mexico and scheduled maintenance downtime. Compared to a year ago, production under the company's production-sharing contracts in Oman, Qatar, Yemen and Long Beach was negatively impacted by higher prices. If prices had remained at the nine months 2004 levels, production in the first nine months of 2005 would have been about 13,000 equivalent barrels per day higher. The nine
3
months of 2005 included production of 13,000 equivalent barrels per day from the recent Permian acquisitions and the first lifting from Libya of 3,000 barrels per day.
Additional Information and Where to Find It
Oxy will file a Form S-4, Vintage will file a proxy statement and both companies will file other relevant documents concerning the proposed merger transaction with the Securities and Exchange Commission (SEC). INVESTORS ARE URGED TO READ THE FORM S-4 AND PROXY STATEMENT WHEN THEY BECOME AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. You will be able to obtain the documents free of charge at the website maintained by the SEC at www.sec.gov. In addition, you may obtain documents filed with the SEC by Oxy free of charge by contacting Christel Pauli, Counsel and Assistant Secretary, Occidental Petroleum Corporation, at 10889 Wilshire Blvd., Los Angeles, California 90024. The documents will also be available online at www.oxy.com.
Participants in the Solicitation
Oxy, Vintage and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from Vintage shareholders in connection with the merger. Information about the directors and executive officers of Oxy and their ownership of Oxy stock is set forth in the proxy statement for Oxy's 2005 Annual Meeting of Shareholders. Information about the directors and executive officers of Vintage and their ownership of Vintage stock is set forth in the proxy statement for Vintage's 2005 Annual Meeting of Shareholders. Investors may obtain additional information regarding the interests of such participants by reading the Form
4
S-4 and proxy statement for the merger when they become available.
Investors should read the Form S-4 and proxy statement carefully when they become available before making any voting or investment decisions.
Forward-Looking Statements
The matters set forth in this press release, including statements as to the expected benefits of the Vintage acquisition such as material growth in Oxy's core areas, and other statements identified by such words as "will," "estimates," "expects," "hopes," "projects," "plans," and similar expressions are forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve risks and uncertainties that could significantly affect expected results, including a delay in or failure to obtain required approvals, the possibility that the anticipated benefits from the acquisition cannot be fully realized, the possibility that costs or difficulties related to the integration will be greater than expected, the ability to manage regulatory, tax and legal matters, and the impact of competition. Other risk factors that could cause results to differ materially from those set forth in forward-looking statements in this press release include, but are not limited to: changes in tax rates, exploration risks, global commodity pricing fluctuations and supply and demand considerations for oil, gas and chemicals and higher than expected costs. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Unless legally required, Oxy undertakes no obligation to update publicly any forward-looking statements, whether as a
5
result of new information, future events or otherwise. Actual results may differ from those set forth in the forward-looking statements.
The SEC limits the ability of oil and natural gas companies, in their filings with the SEC, to disclose reserves other than proved reserves demonstrated by actual production or conclusive formation tests to be economically producible under existing economic and operating conditions. We use certain terms in this press release, such as probable, possible and recoverable reserves, that the SEC's guidelines limit in filings with the SEC.
Information contained in this press release regarding Vintage's production, reserves, results, assets and other information has been taken from Vintage's public filings with the SEC. Oxy makes no representation with respect to the accuracy of this information.
-0-
Contacts: Lawrence P. Meriage (media)
310-443-6562
Kenneth J. Huffman (investors)
212-603-8183
For further analysis of Occidental's quarterly
performance, please visit the website: www.oxy.com
6
SUMMARY OF SEGMENT NET SALES AND EARNINGS | |||||||||
| |||||||||
|
| Third Quarter |
| Nine Months |
| ||||
($ millions, except |
| ---------------- |
| ---------------- | |||||
per share amounts) |
| 2005 |
| 2004 |
| 2005 |
| 2004 |
|
================================ |
| ======= |
| ======= |
| ======= |
| ======= |
|
SEGMENT NET SALES |
|
|
|
|
|
|
|
|
|
Oil and Gas |
| $ 2,817 |
| $ 2,033 |
| $ 7,389 |
| $ 5,509 |
|
Chemical |
| 1,190 |
| 945 |
| 3,379 |
| 2,690 |
|
Other |
| 50 |
| 27 |
| 110 |
| 87 |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
Net sales |
| $ 4,057 |
| $ 3,005 |
| $10,878 |
| $ 8,286 |
|
================================ |
| ======= |
| ======= |
| ======= |
| ======= |
|
SEGMENT EARNINGS |
|
|
|
|
|
|
|
|
|
Oil and Gas |
| $ 1,760 |
| $ 1,216 |
| $ 4,434 |
| $ 3,111 |
|
Chemical |
| 3 |
| 141 |
| 442 |
| 289 |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
|
| 1,763 |
| 1,357 |
| 4,876 |
| 3,400 |
|
Unallocated Corporate Items |
|
|
|
|
|
|
|
|
|
Interest expense, net (a) |
| (70 | ) | (59 | ) | (178 | ) | (187 | ) |
Income taxes (b) |
| (611 | ) | (495 | ) | (1,256 | ) | (1,242 | ) |
Other (c) |
| 660 |
| (44 | ) | 682 |
| (139 | ) |
|
| ------- |
| ------- |
| ------- |
| ------- |
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations |
| 1,742 |
| 759 |
| 4,124 |
| 1,832 |
|
Discontinued operations, net |
| 2 |
| (1 | ) | 2 |
| (6 | ) |
Cumulative effect of accounting |
|
|
|
|
|
|
|
|
|
changes, net |
| 3 |
| -- |
| 3 |
| -- |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
NET INCOME |
| $ 1,747 |
| $ 758 |
| $ 4,129 |
| $ 1,826 |
|
|
| ======= |
| ======= |
| ======= |
| ======= |
|
BASIC EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
Income from continuing |
|
|
|
|
|
|
|
|
|
operations |
| $ 4.31 |
| $ 1.91 |
| $ 10.25 |
| $ 4.65 |
|
Discontinued operations, net |
| -- |
| -- |
| -- |
| (.02 | ) |
Cumulative effect of accounting |
|
|
|
|
|
|
|
|
|
changes, net |
| .01 |
| -- |
| .01 |
| -- |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
|
| $ 4.32 |
| $ 1.91 |
| $ 10.26 |
| $ 4.63 |
|
|
| ======= |
| ======= |
| ======= |
| ======= |
|
DILUTED EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
Income from continuing |
|
|
|
|
|
|
|
|
|
operations |
| $ 4.24 |
| $ 1.88 |
| $ 10.10 |
| $ 4.58 |
|
Discontinued operations, net |
| -- |
| -- |
| -- |
| (.01 | ) |
Cumulative effect of accounting |
|
|
|
|
|
|
|
|
|
changes, net |
| .01 |
| -- |
| .01 |
| -- |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
|
| $ 4.25 |
| $ 1.88 |
| $ 10.11 |
| $ 4.57 |
|
|
| ======= |
| ======= |
| ======= |
| ======= |
|
AVERAGE BASIC COMMON SHARES |
|
|
|
|
|
|
|
|
|
OUTSTANDING |
| 404.3 |
| 396.3 |
| 402.4 |
| 394.1 |
|
================================ |
| ======= |
| ======= |
| ======= |
| ======= |
|
See footnotes on following page.
7
(a) The third quarter 2005 includes a $4 million interest charge to redeem all of the outstanding 5.875-percent senior notes and two unsecured subsidiary notes. The third quarter 2005 also includes a $26 million charge to purchase in the open market and retire $172 million of Occidental's senior notes. The nine months 2005 also includes an $11 million interest charge to redeem all of the outstanding 4.1-percent medium term notes and 7.65-percent senior notes. The third quarter 2004 includes a $5 million interest charge to redeem all of the outstanding 6.5-percent senior notes and purchase in the open market and retire $51 million of Occidental's senior notes. The nine months 2004 also includes an $11 million interest charge to redeem all of the outstanding 8.16-percent Trust Preferred Redeemable Securities.
(b) The third quarter 2005 includes a $335 million tax benefit due to the reversal of tax reserves no longer required as U.S. federal corporate returns for tax years 1998-2000 became closed by lapsing of the statute of limitations. The nine months 2005 also includes a $619 million tax benefit resulting from a closing agreement with the U.S. Internal Revenue Service (IRS) resolving certain foreign tax credit issues and a $10 million charge related to a state income tax issue. The nine months 2004 includes a $20 million credit related to a settlement with the IRS.
(c) The third quarter 2005 includes a $726 million pre-tax gain from Valero's acquisition of Premcor and the subsequent sale of approximately 89 percent of the Valero shares received. The nine months 2005 also includes a $140 million pre-tax gain from the sale of 11 million shares of Lyondell Chemical Company, which represented approximately 27 percent of Occidental's investment.
SUMMARY OF CAPITAL EXPENDITURES AND DD&A EXPENSE
|
| Third Quarter |
| Nine Months |
| ||||
|
| ---------------- |
| ---------------- | |||||
($ millions) |
| 2005 |
| 2004 |
| 2005 |
| 2004 |
|
================================ |
| ======= |
| ======= |
| ======= |
| ======= |
|
|
|
|
|
|
|
|
|
|
|
CAPITAL EXPENDITURES |
| $ 607 |
| $ 466 |
| $ 1,661 |
| $ 1,270 |
|
|
| ======= |
| ======= |
| ======= |
| ======= |
|
DEPRECIATION, DEPLETION |
|
|
|
|
|
|
|
|
|
AND AMORTIZATION |
|
|
|
|
|
|
|
|
|
OF ASSETS |
| $ 376 |
| $ 321 |
| $ 1,076 |
| $ 969 |
|
================================ |
| ======= |
| ======= |
| ======= |
| ======= |
|
8
SUMMARY OF OPERATING STATISTICS
|
| Third Quarter |
| Nine Months |
| ||||
|
| ---------------- |
| ---------------- | |||||
|
| 2005 |
| 2004 |
| 2005 |
| 2004 |
|
===================================== |
| ======= |
| ======= |
| ======= |
| ======= |
|
|
|
|
|
|
|
|
|
|
|
NET OIL, GAS AND LIQUIDS |
|
|
|
|
|
|
|
|
|
PRODUCTION PER DAY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
|
|
|
|
|
|
|
|
Crude oil and liquids (MBBL) |
|
|
|
|
|
|
|
|
|
California |
| 73 |
| 77 |
| 75 |
| 77 |
|
Permian |
| 165 |
| 154 |
| 156 |
| 155 |
|
Horn Mountain |
| 10 |
| 17 |
| 13 |
| 22 |
|
Hugoton |
| 3 |
| 3 |
| 4 |
| 3 |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
Total |
| 251 |
| 251 |
| 248 |
| 257 |
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (MMCF) |
|
|
|
|
|
|
|
|
|
California |
| 239 |
| 228 |
| 240 |
| 235 |
|
Hugoton |
| 133 |
| 124 |
| 131 |
| 128 |
|
Permian |
| 186 |
| 122 |
| 167 |
| 131 |
|
Horn Mountain |
| 6 |
| 14 |
| 9 |
| 15 |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
Total |
| 564 |
| 488 |
| 547 |
| 509 |
|
|
|
|
|
|
|
|
|
|
|
Latin America |
|
|
|
|
|
|
|
|
|
Crude oil (MBBL) |
|
|
|
|
|
|
|
|
|
Colombia |
| 38 |
| 38 |
| 35 |
| 37 |
|
Ecuador |
| 46 |
| 49 |
| 42 |
| 46 |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
Total |
| 84 |
| 87 |
| 77 |
| 83 |
|
|
|
|
|
|
|
|
|
|
|
Middle East and North Africa |
|
|
|
|
|
|
|
|
|
Crude oil (MBBL) |
|
|
|
|
|
|
|
|
|
Oman |
| 12 |
| 14 |
| 18 |
| 13 |
|
Qatar |
| 42 |
| 44 |
| 43 |
| 44 |
|
Yemen |
| 23 |
| 28 |
| 29 |
| 33 |
|
Libya |
| 9 |
| -- |
| 3 |
| -- |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
Total |
| 86 |
| 86 |
| 93 |
| 90 |
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (MMCF) |
|
|
|
|
|
|
|
|
|
Oman |
| 35 |
| 88 |
| 51 |
| 52 |
|
|
|
|
|
|
|
|
|
|
|
Other Eastern Hemisphere |
|
|
|
|
|
|
|
|
|
Crude oil (MBBL) |
|
|
|
|
|
|
|
|
|
Pakistan |
| 5 |
| 7 |
| 5 |
| 8 |
|
|
|
|
|
|
|
|
|
|
|
Natural Gas (MMCF) |
|
|
|
|
|
|
|
|
|
Pakistan |
| 81 |
| 73 |
| 77 |
| 74 |
|
|
|
|
|
|
|
|
|
|
|
Barrels of Oil Equivalent (MBOE) |
|
|
|
|
|
|
|
|
|
Subtotal consolidated subsidiaries |
| 539 |
| 539 |
| 536 |
| 544 |
|
Other Interests |
|
|
|
|
|
|
|
|
|
Colombia-minority interest |
| (5 | ) | (4 | ) | (4 | ) | (5 | ) |
Russia-Occidental net interest |
| 27 |
| 27 |
| 27 |
| 29 |
|
Yemen-Occidental net interest |
| 1 |
| 1 |
| 2 |
| 1 |
|
|
| ------- |
| ------- |
| ------- |
| ------- |
|
Total Worldwide Production (MBOE) |
| 562 |
| 563 |
| 561 |
| 569 |
|
===================================== |
| ======= |
| ======= |
| ======= |
| ======= |
|
9
]
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. Therefore, management uses a measure called "core earnings", 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 earnings is not considered to be an alternative to operating income in accordance with generally accepted accounting principles.
The following tables set forth the core earnings and significant items affecting earnings for each operating segment and corporate:
10
SIGNIFICANT TRANSACTIONS AND EVENTS AFFECTING EARNINGS (continued)
|
| Third Quarter |
| ||||||
($ millions, except |
| ---------------------------------- | |||||||
per-share amounts |
| 2005 |
| EPS |
| 2004 |
| EPS |
|
===================================== |
| ======= |
| ======= |
| ======= |
| ======= |
|
TOTAL REPORTED EARNINGS |
| $ 1,747 |
| $ 4.32 |
| $ 758 |
| $ 1.91 |
|
|
| ======= |
| ======= |
| ======= |
| ======= |
|
Oil and Gas |
|
|
|
|
|
|
|
|
|
Segment Earnings |
| $ 1,760 |
|
|
| $ 1,216 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
Hurricane insurance charge |
| (9 | ) |
| -- |
|
| ||
|
| ------- |
|
|
| ------- |
|
|
|
Segment Core Earnings |
| 1,769 |
|
|
| 1,216 |
|
|
|
|
| ------- |
|
|
| ------- |
|
|
|
Chemicals |
|
|
|
|
|
|
|
|
|
Segment Earnings |
| 3 |
|
|
| 141 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
Write-off of plants |
| (159 | ) |
| -- |
|
| ||
Hurricane insurance charge |
| (5 | ) |
| -- |
|
| ||
|
| ------- |
|
|
| ------- |
|
|
|
Segment Core Earnings |
| 167 |
|
|
| 141 |
|
|
|
|
| ------- |
|
|
| ------- |
|
|
|
Total Segment Core Earnings |
| 1,936 |
|
|
| 1,357 |
|
|
|
|
| ------- |
|
|
| ------- |
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
Corporate Results -- |
|
|
|
|
|
|
|
|
|
Non Segment* |
| (16 | ) |
|
| (599 | ) |
|
|
Less: |
|
|
|
|
|
|
|
|
|
Gain on sale of Premcor- |
|
|
|
|
|
|
| ||
Valero shares |
| 726 |
|
| -- |
|
| ||
Reversal of tax reserves |
| 335 |
|
| -- |
|
| ||
Debt repurchase expense |
| (30 | ) |
| -- |
|
| ||
Equity investment impairment |
| (15 | ) |
| -- |
|
| ||
Equity investment hurricane |
|
|
|
|
|
|
| ||
insurance charge |
| (2 | ) |
| -- |
|
| ||
Hurricane insurance charge |
| (10 | ) |
| -- |
|
| ||
Tax effect of pre-tax |
|
|
|
|
|
|
| ||
adjustments |
| (178 | ) |
| -- |
|
| ||
Discontinued operations, net** |
| 2 |
|
| (1 | ) |
| ||
Cumulative effect of accounting |
|
|
|
|
|
|
| ||
changes, net** |
| 3 |
|
| -- |
|
| ||
|
| ------- |
|
|
| ------- |
|
|
|
Corporate Core Results -- |
|
|
|
|
|
|
|
|
|
Non Segment |
| (847 | ) |
|
| (598 | ) |
|
|
|
| ------- |
|
|
| ------- |
|
|
|
TOTAL CORE EARNINGS |
| $ 1,089 |
| $ 2.69 |
| $ 759 |
| $ 1.92 |
|
===================================== |
| ======= |
| ======= |
| ======= |
| ======= |
|
*Interest expense, income taxes, G&A expense and other,and non-core items.
**Amount shown after tax.
11
SIGNIFICANT TRANSACTIONS AND EVENTS AFFECTING EARNINGS (continued)
|
| Nine Months |
| ||||||
($ millions, except |
| ---------------------------------- | |||||||
per-share amounts |
| 2005 |
| EPS |
| 2004 |
| EPS |
|
===================================== |
| ======= |
| ======= |
| ======= |
| ======= |
|
TOTAL REPORTED EARNINGS |
| $ 4,129 |
| $ 10.36 |
| $ 1,826 |
| $ 4.63 |
|
|
| ======= |
| ======= |
| ======= |
| ======= |
|
Oil and Gas |
|
|
|
|
|
|
|
|
|
Segment Earnings |
| $ 4,434 |
|
|
| $ 3,111 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
Contract settlement |
| (26 | ) |
| -- |
|
| ||
Hurricane insurance charge |
| (9 | ) |
| -- |
|
| ||
|
| ------- |
|
|
| ------- |
|
|
|
Segment Core Earnings |
| 4,469 |
|
|
| 3,111 |
|
|
|
|
| ------- |
|
|
| ------- |
|
|
|
Chemicals |
|
|
|
|
|
|
|
|
|
Segment Earnings |
| 442 |
|
|
| 289 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
Write-off of plants |
| (159 | ) |
| -- |
|
| ||
Hurricane insurance charge |
| (5 | ) |
| -- |
|
| ||
|
| ------- |
|
|
| ------- |
|
|
|
Segment Core Earnings |
| 606 |
|
|
| 289 |
|
|
|
|
| ------- |
|
|
| ------- |
|
|
|
Total Segment Core Earnings |
| 5,075 |
|
|
| 3,400 |
|
|
|
|
| ------- |
|
|
| ------- |
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
Corporate Results -- |
|
|
|
|
|
|
|
|
|
Non Segment* |
| (747 | ) |
|
| (1,574 | ) |
|
|
Less: |
|
|
|
|
|
|
|
|
|
Debt repurchase expense |
| (41 | ) |
| -- |
|
| ||
Trust preferred redemption charge |
| -- |
|
| (11 | ) |
| ||
Gain on sale of Lyondell shares |
| 140 |
|
| -- |
|
| ||
Gain on sale of Premcor- |
|
|
|
|
|
|
| ||
Valero shares |
| 726 |
|
| -- |
|
| ||
State tax issue charge |
| (10 | ) |
| -- |
|
| ||
Settlement of federal |
|
|
|
|
|
|
| ||
tax issues |
| 619 |
|
| 20 |
|
| ||
Reversal of tax reserves |
| 335 |
|
| -- |
|
| ||
Equity investment impairment |
| (15 | ) |
| -- |
|
| ||
Equity investment hurricane |
|
|
|
|
|
|
| ||
insurance charge |
| (2 | ) |
| -- |
|
| ||
Hurricane insurance charge |
| (10 | ) |
| -- |
|
| ||
Tax effect of pre-tax |
|
|
|
|
|
|
| ||
adjustments |
| (225 | ) |
| 4 |
|
| ||
Discontinued operations, net** |
| 2 |
|
| (6 | ) |
| ||
Cumulative effect of accounting |
|
|
|
|
|
|
| ||
changes, net** |
| 3 |
|
| -- |
|
| ||
|
| ------- |
|
|
| ------- |
|
|
|
Corporate Core Results -- |
|
|
|
|
|
|
|
|
|
Non Segment |
| (2,269 | ) |
|
| (1,581 | ) |
|
|
|
| ------- |
|
|
| ------- |
|
|
|
TOTAL CORE EARNINGS |
| $ 2,806 |
| $ 6.97 |
| $ 1,819 |
| $ 4.62 |
|
===================================== |
| ======= |
| ======= |
| ======= |
| ======= |
|
*Interest expense, income taxes, G&A expense and other,and non-core items.
**Amount shown after tax.
12
ITEMS AFFECTING COMPARABILITY OF CORE EARNINGS BETWEEN PERIODS
|
| Third Quarter |
| Nine Months |
| ||||
|
| ---------------- |
| ---------------- | |||||
($ millions) |
| 2005 |
| 2004 |
| 2005 |
| 2004 |
|
===================================== |
| ======= |
| ======= |
| ======= |
| ======= |
|
PRE-TAX |
|
|
|
|
|
|
|
|
|
INCOME / (EXPENSE) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil & Gas |
|
|
|
|
|
|
|
|
|
Exploration impairments |
| (1 | ) | (14 | ) | (86 | ) | (59 | ) |
|
|
|
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
Environmental remediation |
| (10 | ) | -- |
| (29 | ) | -- |
|
13