Exhibit 99.3
Investor Relations Supplemental Schedules
Investor Relations Supplemental Schedules
Summary
| | 1Q 2014 | | 1Q 2013 | |
| | | | | |
Core Results (millions) | | $1,387 | | $1,359 | |
EPS - Diluted | | $1.75 | | $1.69 | |
| | | | | |
Reported Net Income (millions) | | $1,390 | | $1,355 | |
EPS - Diluted | | $1.75 | | $1.68 | |
| | | | | |
Total Worldwide Sales Volumes (mboe/day) | | 735 | | 746 | |
Total Worldwide Production Volumes (mboe/day) | | 745 | | 763 | |
| | | | | |
Total Worldwide Crude Oil Realizations ($/BBL) | | $99.00 | | $98.07 | |
Total Worldwide NGL Realizations ($/BBL) | | $46.05 | | $40.27 | |
Domestic Natural Gas Realizations ($/MCF) | | $4.57 | | $3.08 | |
| | | | | |
Wtd. Average Basic Shares O/S (millions) | | 791.3 | | 804.7 | |
Wtd. Average Diluted Shares O/S (millions) | | 791.7 | | 805.2 | |
| | | | | |
Cash Flow from Operations (millions) | | $2,700 | | $2,700 | |
1
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
2014 First Quarter
Net Income (Loss)
($ millions, except per share amounts)
| | | | | | | | | | | |
| | Reported | | | | | | | Core |
| | Income | | Significant Items Affecting Income | | Results |
Oil & Gas | | $ | 2,104 | | | | | | | | $ | 2,104 | |
| | | | | | | | | | | |
Chemical | | 136 | | | | | | | | 136 | |
| | | | | | | | | | | |
Midstream, marketing and other | | 170 | | | | | | | | 170 | |
| | | | | | | | | | | |
Corporate | | | | | | | | | | | |
Interest expense, net | | (19 | ) | | | | | | | (19 | ) |
| | | | | | | | | | | |
Other | | (72 | ) | | | | | | | (72 | ) |
| | | | | | | | | | | |
Taxes | | (932 | ) | | | | | | | (932 | ) |
| | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations | | 1,387 | | | - | | | | | 1,387 | |
Discontinued operations, net of tax | | 3 | | | (3 | ) | | Discontinued operations, net | | - | |
Net Income | | $ | 1,390 | | | $ | (3 | ) | | | | $ | 1,387 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Basic Earnings Per Common Share | | | | | | | | | | | |
Income from continuing operations | | $ | 1.75 | | | | | | | | | |
Discontinued operations, net | | - | | | | | | | | | |
Net Income | | $ | 1.75 | | | | | | | | $ | 1.75 | |
| | | | | | | | | | | |
Diluted Earnings Per Common Share | | | | | | | | | | | |
Income from continuing operations | | $ | 1.75 | | | | | | | | | |
Discontinued operations, net | | - | | | | | | | | | |
Net Income | | $ | 1.75 | | | | | | | | $ | 1.75 | |
| | | | | | | | | | | | | | |
2
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
2013 Fourth Quarter
Net Income (Loss)
($ millions, except per share amounts)
| | | | | | | | | | | |
| | Reported | | | | | | | Core |
| | Income | | Significant Items Affecting Income | | Results |
Oil & Gas | | $ | 1,511 | | | $ | 607 | | | Asset impairments | | $ | 2,118 | |
| | | | | | | | | | | |
Chemical | | 128 | | | | | | | | 128 | |
| | | | | | | | | | | |
Midstream, marketing and other | | 1,098 | | | (1,030 | ) | | Plains Pipeline sale gain and other | | 68 | |
| | | | | | | | | | | |
Corporate | | | | | | | | | | | |
Interest expense, net | | (23 | ) | | | | | | | (23 | ) |
| | | | | | | | | | | |
Other | | (93 | ) | | | | | | | (93 | ) |
| | | | | | | | | | | |
Taxes | | (973 | ) | | 154 | | | Tax effect of pre-tax adjustments | | (819 | ) |
| | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations | | 1,648 | | | (269 | ) | | | | 1,379 | |
Discontinued operations, net of tax | | (5 | ) | | 5 | | | Discontinued operations, net | | - | |
Net Income | | $ | 1,643 | | | $ | (264 | ) | | | | $ | 1,379 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Basic Earnings Per Common Share | | | | | | | | | | | |
Income from continuing operations | | $ | 2.05 | | | | | | | | | |
Discontinued operations, net | | (0.01 | ) | | | | | | | | |
Net Income | | $ | 2.04 | | | | | | | | $ | 1.72 | |
| | | | | | | | | | | |
Diluted Earnings Per Common Share | | | | | | | | | | | |
Income from continuing operations | | $ | 2.05 | | | | | | | | | |
Discontinued operations, net | | (0.01 | ) | | | | | | | | |
Net Income | | $ | 2.04 | | | | | | | | $ | 1.72 | |
3
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
2013 First Quarter
Net Income (Loss)
($ millions, except per share amounts)
| | | | | | | | | | | |
| | Reported | | | | | | | Core |
| | Income | | Significant Items Affecting Income | | Results |
Oil & Gas | | $ | 1,920 | | | | | | | | $ | 1,920 | |
| | | | | | | | | | | |
Chemical | | 159 | | | | | | | | 159 | |
| | | | | | | | | | | |
Midstream, marketing and other | | 215 | | | | | | | | 215 | |
| | | | | | | | | | | |
Corporate | | | | | | | | | | | |
Interest expense, net | | (30 | ) | | | | | | | (30 | ) |
| | | | | | | | | | | |
Other | | (61 | ) | | | | | | | (61 | ) |
| | | | | | | | | | | |
Taxes | | (844 | ) | | | | | | | (844 | ) |
| | | | | | | | | | | |
| | | | | | | | | | | |
Income from continuing operations | | 1,359 | | | - | | | | | 1,359 | |
Discontinued operations, net of tax | | (4 | ) | | 4 | | | Discontinued operations, net | | - | |
Net Income | | $ | 1,355 | | | $ | 4 | | | | | $ | 1,359 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Basic Earnings Per Common Share | | | | | | | | | | | |
Income from continuing operations | | $ | 1.69 | | | | | | | | | |
Discontinued operations, net | | (0.01 | ) | | | | | | | | |
Net Income | | $ | 1.68 | | | | | | | | $ | 1.69 | |
| | | | | | | | | | | |
Diluted Earnings Per Common Share | | | | | | | | | | | |
Income from continuing operations | | $ | 1.69 | | | | | | | | | |
Discontinued operations, net | | (0.01 | ) | | | | | | | | |
Net Income | | $ | 1.68 | | | | | | | | $ | 1.69 | |
| | | | | | | | | | | | | | |
4
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
Worldwide Effective Tax Rate
| | | | | | | | | |
| | QUARTERLY | |
| | 2014 | | 2013 | | 2013 |
REPORTED INCOME | | QTR 1 | | QTR 4 | | QTR 1 |
Oil & Gas | | 2,104 | | | 1,511 | | | 1,920 | |
Chemical | | 136 | | | 128 | | | 159 | |
Midstream, marketing and other | | 170 | | | 1,098 | | | 215 | |
Corporate & other | | (91 | ) | | (116 | ) | | (91 | ) |
Pre-tax income | | 2,319 | | | 2,621 | | | 2,203 | |
| | | | | | | | | |
Income tax expense | | | | | | | | | |
Federal and state | | 379 | | | 517 | | | 292 | |
Foreign | | 553 | | | 456 | | | 552 | |
Total | | 932 | | | 973 | | | 844 | |
| | | | | | | | | |
Income from continuing operations | | 1,387 | | | 1,648 | | | 1,359 | |
| | | | | | | | | |
Worldwide effective tax rate | | 40 | % | | 37 | % | | 38 | % |
| | | | | | | | | |
| | | | | | | | | |
| | 2014 | | 2013 | | 2013 |
CORE RESULTS | | QTR 1 | | QTR 4 | | QTR 1 |
Oil & Gas | | 2,104 | | | 2,118 | | | 1,920 | |
Chemical | | 136 | | | 128 | | | 159 | |
Midstream, marketing and other | | 170 | | | 68 | | | 215 | |
Corporate & other | | (91 | ) | | (116 | ) | | (91 | ) |
Pre-tax income | | 2,319 | | | 2,198 | | | 2,203 | |
| | | | | | | | | |
Income tax expense | | | | | | | | | |
Federal and state | | 379 | | | 363 | | | 292 | |
Foreign | | 553 | | | 456 | | | 552 | |
Total | | 932 | | | 819 | | | 844 | |
| | | | | | | | | |
Core results | | 1,387 | | | 1,379 | | | 1,359 | |
| | | | | | | | | |
Worldwide effective tax rate | | 40 | % | | 37 | % | | 38 | % |
5
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
2014 First Quarter Net Income (Loss)
Reported Income Comparison
| | | | | | | | | |
| | First | | Fourth | | |
| | Quarter | | Quarter | | |
| | 2014 | | 2013 | | B / (W) |
Oil & Gas | | $ | 2,104 | | | $ | 1,511 | | | $ | 593 | |
Chemical | | 136 | | | 128 | | | 8 | |
Midstream, marketing and other | | 170 | | | 1,098 | | | (928 | ) |
Corporate | | | | | | | | | |
Interest expense, net | | (19 | ) | | (23 | ) | | 4 | |
Other | | (72 | ) | | (93 | ) | | 21 | |
Taxes | | (932 | ) | | (973 | ) | | 41 | |
Income from continuing operations | | 1,387 | | | 1,648 | | | (261 | ) |
Discontinued operations, net | | 3 | | | (5 | ) | | 8 | |
Net Income | | $ | 1,390 | | | $ | 1,643 | | | $ | (253 | ) |
| | | | | | | | | |
Earnings Per Common Share | | | | | | | | | |
Basic | | $ | 1.75 | | | $ | 2.04 | | | $ | (0.29 | ) |
Diluted | | $ | 1.75 | | | $ | 2.04 | | | $ | (0.29 | ) |
| | | | | | | | | |
Worldwide Effective Tax Rate | | 40 | % | | 37 | % | | -3 | % |
OCCIDENTAL PETROLEUM
2014 First Quarter Net Income (Loss)
Core Results Comparison
| | | | | | | | | |
| | First | | Fourth | | |
| | Quarter | | Quarter | | |
| | 2014 | | 2013 | | B / (W) |
Oil & Gas | | $ | 2,104 | | | $ | 2,118 | | | $ | (14 | ) |
Chemical | | 136 | | | 128 | | | 8 | |
Midstream, marketing and other | | 170 | | | 68 | | | 102 | |
Corporate | | | | | | | | | |
Interest expense, net | | (19 | ) | | (23 | ) | | 4 | |
Other | | (72 | ) | | (93 | ) | | 21 | |
Taxes | | (932 | ) | | (819 | ) | | (113 | ) |
Core Results | | $ | 1,387 | | | $ | 1,379 | | | $ | 8 | |
| | | | | | | | | |
Core Results Per Common Share | | | | | | | | | |
Basic | | $ | 1.75 | | | $ | 1.72 | | | $ | 0.03 | |
Diluted | | $ | 1.75 | | | $ | 1.72 | | | $ | 0.03 | |
| | | | | | | | | |
Worldwide Effective Tax Rate | | 40 | % | | 37 | % | | -3 | % |
6
Investor Relations Supplemental Schedules
| Oil & Gas Variance Analysis 1Q14 vs. 4Q13 ($ in millions) $5 * Lower overhead costs and other adjustments |
| Chemical Variance Analysis 1Q14 vs. 4Q13 ($ in millions) * Higher energy and feedstock costs |
| Midstream Variance Analysis 1Q14 vs. 4Q13 ($ in millions) |
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
2014 First Quarter Net Income (Loss)
Reported Income Comparison
| | | | | | | | | |
| | First | | | First | | | | |
| | Quarter | | | Quarter | | | | |
| | 2014 | | | 2013 | | | B / (W) | |
Oil & Gas | | $ | 2,104 | | | $ | 1,920 | | | $ | 184 | |
Chemical | | 136 | | | 159 | | | (23 | ) |
Midstream, marketing and other | | 170 | | | 215 | | | (45 | ) |
Corporate | | | | | | | | | |
Interest expense, net | | (19 | ) | | (30 | ) | | 11 | |
Other | | (72 | ) | | (61 | ) | | (11 | ) |
Taxes | | (932 | ) | | (844 | ) | | (88 | ) |
Income from continuing operations | | 1,387 | | | 1,359 | | | 28 | |
Discontinued operations, net | | 3 | | | (4 | ) | | 7 | |
Net Income | | $ | 1,390 | | | $ | 1,355 | | | $ | 35 | |
| | | | | | | | | |
Earnings Per Common Share | | | | | | | | | |
Basic | | $ | 1.75 | | | $ | 1.68 | | | $ | 0.07 | |
Diluted | | $ | 1.75 | | | $ | 1.68 | | | $ | 0.07 | |
| | | | | | | | | |
| | | | | | | | | |
Worldwide Effective Tax Rate | | 40 | % | | 38 | % | | -2 | % |
OCCIDENTAL PETROLEUM
2014 First Quarter Net Income (Loss)
Core Results Comparison
| | | | | | | | | |
| | First | | | First | | | | |
| | Quarter | | | Quarter | | | | |
| | 2014 | | | 2013 | | | B / (W) | |
Oil & Gas | | $ | 2,104 | | | $ | 1,920 | | | $ | 184 | |
Chemical | | 136 | | | 159 | | | (23 | ) |
Midstream, marketing and other | | 170 | | | 215 | | | (45 | ) |
Corporate | | | | | | | | | |
Interest expense, net | | (19 | ) | | (30 | ) | | 11 | |
Other | | (72 | ) | | (61 | ) | | (11 | ) |
Taxes | | (932 | ) | | (844 | ) | | (88 | ) |
Core Results | | $ | 1,387 | | | $ | 1,359 | | | $ | 28 | |
| | | | | | | | | |
Core Results Per Common Share | | | | | | | | | |
Basic | | $ | 1.75 | | | $ | 1.69 | | | $ | 0.06 | |
Diluted | | $ | 1.75 | | | $ | 1.69 | | | $ | 0.06 | |
| | | | | | | | | |
Worldwide Effective Tax Rate | | 40 | % | | 38 | % | | -2 | % |
8
Investor Relations Supplemental Schedules
| Oil & Gas Variance Analysis 1Q14 vs. 1Q13 ($ in millions) * Higher overhead and other costs |
| Chemical Variance Analysis 1Q14 vs. 1Q13 ($ in millions) * Higher energy and feedstock costs |
| Midstream Variance Analysis 1Q14 vs. 1Q13 ($ in millions) |
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
SUMMARY OF OPERATING STATISTICS
| | First Quarter | |
| | 2014 | | 2013 | |
NET PRODUCTION PER DAY: | | | | | |
| | | | | |
United States | | | | | |
Oil (MBBL) | | | | | |
California | | 95 | | 88 | |
Permian | | 147 | | 148 | |
Midcontinent and other | | 32 | | 28 | |
Total | | 274 | | 264 | |
NGLs (MBBL) | | | | | |
California | | 19 | | 20 | |
Permian | | 39 | | 40 | |
Midcontinent and other | | 17 | | 18 | |
Total | | 75 | | 78 | |
Natural Gas (MMCF) | | | | | |
California | | 242 | | 260 | |
Permian | | 153 | | 174 | |
Midcontinent and other | | 357 | | 383 | |
Total | | 752 | | 817 | |
| | | | | |
| | | | | |
Latin America | | | | | |
Oil (MBBL) | Colombia | | 29 | | 29 | |
| | | | | |
Natural Gas (MMCF) | Bolivia | | 12 | | 13 | |
| | | | | |
| | | | | |
Middle East / North Africa | | | | | |
Oil (MBBL) | | | | | |
Dolphin | | 6 | | 6 | |
Oman | | 66 | | 65 | |
Qatar | | 68 | | 59 | |
Other | | 27 | | 45 | |
Total | | 167 | | 175 | |
| | | | | |
NGLs (MBBL) | Dolphin | | 6 | | 7 | |
| | | | | |
Natural Gas (MMCF) | | | | | |
Dolphin | | 131 | | 134 | |
Oman | | 40 | | 54 | |
Other | | 231 | | 244 | |
Total | | 402 | | 432 | |
| | | | | |
| | | | | |
Barrels of Oil Equivalent (MBOE) | | 745 | | 763 | |
10
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
SUMMARY OF OPERATING STATISTICS
| | First Quarter | |
| | 2014 | | 2013 | |
NET SALES VOLUMES PER DAY: | | | | | |
United States | | | | | |
Oil (MBBL) | | 274 | | 264 | |
NGLs (MBBL) | | 75 | | 78 | |
Natural Gas (MMCF) | | 756 | | 819 | |
| | | | | |
Latin America | | | | | |
Oil (MBBL) | | 32 | | 30 | |
Natural Gas (MMCF) | | 12 | | 13 | |
| | | | | |
Middle East / North Africa | | | | | |
Oil (MBBL) | | | | | |
Dolphin | | 6 | | 6 | |
Oman | | 65 | | 72 | |
Qatar | | 71 | | 51 | |
Other | | 11 | | 27 | |
Total | | 153 | | 156 | |
| | | | | |
NGLs (MBBL) | | 6 | | 7 | |
| | | | | |
Natural Gas (MMCF) | | 402 | | 432 | |
| | | | | |
| | | | | |
Barrels of Oil Equivalent (MBOE) | | 735 | | 746 | |
11
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
SUMMARY OF OPERATING STATISTICS
| | First Quarter | |
| | 2014 | | 2013 | |
| | | | | |
OIL & GAS: | | | | | |
REALIZED PRICES | | | | | |
United States | | | | | |
Oil ($/BBL) | | 95.94 | | 91.57 | |
NGLs ($/BBL) | | 46.69 | | 40.59 | |
Natural gas ($/MCF) | | 4.57 | | 3.08 | |
| | | | | |
Latin America | | | | | |
Oil ($/BBL) | | 98.53 | | 107.18 | |
Natural gas ($/MCF) | | 10.81 | | 11.60 | |
| | | | | |
Middle East / North Africa | | | | | |
Oil ($/BBL) | | 104.65 | | 107.52 | |
NGLs ($/BBL) | | 38.43 | | 36.56 | |
| | | | | |
Total Worldwide | | | | | |
Oil ($/BBL) | | 99.00 | | 98.07 | |
NGLs ($/BBL) | | 46.05 | | 40.27 | |
Natural gas ($/MCF) | | 3.32 | | 2.37 | |
| | | | | |
INDEX PRICES | | | | | |
WTI oil ($/BBL) | | 98.68 | | 94.37 | |
Brent oil ($/BBL) | | 107.90 | | 112.64 | |
NYMEX gas ($/MCF) | | 4.66 | | 3.37 | |
| | | | | |
REALIZED PRICES AS PERCENTAGE OF INDEX PRICES | | | | | |
Worldwide oil as a percentage of WTI | | 100% | | 104% | |
Worldwide oil as a percentage of Brent | | 92% | | 87% | |
Worldwide NGLs as a percentage of WTI | | 47% | | 43% | |
Domestic natural gas as a percentage of NYMEX | | 98% | | 91% | |
| | | | | |
| | | | | |
| | | | | |
| | First Quarter | |
| | 2014 | | 2013 | |
Exploration Expense ($MM) | | | | | |
United States | | $ | 45 | | $ | 40 | |
Middle East / North Africa | | 10 | | 10 | |
| | $ | 55 | | $ | 50 | |
12
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
SUMMARY OF OPERATING STATISTICS
| | First Quarter | |
Capital Expenditures ($MM) | | 2014 | | 2013 | |
Oil & Gas | | | | | |
California | | $ | 447 | | $ | 317 | |
Permian | | 492 | | 435 | |
Midcontinent and other | | 230 | | 218 | |
Latin America | | 67 | | 70 | |
Middle East / North Africa | | 454 | | 547 | |
Exploration | | 108 | | 78 | |
Chemical | | 41 | | 65 | |
Midstream, marketing and other | | 407 | | 320 | |
Corporate | | 23 | | 20 | |
| TOTAL | 2,269 | | 2,070 | |
Non-controlling interest contributions | | (123) | | (26) | |
Cracker JV contribution | | 60 | | - | |
| | $ | 2,206 | | $ | 2,044 | |
| | | | | |
| | | |
Depreciation, Depletion & | | First Quarter | |
Amortization of Assets ($MM) | | 2014 | | 2013 | |
Oil & Gas | | | | | |
Domestic | | $ | 776 | | $ | 740 | |
Latin America | | 42 | | 30 | |
Middle East / North Africa | | 297 | | 345 | |
Chemical | | 89 | | 85 | |
Midstream, marketing and other | | 54 | | 50 | |
Corporate | | 8 | | 9 | |
| TOTAL | $ | 1,266 | | $ | 1,259 | |
13
Investor Relations Supplemental Schedules
OCCIDENTAL PETROLEUM
CORPORATE
($ millions)
| | 31-Mar-14 | | 31-Dec-13 | |
| | | | | | | | | | | |
CAPITALIZATION | | | | | | | | | | | |
| | | | | | | | | | | |
Long-Term Debt (including current maturities) | | | $ | 6,877 | | | | | $ | 6,939 | | | |
| | | | | | | | | | | |
EQUITY | | | $ | 43,369 | | | | | $ | 43,372 | | | |
| | | | | | | | | | | |
Total Debt To Total Capitalization | | | 14 | % | | | | 14 | % | | |
14