SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549


                                    FORM 10-Q


      X 
      - QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934 
        For the quarterly period ended September 30, 1996 
                                       ------------------                       
                                       or
     -- TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934
        For the transition period from          to    
                                     --------     --------


                          Commission file number 1-8483

                               UNOCAL CORPORATION
             (Exact name of registrant as specified in its charter)



                 DELAWARE                                  95-3825062
                 --------                                  ----------
       (State or other jurisdiction of                   (I.R.S. Employer
        incorporation or organization)                  Identification No.)



   2141 Rosecrans Avenue, Suite 4000, El Segundo, California          90245
   ---------------------------------------------------------          -----    
            (Address of principal executive offices)               (Zip Code)


       Registrant's telephone number, including area code: (310) 726-7600




Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No


Number of shares of Common Stock, $1 par value, outstanding as of
 October 31, 1996:  250,414,750



                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS



CONSOLIDATED EARNINGS                                                                                         UNOCAL CORPORATION
(Unaudited)

                                                                                For the Three Months          For the Nine Months
                                                                                 Ended September 30            Ended September 30
                                                                                  --------------------------------------------------
Dollars in millions except per share amounts                                   1996            1995             1996           1995
- ------------------------------------------------------------------------------------------------------------------------------------

Revenues
                                                                                                                     
Sales and operating revenues (a) ...................................          $2,531          $1,933          $7,272          $5,997
Interest, dividends and miscellaneous income .......................              14              50              50              76
Equity in earnings of affiliated companies .........................              30              20              78              65
Gain on sales of assets ............................................              36               2             173              63
                                                                              ------------------------------------------------------
      Total revenues ...............................................           2,611           2,005           7,573           6,201

Costs and Other Deductions
Crude oil and product purchases ....................................           1,152             746           3,142           2,403
Operating expense ..................................................             442             417           1,315           1,302
Selling, administrative and general expense ........................             112             108             341             318
Depreciation, depletion and amortization ...........................             228             237             724             704
Dry hole costs .....................................................              53              31              72              50
Exploration expense ................................................              33              30              83              85
Interest expense ...................................................              67              72             215             218
Excise, property and other operating taxes (a) .....................             271             258             814             759
Distributions on convertible preferred securities                
 of subsidiary trust................................................               2              --               2              --
                                                                              ------------------------------------------------------
      Total costs and other deductions .............................           2,360           1,899           6,708           5,839
                                                                              ------------------------------------------------------
Earnings before income taxes .......................................             251             106             865             362
Income taxes .......................................................              80              47             332             151
                                                                              ------------------------------------------------------
Net Earnings .......................................................          $  171          $   59          $  533          $  211
Dividends on preferred stock .......................................              --               9              18              27
                                                                              ------------------------------------------------------
      Net earnings applicable to common stock ......................          $  171          $   50          $  515          $  184
                                                                              ======================================================

Earnings per share of common stock assuming
 no dilution (b) ...................................................           $   0.69        $   0.20        $   2.08        $0.75
                                                                                                                              

Earnings per share of common and equivalent
stock assuming full dilution (c) ...................................           $   0.65        $   0.20        $   2.03        $0.75
                                                                                                                               

Cash dividends declared per share of common stock ..................           $   0.20        $   0.20        $   0.60        $0.60
- -----------------------------------------------------------------------------------------------------------------------------------

(a) Includes consumer excise taxes of ..................................       $    249        $    228        $   735         $ 665
(b) Based on net earnings applicable to common stock divided
      by weighted average shares outstanding (in thousands) ............        248,668         246,666        248,211       245,754
(c) Based on net earnings applicable to common stock divided
      by weighted average shares outstanding and common
     stock equivalents (in thousands) ..................................        263,525             --         262,823            --

                See Notes to Consolidated Financial Statements.



                                       1










CONSOLIDATED BALANCE SHEET                                                                                       UNOCAL CORPORATION
(Unaudited)


                                                                                                      September 30      December  31
                                                                                                  ----------------------------------
Millions of dollars                                                                                           1996              1995
- ------------------------------------------------------------------------------------------------------------------------------------

Assets
Current assets
                                                                                                                          
   Cash and cash equivalents .....................................................................         $   225          $    94
   Accounts and notes receivable .................................................................             921              920
   Inventories
      Crude oil ..................................................................................              50               48
      Refined products ...........................................................................             162              161
      Agricultural products ......................................................................              35               40
      Minerals ...................................................................................              21               30
      Supplies, merchandise and other ............................................................              88               81
   Deferred income taxes .........................................................................              75              169
   Other current assets ..........................................................................              35               33
                                                                                                            ------------------------
      Total current assets .......................................................................           1,612            1,576
Investments and long-term receivables ............................................................           1,105            1,101
Properties (net of accumulated depreciation and other allowances
                 of $10,910 in 1996 and $11,431 in 1995) .........................................           6,949            7,109
Deferred income taxes ............................................................................              27               25
Other assets .....................................................................................             116               80
                                                                                                           -------------------------
      Total assets ...............................................................................         $ 9,809          $ 9,891
                                                                                                           -------------------------

Liabilities and Equity
Current liabilities
   Accounts payable ..............................................................................         $   873          $   804
   Taxes payable .................................................................................             242              193
   Current portion of long-term debt and capital lease obligations ...............................             119                8
   Interest payable ..............................................................................              46               92
   Current portion of environmental liabilities ..................................................              83               83
   Other current liabilities .....................................................................              94              136
                                                                                                           -------------------------
      Total current liabilities ..................................................................           1,457            1,316
Long-term debt and capital lease obligations .....................................................           2,951            3,698
Deferred income taxes ............................................................................             678              722
Accrued abandonment, restoration and environmental liabilities ...................................             661              607
Other deferred credits and liabilities ...........................................................             729              618

Company-obligated  mandatorily  redeemable convertible preferred securities of a
  subsidiary trust holding solely 6-1/4% convertible junior subordinated
  debentures of Unocal ...........................................................................             522               --

Stockholders' Equity
   Preferred stock ($0.10 par value; stated at liquidation
     value of $50 per share) .....................................................................              13              513
   Common stock ($1 par value) ...................................................................             250              247
   Capital in excess of par value ................................................................             389              319
   Foreign currency translation adjustment .......................................................             (12)             (10)
   Unearned portion of restricted stock issued ...................................................             (15)             (13)
   Retained earnings .............................................................................           2,186            1,874
                                                                                                           -------------------------
      Total stockholders' equity .................................................................           2,811            2,930
                                                                                                           -------------------------
         Total liabilities and equity ............................................................         $ 9,809          $ 9,891
                                                                                                           -------------------------



               See Notes to the Consolidated Financial Statements.


                                       2

                 





CONSOLIDATED CASH FLOWS                                                                                       UNOCAL CORPORATION
(Unaudited)

                                                                                                             For the Nine Months
                                                                                                              Ended September 30
                                                                                                     -------------------------------
Millions of dollars                                                                                           1996              1995
- ------------------------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                                          
Net earnings .....................................................................................         $   533          $   211
Adjustment to reconcile net earnings to
   net cash provided by operating activities
      Depreciation, depletion and amortization ...................................................             724              704
      Dry hole costs .............................................................................              72               50
      Deferred income taxes ......................................................................              48              (21)
      Gain on sales of assets (before-tax) .......................................................            (173)             (63)
      Other ......................................................................................              96              (19)
      Working capital and other changes related to operations
         Accounts and notes receivable ...........................................................             (23)             (18)
         Inventories .............................................................................               4               18
         Accounts payable ........................................................................              69              (53)
         Taxes payable ...........................................................................              49              (19)
         Other ...................................................................................            (200)            (114)
                                                                                                             -----------------------
            Net cash provided by operating activities ............................................           1,199              676

CASH FLOWS FROM INVESTING ACTIVITIES
   Capital expenditures (includes dry hole costs) ................................................            (940)            (967)
   Proceeds from sales of assets .................................................................             585              130
                                                                                                             -----------------------
            Net cash used in investing activities ................................................            (355)            (837)

CASH FLOWS FROM FINANCING ACTIVITIES
   Long-term borrowings ..........................................................................             130              949
   Reduction of long-term debt and capital lease obligations .....................................            (690)            (644)
   Dividends paid on preferred stock .............................................................             (27)             (27)
   Dividends paid on common stock ................................................................            (149)            (147)
   Other .........................................................................................              23               50
                                                                                                             -----------------------
         Net cash provided by (used in) financing activities .....................................            (713)             181

Increase in cash and cash equivalents ............................................................             131               20
Cash and cash equivalents at beginning of year ...................................................              94              148
                                                                                                             -----------------------
Cash and cash equivalents at end of period .......................................................         $   225          $   168
                                                                                                             -----------------------

Supplemental  disclosure of cash flow  information:  Cash paid during the period
   for:
      Interest (net of amount capitalized) .......................................................         $   243          $   225
      Income taxes (net of refunds) ..............................................................         $   239          $   192



               See Notes to the Consolidated Financial Statements.


                                       3





                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


(1)  The consolidated financial statements included herein are unaudited and, in
     the opinion of  management,  include all  adjustments  necessary for a fair
     presentation  of  financial   position  and  results  of  operations.   All
     adjustments are of a normal recurring nature. Such financial statements are
     presented in  accordance  with the  Securities  and  Exchange  Commission's
     (Commission) disclosure requirements for Form 10-Q.

     These  interim   consolidated   financial  statements  should  be  read  in
     conjunction  with the  Consolidated  Financial  Statements and the Notes to
     Consolidated  Financial  Statements  filed  with the  Commission  in Unocal
     Corporation's 1995 Annual Report on Form 10-K.

     Results for the nine months ended  September 30, 1996, are not  necessarily
     indicative of future financial results.

     Certain items in the prior year financial statements have been reclassified
     to conform to the 1996 presentation.

(2)  For the purpose of this report,  Unocal  Corporation  and its  consolidated
     subsidiary,  Union Oil Company of California (Union Oil), together with the
     consolidated  subsidiaries of Union Oil, will be referred to as "Unocal" or
     "the company".

(3)  Earnings  per share of common  stock  assuming no dilution are based on net
     earnings  less  preferred  stock  dividend  requirements,  divided  by  the
     weighted average shares of common stock outstanding during each period. The
     computation of fully diluted earnings per share assumes the dilutive effect
     of common stock  equivalents  and  conversion  of the Unocal's  outstanding
     convertible  preferred  stock  and the  outstanding  Convertible  Preferred
     Securities  of a subsidiary  trust (see Note 12). When the  computation  of
     fully  diluted  earnings  per share is  antidilutive  for any given  period
     presented, the amounts reported for primary and fully diluted are the same.

(4)  As a result of the corporate staff reduction  program  initiated during the
     fourth quarter of 1994, the company recorded in 1994 a pretax charge of $34
     million in  administrative  and  general  expense for  estimated  benefits,
     primarily  termination  allowance,  to be paid to employees affected by the
     program.  At September 30, 1996, the amount of unpaid benefits remaining on
     the consolidated  balance sheet was $7 million.  Approximately 30 employees
     were terminated during the third quarter of 1996, bringing the total number
     of terminated employees to approximately 650.

(5)  Capitalized  interest  totaled  $3  million  and $9  million  for the third
     quarters of 1996 and 1995, respectively.  For the first nine months of 1996
     and  1995  capitalized   interest  totaled  $9  million  and  $25  million,
     respectively.

(6)  Cash Flow Information:

     UNOCAL SAVINGS PLAN

     During  the first  nine  months of 1996 and 1995,  shares of Unocal  common
     stock were purchased by the trustee of the Unocal Savings Plan (the "Plan")
     either from Unocal or on the open market as directed by Unocal. The trustee
     used Unocal's  matching  contributions  to the Plan to purchase the shares.
     The total  matching  contributions  were expensed in Unocal's  consolidated
     earnings statement. In the consolidated cash flow statements,  the portions
     of the matching  contributions  resulting in the issuance of Unocal  common
     stock, as detailed below, were treated as a noncash  transactions since the
     resulting effect on cash flow was zero.


                                                           For the Nine Months
                                                           Ended September 30
                                                   -----------------------------
                                                         1996             1995
- --------------------------------------------------------------------------------
 Shares of Unocal common stock  issued (in thousands)    252               700
 Fair value of common stock (in millions of dollars)      $8               $20



                                       4




             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)

     CONVERTIBLE PREFERRED SECURITIES

See Note 12   for discussion of Unocal's   third quarter  1996 exchange of 6-1/4
percent  Trust  Convertible  Preferred  Securities  of a  subsidiary  trust  for
outstanding  shares of Unocal's $3.50 Convertible  Preferred Stock. The exchange
was treated as a noncash transaction since the resulting effect on cash flow was
zero.

(7)  Income Taxes:

     The components of pre-tax  earnings and the provision for income taxes were
as follows:




                                                                   For the Three Months                        For the Nine Months
                                                                     Ended September 30                          Ended September 30
                                              -------------------------------------------------------------------------------------
Millions of dollars                                              1996                 1995               1996                  1995
- -----------------------------------------------------------------------------------------------------------------------------------
Earnings (loss) before income taxes:
                                                                                                                     
   United States (a) ............................               $  87                $  (7)               $ 438               $  (2)
   Foreign ......................................                 164                  113                  427                 364
                                                                --------------------------------------------------------------------
      Total .....................................               $ 251                $ 106                $ 865               $ 362
Income Taxes:
   Current
      Federal ...................................               $  (4)               $  (1)               $ 100               $  15
      State .....................................                   1                 --                      3                   5
      Foreign ...................................                  70                   45                  182                 152
                                                                --------------------------------------------------------------------
        Total current ...........................               $  67                $  44                $ 285               $ 172

   Deferred
      Federal ...................................               $   7                $   1                $  12               $ (18)
      State .....................................                   5                   (7)                  19                 (24)
      Foreign ...................................                   1                    9                   16                  21
                                                                --------------------------------------------------------------------
        Total deferred ..........................               $  13                $   3                $  47               $ (21)
                                                                --------------------------------------------------------------------
Total income taxes ..............................               $  80                $  47                $ 332               $ 151




 (a) Includes corporate and unallocated expenses.

Reconciliation  of  income  taxes at the  federal  statutory  rate of 35% to tax
provision:





                                                                             For the Three Months               For the Nine Months
                                                                              Ended September 30                 Ended September 30
                                                                            --------------------------------------------------------
Millions of dollars                                                         1996             1995               1996           1995
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Earnings before income taxes ...................................           $ 251            $ 106            $ 865            $ 362

Tax at federal statutory rate ..................................           $  88            $  37            $ 303            $ 126

Taxes on foreign earnings in excess of
    (less than) statutory rate .................................              (5)              18               36               52
Dividend exclusion .............................................              (3)              (4)             (11)             (11)
Deferred California business tax credits,
   net of federal tax effect ...................................              --               (5)              --              (16)
Other ..........................................................              --                1                4               -- 
- ------------------------------------------------------------------------------------------------------------------------------------
     Total provision ...........................................           $  80            $  47            $ 332            $ 151






                                       5




             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)

(8)  LONG TERM DEBT AND CREDIT AGREEMENTS:

     During the first  quarter  of 1996,  the  company  issued  $100  million of
     medium-term  notes with  interest  rates  ranging from 5.94 percent to 6.23
     percent and maturity dates ranging from February 2003 to February 2006. The
     company also increased its commercial paper borrowings by $44 million.

     During the second  quarter of 1996, the company  reduced  long-term debt by
     approximately  $610 million,  primarily  with the proceeds from the sale of
     its California oil and gas producing  properties.  Financing activities for
     the second quarter of 1996 primarily  consisted of:  retirement at maturity
     of the $110  million  Swiss  Franc  bond  issue and the  corresponding  $65
     million  currency  swap  agreement;  and  the  early  redemption  of  seven
     pollution  control bond issues  totaling $49 million  with  interest  rates
     ranging from 6-1/8 percent to 7-7/8  percent.  The company also reduced its
     commercial  paper  balance by $377 million and  terminated  its $45 million
     Netherlands revolving credit facility.

     Third-quarter  1996  financing   activities   primarily   consisted  of  an
     additional  borrowing of $20 million on the $250 million Thailand revolving
     credit  facility  and  payment of $80  million on the $1.2  billion  credit
     facility.  In addition,  the company further  reduced its commercial  paper
     balance by $104 million,  bringing the outstanding  balance to $213 million
     at  September  30, 1996 and  terminated  its $25 million  revolving  credit
     facility with a Canadian bank.

(9)  FINANCIAL INSTRUMENTS

     The fair value of the financial  instruments  described  below are based on
     the company's outstanding balances at September 30, 1996:

     The Deutsche  Mark currency  swap  agreement  had a notional  value of $110
     million  and a fair  value of  approximately  $57   million based on dealer
     quotes.

     There were 17 outstanding currency forward contracts to purchase 26 million
     Pounds  Sterling for $40 million to hedge a series of known Pounds Sterling
     requirements,  and the fair market value of the contracts was approximately
     $1.3 million in assets.

     The floating  interest  rate on the swap  agreement to hedge $25 million of
     fixed  rate  medium-term  notes  was 5.6  percent,  and the fair  value was
     insignificant, based on quoted market prices of comparable instruments.

     The company had outstanding  commodity futures contracts  covering the sale
     of 550  thousand  barrels of crude oil and 7 billion  cubic feet of natural
     gas with notional amounts of $11 million and $14 million, respectively. The
     fair  value  of  the  contracts,   based  on  quoted  market  prices,   was
     insignificant.

     The estimated fair value of the company's  long-term debt and capital lease
     obligations was $3,140  million.  The estimated fair value of the company's
     obligated mandatorily  redeemable Convertible Preferred Securities was $553
     million.

(10)  ACCRUED ABANDONMENT, RESTORATION AND ENVIRONMENTAL LIABILITIES:

     At  September  30,  1996,  the  company had  accrued  $500  million for the
     estimated   future  costs  to  abandon  and  remove  wells  and  production
     facilities.  The total  costs for  abandonments  are  estimated  to be $640
     million  to $780  million,  of which  the lower end of the range is used to
     calculate the amount to be amortized.

     At September 30, 1996, the company's reserve  for environmental remediation
     obligations   totaled  $245  million,  of  which $83 million  was  included
     in current  liabilities.  The reserve  included estimated   probable future
     costs of $29 million for federal  Superfund  and  comparable  state-managed
     multiparty  disposal  sites;  $30 million for  formerly-operated  sites for
     which the  company  has  remediation  obligations;  $67  million  for sites
     related to businesses or  operations  that have been sold with  contractual
     remediation or indemnification  obligations;  $67 million for company-owned
     or controlled  sites where  facilities  have been closed or operations shut
     down; and $52 million for sites owned and/or  controlled by the company and
     utilized in its ongoing operations.



                                       6




             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)

(11)  CONTINGENT LIABILITIES:

     The company has certain  contingent  liabilities  with  respect to material
     existing or potential  claims,  lawsuits and other  proceedings,  including
     those involving environmental,  tax and other matters, certain of which are
     discussed more specifically  below. The company accrues liabilities when it
     is  probable  that  future  costs  will be  incurred  and such costs can be
     reasonably estimated.  Such accruals are based on developments to date, the
     company's  estimates of the outcomes of these matters and its experience in
     contesting,  litigating  and settling  other  matters.  As the scope of the
     liabilities becomes better defined,  there will be changes in the estimates
     of future costs, which could have a material effect on the company's future
     results of operations and financial condition or liquidity.

     ENVIRONMENTAL MATTERS

     The company is subject to loss contingencies pursuant to federal, state and
     local  environmental  laws and  regulations.  These  include  existing  and
     possible  future  obligations to investigate  the effects of the release or
     disposal of certain  petroleum,  chemical and mineral substances at various
     sites; to remediate or restore these sites; to compensate others for damage
     to property and natural  resources,  for remediation and restoration  costs
     and for personal  injuries;  and to pay civil penalties and, in some cases,
     criminal penalties and punitive damages.  These obligations relate to sites
     owned by the  company or others and are  associated  with past and  present
     operations,  including  sites at which the company has been identified as a
     potentially  responsible  party (PRP) under the federal  Superfund laws and
     comparable  state laws.  Liabilities  are accrued when it is probable  that
     future costs will be incurred and such costs can be  reasonably  estimated.
     However,  in many  cases,  investigations  are not yet at a stage where the
     company  is able to  determine  whether it is liable  or, if  liability  is
     probable,  to  quantify  the  liability  or  estimate  a range of  possible
     exposure.  In such cases,  the  amounts of the  company's  liabilities  are
     indeterminate  due to the  potentially  large number of  claimants  for any
     given site or exposure,  the unknown  magnitude of possible  contamination,
     the  imprecise and  conflicting  engineering  evaluations  and estimates of
     proper  cleanup  methods and costs,  the  unknown  timing and extent of the
     corrective actions that may be required,  the uncertainty  attendant to the
     possible award of punitive damages,  the recent judicial recognition of new
     causes of action,  the present state of the law,  which often imposes joint
     and  several and  retroactive  liabilities  on PRPs,  and the fact that the
     company is usually just one of a number of companies identified as a PRP.

     As  disclosed in Note 10, at  September  30, 1996,  the company had accrued
     $245 million for estimated future environmental  assessment and remediation
     costs at various sites where  liabilities  for such costs are probable.  At
     those sites where  investigations  or feasibility  studies have advanced to
     the stage of  analyzing  feasible  alternative  remedies  and/or  ranges of
     costs,  the company  estimates that it could incur  additional  remediation
     costs aggregating approximately $180 million.

     Between August 22 and September 6, 1994, a chemical known as "Catacarb" was
     released into the environment at the company's San Francisco  Refinery near
     Rodeo,  California.  Persons in the surrounding area have claimed that they
     were exposed to the chemical in varying degrees.  Since September 22, 1994,
     forty-eight  lawsuits  have  been  filed by or on  behalf  of all  persons,
     alleged to be several  thousand,  claiming that they or their property were
     adversely  affected by the  releases.  Forty-four of the lawsuits have been
     consolidated  in the  Superior  Court for Contra  Costa  County.  The First
     Amended Model  Complaint in this  consolidated  action,  filed  February 1,
     1995,  on  behalf  of  individual   plaintiffs  and  purported  classes  of
     plaintiffs,  alleges personal injury, emotional distress and increased risk
     of future illness on behalf of the named plaintiffs and all persons present
     in and around or downwind  from the San  Francisco  Refinery,  and property
     damage and loss or diminution of property  value on behalf of all owners of
     real and personal property in the vicinity of the Refinery,  resulting from
     the release of  Catacarb by the  Refinery.  Certain  individual  plaintiffs
     allege injury from alleged subsequent  releases at the Refinery of hydrogen
     sulfide and other  chemicals.  The Model Complaint seeks  compensatory  and
     punitive  damages in unspecified  amounts,  equitable  relief including the
     creation of a fund for medical  monitoring  and treatment of plaintiffs and
     members of the purported classes, statutory penalties and other relief. The
     company  has  reached  agreement  with  plaintiffs  to certify a  mandatory
     non-opt out punitive  damages class.  Plaintiffs have withdrawn their class
     


                                       7




     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)

     claims for personal  injury and property  damage.  In early  November,  the
     trial  court  issued an order  declining  to  certify a medical  monitoring
     class. The court indicated its tentative intention to commence a trial with
     an undetermined number of test plaintiffs in June 1997.

     TAX MATTERS

     In December 1994, the company received a Notice of Proposed Deficiency from
     the Internal  Revenue Service (IRS) related to the years 1985 through 1987.
     In  February  1995,  the  company  filed  a  protest  of the  proposed  tax
     deficiency  with  the  Appeals  section  of the IRS.  Discussions  with the
     Appeals Officer are ongoing, but it appears that two substantial issues may
     proceed  to  litigation.  In an  effort to  resolve  these  issues  without
     litigation,  in October  1996,  the  company  and the IRS  entered  into an
     Agreement to Mediate.  While the parties have selected a mediator,  no date
     for the mediation has been set.

     The most  significant  issue  relates to an IRS challenge of a $341 million
     deduction  taken by the  company in its 1985 tax return  for  amounts  paid
     under a settlement  agreement  with Mesa  Petroleum,  T. Boone  Pickens and
     Drexel  Burnham  Lambert,  Incorporated,  and certain  others which ended a
     hostile takeover attempt by that group. The IRS contends that the deduction
     is not allowable  because the payment was related solely to the purchase of
     the company's common stock.  Although the company did purchase shares under
     the settlement agreement, it properly reflected the purchase in its records
     at the fair market value of the shares  purchased.  The  deduction at issue
     relates to that portion of the payment made under the settlement  agreement
     that  exceeded the value of the shares  purchased.  The company  intends to
     vigorously dispute the IRS' assertions in court. If the IRS were ultimately
     to  prevail,  the company  would owe $157  million of tax for 1985 plus tax
     deductible  interest estimated at $295 million as of September 30, 1996. As
     this matter is not yet before a court,  final  resolution of this matter is
     likely to be several years away.

     The second issue  relates to an IRS  challenge  of a continued  deferral of
     intercompany gains which arose from sales of property between  subsidiaries
     in 1982  and  1983.  The IRS  contends  that the $201  million  balance  of
     deferred gain must be recognized in the company's  taxable  income for 1985
     when the  subsidiaries  contributed  the  property to a wholly owned master
     limited  partnership.  The company  intends to vigorously  dispute the IRS'
     assertions in court.  If the IRS were  ultimately  to prevail,  the company
     would owe $92 million in tax for 1985, but would receive credits or refunds
     for offsetting  deductions in later years. For 1986 and 1987 the credits or
     refunds would total $35 million.  In addition to tax, the company would owe
     tax deductible interest estimated at $120 million as of September 30, 1996.
     As this matter is not yet before a court,  final  resolution of this matter
     is likely to be several years away.

     The total amount of tax and interest  that the company would be required to
     pay if the IRS were  ultimately to prevail on both of the issues  described
     in the two preceding  paragraphs is substantially  less than the sum of the
     amounts.  As a result of the  interplay  of these  issues,  application  of
     foreign tax credits and  overpayments  related to other  issues,  the total
     amount of tax and interest is estimated at $378 million as of September 30,
     1996.

     The company  believes it has adequately  provided in its accounts for items
     and issues not yet  resolved.  In the opinion of  management,  a successful
     outcome  of the  litigation  is  reasonably  likely.  However,  substantial
     adverse  decisions could have a material effect on the company's  financial
     condition, operating results and liquidity in a given quarter and year when
     such matters are resolved.

     OTHER MATTERS

     The company also has certain other  contingent  liabilities with respect to
     litigation,  claims and  contractual  agreements  arising  in the  ordinary
     course of business.  Although these  contingencies could result in expenses
     or judgments that could be material to the company's  results of operations
     for a given reporting  period, on the basis of management's best assessment
     of the  ultimate  amount  and  timing of these  events,  such  expenses  or
     judgments  are  not  expected  to have a  material  adverse  effect  on the
     company's consolidated financial condition or liquidity.



                                       8





             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)


(12) CONVERTIBLE PREFERRED SECURITIES AND PREFERRED STOCK

On September 11, 1996,  pursuant to an offer which expired on September 5, 1996,
Unocal  exchanged  10,437,873  new 6-1/4  percent  Trust  Convertible  Preferred
Securities  (the  "Preferred  Securities")  of Unocal  Capital Trust, a Delaware
business trust (the "Trust"), for 9,352,962 shares of Unocal's $3.50 Convertible
Preferred Stock (the  "Preferred  Stock") which were tendered in response to the
offer.  Unocal  acquired  the  Preferred  Securities,  which  have an  aggregate
liquidation value of $522 million,  from the Trust, together with 322,821 common
securities  of the  Trust,  which  have an  aggregate  liquidation  value of $16
million,  in  exchange  for $538  million  principal  amount  of  6-1/4  percent
Convertible  Junior  Subordinated  Debentures (the  "Debentures") of Unocal. The
Preferred  Securities  and common  securities of the Trust  represent  undivided
beneficial interests in the Debentures, which are the sole assets of the Trust.

The Preferred  Securities have a liquidation  value of $50 per security and will
be  convertible  on and after  December 10, 1996,  into shares of Unocal  common
stock at a conversion price of $42.56 per share,  subject to adjustment upon the
occurrence of certain  events.  Distributions  on the Preferred  Securities  are
cumulative  from  September 5, 1996, at an annual rate of 6-1/4 percent of their
liquidation  amount  and are  payable  quarterly  in arrears on March 1, June 1,
September 1 and December 1 of each year,  commencing on December 1, 1996, to the
extent  that the Trust  receives  interest  payments  on the  Debentures,  which
payments are subject to deferral by Unocal under certain circumstances.

Upon repayment of the Debentures by Unocal, whether at maturity, upon redemption
or  otherwise,  the  proceeds  thereof must  immediately  be applied to redeem a
corresponding  amount of the Preferred  Securities and the common  securities of
the Trust. The Debentures  mature on September 1, 2026, and may be redeemed,  in
whole or in part, at the option of Unocal,  at any time on or after September 3,
2000, at a redemption  price  initially equal to 103.75 percent of the principal
amount  redeemed,  declining  annually  to 100 percent of the  principal  amount
redeemed in 2006,  plus accrued and unpaid  interest  thereon to the  redemption
date. The Debentures,  and hence the Preferred Securities, may become redeemable
at the  option  of Unocal  upon the  occurrence  of  certain  special  events or
restructuring transactions.

The Trust is accounted  for as a  consolidated  subsidiary  of Unocal,  with the
Debentures  and  payments  thereon  by  Unocal to the  Trust  eliminated  in the
consolidated  financial  statements.  The payment obligations of the Trust under
the  Preferred   Securities  are  unconditionally   guaranteed  by  Unocal  (the
"Guarantee"). The Guarantee, when taken together with Unocal's obligations under
the  Debentures and the indenture  pursuant to which the Debentures  were issued
and Unocal's  obligations  under the amended and restated  declaration  of trust
governing the Trust, provides a full and unconditional  guarantee of the Trust's
obligations under the Preferred Securities.

On September  11, 1996,  Unocal  called the  unexchanged  897,038  shares of the
Preferred  Stock for  redemption on October 11, 1996. Of these,  632,263  shares
were converted into 1,028,058 shares of Unocal common stock in September and the
remaining  264,775  shares were converted into 430,517 shares of common stock in
October prior to the redemption date.


(13) Unocal guarantees  certain  indebtedness of Union Oil.  Summarized below is
     financial information for Union Oil and its consolidated subsidiaries:




                                                                                     For the Three Months        For the Nine Months
                                                                                       Ended September 30        Ended September 30
                                                                                ----------------------------------------------------
 Millions of dollars                                                                    1996         1995 *       1996          1995
 -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     
Total revenues .................................................................       $2,611       $2,005       $7,573       $6,201
Total costs and other deductions, including income taxes .......................        2,438        1,945        7,037        5,989
                                                                                       ---------------------------------------------
Net earnings ...................................................................       $  173       $   60       $  536       $  212
- --------------------------------------------------------------------------------       ---------------------------------------------


                                                                                                     At September 30  At December 31
 Millions of dollars                                                                                        1996                1995
 -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           
Current assets ...............................................................................             $1,604             $1,576
Noncurrent assets ............................................................................             $8,213             $8,328
Current liabilities ..........................................................................             $1,464             $1,309
Noncurrent liabilities .......................................................................             $5,020             $5,645
Shareholder's equity .........................................................................             $3,333             $2,950
- -----------------------------------------------------------------------------------------------------------------------------------=





                                       9







OPERATING HIGHLIGHTS                                                                                            UNOCAL CORPORATION
(Unaudited)

                                                                                       For the Three Months      For the Nine Months
                                                                                        Ended September 30       Ended September 30
                                                                                   -------------------------------------------------
                                                                                         1996         1995         1996         1995
- -----------------------------------------------------------------------------------------------------------------------------------
NET DAILY PRODUCTION
   Crude oil and condensate (thousand barrels):
                                                                                                                    
      United States (a)                                                                  86.1        123.6         98.9        126.4
      Foreign:
         Far East (b)                                                                    82.2         81.9         82.4         84.6
         Other                                                                           27.2         29.6         27.6         30.3
                                                                                  --------------------------------------------------
           Total foreign                                                                109.4        111.5        110.0        114.9

      Worldwide                                                                         195.5        235.1        208.9        241.3
                                                                                  --------------------------------------------------

   Natural gas (million cubic feet):
      United States (a)                                                                 1,099        1,077        1,091        1,109
      Foreign:
         Far East (b)                                                                     667          577          626          597
         Other                                                                             63           55           71           48
                                                                                  --------------------------------------------------
           Total foreign                                                                  730          632          697          645

      Worldwide                                                                         1,829        1,709        1,788        1,754

   Natural gas liquids (thousand barrels) (a)                                            19.3         20.2         19.6         21.4
   Geothermal (million kilowatt-hours)                                                   21.0         17.7         17.3         16.0

- ------------------------------------------------------------------------------------------------------------------------------------
AVERAGE SALES PRICES
   Crude oil and condensate (per barrel):
      United States                                                                     $20.01       $14.83       $18.31      $15.17
      Foreign:
         Far East                                                                       $18.89       $15.26       $18.32      $16.11
         Other                                                                          $19.89       $15.12       $18.53      $15.84
           Total foreign                                                                $19.21       $15.21       $18.39      $16.01
      Worldwide                                                                         $19.62       $14.98       $18.34      $15.51

   Natural gas (per thousand cubic feet):
      United States                                                                    $  2.09      $  1.43      $  2.20     $  1.49
      Foreign:
         Far East                                                                      $  2.27      $  2.05      $  2.23     $  2.00
         Other                                                                         $  2.05      $  1.21      $  1.82     $  1.14
           Total foreign                                                               $  2.25      $  1.97      $  2.18     $  1.94
      Worldwide                                                                        $  2.15      $  1.64      $  2.20     $  1.66

(a) Includes production from California upstream properties of:
      Crude oil and condensate                                                            1.0         28.7         10.9         29.4
      Natural gas                                                                           -           58           17           64
      Natural gas liquids                                                                   -          0.7          0.2          1.1

(b) Includes host country share in Indonesia of:
      Crude oil and condensate                                                           26.4         33.0         26.8         31.7
      Natural gas                                                                          29           20           26           23




                                       10



OPERATING HIGHLIGHTS (continued)                                                                                 UNOCAL CORPORATION
(Unaudited)




                                                                                         For the Three Months    For the Nine Months
                                                                                          Ended September 30      Ended September 30
                                                                                   -------------------------------------------------
                                                                                           1996         1995        1996        1995
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                                     
INPUT TO CRUDE OIL PROCESSING UNITS  (thousand barrels daily) ......................         229         220         231         207

REFINERY PRODUCTION (thousand barrels daily)
      EPA Gasoline .................................................................          31         120          52         107
      CARB gasoline ................................................................          90          --          64          --
      Jet fuel, kerosene and heating oil ...........................................          33          29          36          21
      Diesel fuel ..................................................................          19          14          21          12
      CARB diesel ..................................................................          27          27          24          24
      Other products (lubricants, gas oils , etc.) .................................          58          53          61          62
                                                                                            ----------------------------------------
           Total ...................................................................         258         243         258         226

PETROLEUM PRODUCT SALES (thousand barrels daily)
   Primarily sold through retail channels
      EPA Gasoline .................................................................          27         116          67         116
      CARB gasoline ................................................................         103          --          64          --
      Diesel fuel ..................................................................          15          12          14          12
      CARB diesel ..................................................................          20          17          16          15
      Other products ( includes lube oil, kerosene and fuel oil) ...................           7           7           7           7
                                                                                            ----------------------------------------
           Total ...................................................................         172         152         168         150

   Primarily sold through wholesale or commercial channels
      EPA Gasoline .................................................................           4          31           9          23
      CARB gasoline ................................................................          21          --          12          --
      Jet fuel .....................................................................          38          32          40          29
      Diesel fuel ..................................................................          14          14          14          10
      CARB diesel ..................................................................          15          11          12           6
      Other products (includes petroleum products, gas oils , etc.) ................          34          35          36          42
                                                                                            ----------------------------------------
           Total ...................................................................         126         123         123         110
                                                                                            ----------------------------------------
              Total petroleum products sales .......................................         298         275         291         260

AGRICULTURAL PRODUCTS PRODUCTION VOLUMES (thousand tons)
   Ammonia .........................................................................         360         296       1,089         988
   Urea ............................................................................         275         242         845         806
   Other products ..................................................................         149         169         494         583

AGRICULTURAL PRODUCTS SALES VOLUMES (thousand tons)
   Ammonia .........................................................................         206         106         574         500
   Urea ............................................................................         198         247         779         773
   Other products ..................................................................         302         255         971         962




                                       11





ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS

CONSOLIDATED RESULTS



                                                                          For the Three Months        For the Nine Months
                                                                           Ended September 30          Ended September 30
                                                                        -------------------------- ---------------------------
  Millions of dollars                                                          1996         1995 *       1996          1995
  ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Net earnings excluding special items: ..............................          $ 153           $  50           $ 478           $ 205
Special items:
    Sale of California oil and gas properties * ....................             --              --              70              --
    Florida and Alaska OCS settlement ..............................             --              18              --              18
    Other asset sales ..............................................             49               1              63              38
    Environmental provision ........................................            (12)             (1)            (38)            (19)
    Litigation provision ...........................................            (22)             (5)            (34)            (17)
    Write-down of assets ...........................................             --              --              (4)            (10)
    Other ..........................................................              3              (4)             (2)             (4)
                                                                              ------------------------------------------------------
       Net earnings including special items ........................          $ 171           $  59           $ 533           $ 211


* Net of provision for environmental remediation of $10 million


During the third  quarter  and first  nine  months of 1996,  operating  earnings
continued  to  improve  over the  prior  year  results  primarily  due to higher
worldwide  crude oil and  natural gas sales  prices;  improved  refined  product
margins;  improved  foreign natural gas production and increased  production and
sales volumes of  agricultural  products.  Partially  offsetting  these positive
factors were decreased  worldwide crude oil  production,  primarily due to asset
sales  and increased  exploration costs. During the third quarter of 1996, other
asset sales  consisted  of the sale of  exploration  blocks in the North sea and
miscellaneous real estate assets.  Year-to-date 1996 other asset sales primarily
consisted of the sale of miscellaneous  oil and gas properties and miscellaneous
real estate assets.  Year-to-date 1995 other asset sales primarily  consisted of
the sale of  miscellaneous  oil and gas  properties  and the  company's  Process
Technology and Licensing business.

Consolidated  sales  and  operating  revenues  for  the  third  quarter  of 1996
increased by $598  million,  or 31 percent,  compared  with the third quarter of
1995, and consolidated sales and operating revenues for the first nine months of
1996 increased by $1,275  million,  or 21 percent,  compared with the first nine
months of 1995.  The increased  sales and operating  revenues were primarily the
result of higher crude oil, natural gas and gasoline sales prices.

OIL AND GAS EXPLORATION AND PRODUCTION



                                                                              For the Three Months             For the Nine Months
                                                                                Ended September 30             Ended September 30
                                                                                ----------------------------------------------------
  Millions of dollars                                                         1996            1995 *          1996             1995
  ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                    
Net earnings excluding special items: ............................           $ 137           $  82            $ 459           $ 290
Special items:
    Sale of California oil and gas properties * ..................              --              --               68              --
    Other asset sales ............................................              40              (1)              46               8
    Florida and Alaska OCS settlement ............................              --              18               --               18
    Write-down of assets .........................................              --              --               --              (8)
                                                                             -------------------------------------------------------
       Net earnings including special items ......................           $ 177           $  99            $ 573           $ 308



* Net of provision for environmental remediation of $10 million


During the third quarter and first nine months of 1996,  average worldwide sales
prices for crude oil and  natural gas and foreign  natural gas  production  were
higher than the 1995 levels.  Partially  offsetting  these positive factors were
declining  worldwide  crude oil  production  and  increased  exploration  costs.
Worldwide  crude oil  production  decreased  principally  due to the sale of the
California properties and other oil and gas assets and natural decline.  Another
factor offsetting improved earnings was increased dry hole costs, which were the
result of increased exploratory drilling in the United States.



                                       12





ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS (CONTINUED)

Oil and Gas Exploration and Production sales and operating  revenues  (including
intercompany)  for the third  quarter  and first  nine  months of 1996 were $664
million and $2,000 million, respectively,  compared with $543 million and $1,701
million for the corresponding periods in 1995.

Average  worldwide crude oil sales prices  increased during the third quarter of
1996 by $4.64 per barrel, or 31 percent,  and worldwide natural gas sales prices
increased  by $.51 per thousand  cubic feet,  or 31 percent,  compared  with the
third quarter of 1995. During the first nine months of 1996, worldwide crude oil
sales prices increased by $2.83 per barrel, or 18 percent, and worldwide natural
gas sales  prices  increased  by $.54 per  thousand  cubic feet,  or 33 percent,
compared with the first nine months of 1995.

During the third  quarter  and first nine  months of 1996,  foreign  natural gas
production  increased by 16 percent and 8 percent,  respectively,  over the same
periods a year ago. The increase was primarily due to activities in Thailand and
the Netherlands.

REFINING, MARKETING AND TRANSPORTATION - 76 PRODUCTS COMPANY



                                                                                     For the Three Months        For the Nine Months
                                                                                      Ended September 30          Ended September 30
                                                                              -----------------------------------------------------
  Millions of dollars                                                                 1996         1995 *        1996           1995
  ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     
Net earnings (loss) excluding special items: ................................         $ 35          $ 12         $ 76          $ (5)
Special items:
    Sale of California oil and gas properties (pipelines) ...................           --           --             2             --
    Other asset sales .......................................................            1           --             1             --
    Litigation provision ....................................................           (2)          --            (2)            --
    Write-down of assets ....................................................           --            --           (4)            --
    Other ...................................................................            3           --             7             --
                                                                                      ----------------------------------------------
       Net earnings (loss) including special items ..........................         $ 37          $ 12         $ 80          $ (5)




The 76 Products Company's  increased earnings during the third quarter and first
nine months of 1996 reflected  significantly  improved product  margins,  higher
product sales volumes and increased refinery production of light oil products as
compared to the same periods in 1995.

76 Products Company's sales and operating revenues  (including  intercompany and
excise  taxes) for the third  quarter  and first nine months of 1996 were $1,243
million and $3,536 million, respectively,  compared with $977 million and $2,899
million (including  intercompany and excise taxes) for the corresponding periods
in 1995.

During the third  quarter and first nine months of 1996,  product  sales volumes
through retail  channels  increased by 13 percent and 12 percent,  respectively,
compared with the corresponding periods in 1995. Compared with the third quarter
and first nine months of 1995, refinery production increased by 6 percent and 14
percent, respectively.

GEOTHERMAL AND POWER OPERATIONS




                                                                                 For the Three Months            For the Nine Months
                                                                                  Ended September 30             Ended September 30
                                                                                ----------------------------------------------------
  Millions of dollars                                                            1996         1995 *            1996            1995
  ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     
Net earnings excluding special items: ..............................             $ 6             $ 4             $15             $14
Special items:
    Sale of assets .................................................              --               2              --               7
                                                                                 ---------------------------------------------------
       Net earnings including special items ........................             $ 6             $ 6             $15             $21




The 1995 gain was from the sale of a small interest in the Indonesian geothermal
operations.



                                       13




Item 2.  Management's Discussion and Analysis of Financial Condition and Results
 of Operations (continued)

Diversified Businesses



                                                                                 For the Three Months           For the Nine Months
                                                                                  Ended September 30             Ended September 30
                                                                               -----------------------------------------------------
  Millions of dollars                                                          1996             1995 *          1996            1995
  ----------------------------------------------------------------------------------------------------------------------------------
Net earnings excluding special items:
                                                                                                                     
    Agricultural Products ..........................................            $ 20            $  3            $ 73            $ 51
    Carbon and Minerals ............................................              13              13              40              40
    Pipelines ......................................................              14              15              44              50
    Other ..........................................................               2               2               5               8
                                                                                ----------------------------------------------------
         Total .....................................................            $ 49            $ 33            $162            $149
Special items:
    Asset sales
       Agricultural Products .......................................              --              --              --               4
       Pipeline ....................................................              --              --               7              --
       Miscellaneous (Other) .......................................               8              --               8               1
                                                                                ----------------------------------------------------
       Net earnings including special items ........................            $ 57            $ 33            $177            $154




Increased  earnings for  Diversified  Businesses were primarily due to increased
production and sales volumes for agricultural products. During the third quarter
and first nine months of 1996,  ammonia  production volumes increased 22 percent
and 10 percent,  respectively,  compared with the same periods in 1995.  Ammonia
sales volumes  increased by 94 percent and 15 percent  during the  third-quarter
and first  nine-months of 1996,  respectively,  compared with the  corresponding
periods in 1995.

CORPORATE AND UNALLOCATED



                                                                               For the Three Months             For the Nine Months
                                                                                 Ended September 30              Ended September 30
                                                                               -----------------------------------------------------
  Millions of dollars                                                          1996            1995 *          1996             1995
  ----------------------------------------------------------------------------------------------------------------------------------
  Net earnings excluding special items:
                                                                                                                     
Administrative and general expense .................................          $ (21)          $ (22)          $ (55)          $ (57)
Net interest expense ...............................................            (37)            (50)           (135)           (140)
Environmental and litigation expense ...............................             (5)             (4)            (14)            (21)
Other ..............................................................            (11)             (5)            (30)            (25)
                                                                              ------------------------------------------------------
     Total .........................................................            (74)            (81)           (234)           (243)
Special items:
   Environmental and litigation provisions .........................            (32)             (6)            (70)            (36)
   Asset sales (Other) .............................................             --              --               1              18
   Write-down of assets (Other) ....................................             --              --              --              (2)
   Other ...........................................................             --              (4)             (9)             (4)
                                                                              ------------------------------------------------------
      Net earnings effect including special items ..................          $(106)          $ (91)          $(312)          $(267)




Asset sales for 1995 consisted  primarily of the sale of the company's  Process,
Technology and Licensing business.

FINANCIAL CONDITION AND CAPITAL EXPENDITURES

For the  first  nine  months  of 1996,  cash  flow  from  operating  activities,
including  working  capital  changes,  was $1,199  million,  compared  with $676
million in 1995. This increase was principally due to higher commodity prices.

Proceeds  from asset sales were $585  million for the first nine months of 1996.
The  total  principally  included:  $490  million  from  the sale of oil and gas
producing  properties,  which  included  $480  million  from  the  sale  of  the
California properties;  $20 million from the 1995 sale of geothermal assets; $12
million  from the sale of the  company's  interest in the Platte  Pipeline;  $23
million  from the sale of  exploration  blocks in the North Sea; and $30 million
from the sale of miscellaneous  real estate assets. The company used most of the


                                       14




ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
   OF OPERATIONS (CONTINUED)

proceeds from these sales to repay long-term debt. Proceeds from asset sales for
the  first  nine  months  of 1995 were  $130  million,  mainly  from the sale of
nonstrategic  oil and gas properties  and the Process,  Technology and Licensing
business.

Consolidated  working capital at September 30, 1996 was $155 million, a decrease
of $105 million  from the year-end  1995 level of $260  million.  The  company's
total debt was $3,070  million at September 30, 1996, a decrease of $636 million
from the year-end 1995 level. The debt-to-total  capitalization ratio dropped to
48  percent  from  55.8  percent  at  year-end  1995.  See  Notes 8 and 9 to the
Consolidated Financial Statements for additional information.

Capital  expenditures for the first nine months of 1996 totaled $940 million,  a
decrease  of $27  million  from  the  1995  level  of  $967  million.  Estimated
expenditures for the full year 1996 are expected to reach $1.3 billion.

ENVIRONMENTAL MATTERS

At September 30, 1996,  the  company's  reserves for  environmental  remediation
obligations  totaled $245 million,  of which $83 million was included in current
liabilities.  During the first nine months of 1996, cash payments of $49 million
were charged against  reserves and an additional $80 million in liabilities were
added to the  reserve  account,  primarily  due to changes in  estimated  future
remediation  costs for numerous sites. The company estimates that it could incur
additional remediation costs aggregating approximately $180 million as discussed
in Note 11 to the Consolidated Financial Statements.

The  company is  subject  to  federal,  state and local  environmental  laws and
regulations,  including the Comprehensive  Environmental Response,  Compensation
and  Liability  Act of 1980,  as  amended,  and the  Resource  Conservation  and
Recovery  Act  (RCRA).  Under  these  laws,  the  company is subject to possible
obligations to remove or mitigate the  environmental  effects of the disposal or
release of certain chemical and petroleum substances at various sites.

At  year-end  1995,  the  company  had  received  notification  from the Federal
Environmental   Protection   Agency  that  the  company  may  be  a  potentially
responsible  party (PRP) at 40  Superfund  sites.  In  addition,  various  state
agencies and private  parties had identified 30 other similar PRP sites that may
require investigation and remediation.  During the first nine months of 1996, 12
sites were added and five sites were  removed  resulting in a total of 77 sites.
Of the total, the company has denied responsibility at four sites and at another
14 sites  the  company's  liability,  although  unquantified,  appears  to be de
minimis.  At another four sites,  the company is in the process of resolving its
liability.  The total also includes 28 sites which are under investigation or in
litigation, for which the company's potential liability is not determinable.  Of
the remaining 27 sites,  where  probable  costs can be reasonably  estimated,  a
reserve of $29  million  was  included  in the total  environmental  remediation
reserve as of September 30, 1996.

Unocal does not  consider  the number of sites for which it has been named a PRP
as a relevant measure of liability. Although the liability of a PRP is generally
joint  and  several,  the  company  is  usually  only one of  several  companies
designated as a PRP. The company's  ultimate share of the  remediation  costs at
those sites often is not  determinable  due to many unknown factors as discussed
in Note 11 to the  Consolidated  Financial  Statements.  The  solvency  of other
responsible parties and disputes regarding  responsibilities may also impact the
company's ultimate costs.

Corrective  investigations  and actions  pursuant to RCRA are being performed at
the San  Francisco  and Los Angeles  refineries,  Beaumont  facility  and at the
company's closed shale oil project and Molycorp Inc., Washington,  Pennsylvania,
facility.  The company also must provide financial  assurance for future closure
and  post-closure  costs of its RCRA permitted  facilities.  Because these costs
will be incurred at different times and over a period of many years, the company
believes that these obligations are not likely to have a material adverse effect
on the company's results of operations or financial condition.

In the third  quarter of 1996,  the company added $18 million to the reserve for
estimated costs associated with the remediation of retail marketing sites.  Some
of the  remediation  is being  performed  as the  company  replaces  underground
storage tank (UST) systems at its service stations.  Federal regulations require
all UST  systems to meet new  standards  by December  1998.  The  addition  also
includes  remediation to be performed in conjunction with the company's  program



                                       15




ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
    OF OPERATIONS (CONTINUED)

to upgrade its service stations.  Estimates for possible additional expenses are
included  in the  $180  million  total of  future  estimated  remediation  costs
disclosed in Note 11 to the consolidated financial statements.

In November 1996, the company  submitted a remedial  action plan to the Regional
Water Quality Control Board (RWQCB) for the remediation of petroleum hydrocarbon
contamination  from the beach area in Avilia  Beach,  California.  Interim beach
protection measures will continue until the remedial action plan is evaluated as
part of the Environmental  Impact Report process and approved by the RWQCB. Cost
estimates for the  implementation of the plan are approximately $9 million.  The
company  expects to incur  additional  costs related to this site.  These  costs
however, cannot be determined at this time.

OTHER MATTERS

In the  Philippines,  the company's  subsidiary,  Philippine  Geothermal,  Inc.,
reached  provisional  agreement with  Philippine  National Power  Corporation to
continue  operating  and  maintaining  two  geothermal  fields  in the  northern
Philippines until a legal dispute over the extension of the service contract for
an additional 25 years is settled. The original 25-year service contract expired
on September 30, 1996.  The interim  contract is for six months and is renewable
for another three  months.  Both parties will continue to observe the rights and
obligations under the original  contract except for the terms of payment.  Under
the interim agreement, 60 percent of the company's revenue from the steam fee is
being held in escrow until the courts reach a decision.

FUTURE ACCOUNTING CHANGE

The Financial  Accounting Standards Board recently issued Statement of Financial
Accounting  Standards  No. 125,  "Accounting  for  Transfers  and  Servicing  of
Financial Assets and  Extinguishments  of Liabilities".  This Statement is to be
applied  prospectively  to  transactions  occuring  after December 31, 1996. The
company  is  reviewing  the  potential  financial  impact  of  adopting  the new
accounting standard.

OUTLOOK

Certain of the statements in this discussion,  as well as other  forward-looking
statements within this document, contain estimates and projections of amounts of
or increases in future revenues,  earnings,  cash flows,  capital  expenditures,
assets,  liabilities  and  other  financial  items  and of  future  levels of or
increases in reserves, production, sales including related costs and prices, and
other  statistical  items;  plans and  objectives  of  management  regarding the
company's  future  operations,  products and services;  and certain  assumptions
underlying  such  estimates,   projection  plans  and  objectives.  While  these
forward-looking  statements are made in good faith,  future  operating,  market,
competitive, legal, economic, political, environmental, and other conditions and
events  could  cause  actual  results  to differ  materially  from  those in the
forward-looking statements.

While third quarter 1996 refined  product  margins were above 1995 levels,  they
were significantly  below the levels of the second quarter of 1996. This decline
has continued into the fourth quarter of 1996 due to the competitive  conditions
that have developed in the California  market.  Crude oil and natural gas prices
are  expected to remain  strong;  however,  crude oil prices  could be adversely
impacted if the United Nations Resolution 986 on the limited sale of Iraq oil is
implemented.  The company will  continue to be affected by the  uncertainty  and
volatility of prices.

During the fourth  quarter of 1996,  gross natural gas production in Thailand is
expected  to increase  by 35 percent to an average of  approximately  990 mmcfd.
Gross  natural  gas  production  for the first nine months  averaged  735 mmcfd.
Associated condensate is expected to average about 32,500 barrels per day during
the fourth quarter compared to 26,482 barrels per day for the first nine months.
The increased  production  was in response to Petroleum  Authority of Thailand's
(PTT)  requirement  for  additional  gas to meet  customer  demand.  In order to
continue to respond to  increased  demand,  the company  expects  average  gross
production  to be at or above  one  billion  cubic  feet  per day by the  second
quarter  of 1997  when  PTT's  second  offshore  pipeline  and  related  onshore
pipelines  and  processing  facilities  are fully  operational.  Unocal has a 65
percent  average  net  interest  in the nine  fields it  operates in the Gulf of
Thailand.  On  November  11,  1996,  the  company  announced  the  outcome of 11
successful  wells  drilled  in the  Gulf  of  Thailand,  which  resulted  in the
discovery of one new field and extensions  and/or  delineations of five existing
fields.


                                       16




 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
   OF OPERATIONS (CONTINUED)


The company's subsidiary,  Unocal Yangtze,  Ltd., joined an equity joint venture
that plans to construct and operate a liquefied  petroleum gas (LPG) terminal in
the  People's  Republic of China.  The terminal  construction  is expected to be
completed  by December  1997,  with LPG  available  for delivery to customers by
January 1998. The initial planned annual throughput capacity for the terminal is
500,000 metric tons. The company has a 30 percent interest in thejoint venture.

On November 12, 1996,  the company  entered into an agreement to sell 80 percent
of the stock of its wholly owned subsidiary,  NEC Acquisition Company (NEC), for
a sales price of $28 million.  The  company's  after-tax  loss is expected to be
approximately  $57  million.  NEC  has a 25  percent  interest  in  The  Geysers
geothermal  operations located in Northern  California.  It is contemplated that
the sale will be effective on November 30, 1996.

On October 29,  1996,  the company  announced  its  intention  to  establish  76
Products  Company  as a wholly  owned  subsidiary  and  transfer  its West Coast
downstream  refining,  marketing and transportation  assets to the subsidiary by
the end of 1996.

                           PART II - OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

There is  incorporated  by reference  the  information  regarding  environmental
remediation reserves in Note 10 to the consolidated financial statements in Item
1 of Part I, the  discussion  thereof in the  Environmental  Matters  section of
Management's'  Discussion and Analysis in Item 2 of Part I, and the  information
regarding  contingent  liabilities  in  Note  11 to the  consolidated  financial
Statements in Item 1 of Part I.

(1)  In  Citizens  for a Better  Environment,  et al. v.  Union Oil  Company  of
     California (No. C94-0712,  U.S.D.C., N.D. California) regarding allegations
     of NPDES  violations from selenium  discharges,  the Ninth Circuit Court of
     Appeals  denied the  request for a  rehearing  en banc.  The company is now
     evaluating whether to file a Petition for Writ of Certiorari with the U. S.
     Supreme Court.

(2)  In People v. Union Oil Company of  California,  Superior  Court of San Luis
     Obispo County (Civil No. 75194), trial settings have been vacated on motion
     of the California Attorney General. The next status conference is scheduled
     for November 15, 1996.

(3)  The company has been served with a lawsuit which is purportedly  brought by
     unidentified  representatives  on behalf of an alleged  class of plaintiffs
     consisting  of all  residents of the  Tenasserim  region of Myanmar who are
     affected by the defendants'  alleged acts of mistreatment and forced labor,
     and by a California resident, Louisa Benson, who claims that the defendants
     have  engaged in unfair  business  practices  (John Doe,  et al. and Louisa
     Benson v. Unocal Corp., et al., U.S.D.C, C.D. Calif., Civil No 96-6959-LGB,
     filed October 3, 1996).  Defendants  include Total S.A., Myanma Oil and Gas
     Enterprise,  the State Law and Order Restoration Council (SLORC), John Imle
     and Roger C. Beach.

      Plaintiffs' claims are based on the company's joint-venture  activities in
      Myanmar for the  exploration  and production of natural gas in the Andaman
      Sea and  shipment  of that gas to  Thailand  through a  pipeline  crossing
      Myanmar (the Yadana Project).  The complaint  contains numerous counts and
      alleged  violations of several U.S. and California laws and U.S. treaties.
      Plaintiffs  seek  compensatory  and  punitive  damages  on  behalf  of the
      purported  class,  and  Louisa  Benson  seeks   disgorgement  of  profits.
      Injunctive and declaratory  relief is also requested to direct  defendants
      to cease  payments  to  SLORC  and to cease  participation  in the  Yadana
      Project.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

            (a)  Exhibits

3    Bylaws of Unocal Corporation,  as amended September 30, 1996, and currently
     in effect.

11   Unocal Corporation  statement regarding  computation of earnings per common
     share for the three  months ended  September  30, 1996 and 1995 and for the
     nine-month periods ended September 30, 1996 and 1995.



                                       17




 ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K (CONTINUED)
     

12.1 Unocal Corporation  statement regarding computation of ratio of earnings to
     fixed charges for the nine months ended September 30, 1996 and 1995.

12.2 Unocal Corporation  statement regarding computation of ratio of earnings to
     combined  fixed charges and preferred  stock  dividends for the nine months
     ended September 30, 1996 and 1995.

12.3 Union Oil Company of California statement regarding computation of ratio of
     earnings to fixed charges for the nine months ended  September 30, 1996 and
     1995.

27   Financial data schedule for the quarter ended  September 30, 1996 (included
     only in the copy of this report filed electronically with the Commission).

99   Bylaws of Union Oil Company of California,  as amended  September 30, 1996,
     and currently in effect.

     (b)  Reports on Form 8-K

          During the third quarter of 1996:

     1.   Current  Report on Form 8-K dated and  filed  July 25,  1996,  for the
          purpose of reporting,  under Item 5, Unocal's second quarter and first
          six months 1996 earnings.

     2.   Current Report on Form 8-K dated and filed  September 3, 1996, for the
          purpose of reporting, under Item 5, the exchange and conversion ratios
          for the new 6-1/4 percent Trust  Convertible  Preferred  Securities of
          Unocal  Capital  Trust  offered by Unocal in  exchange  for all of the
          outstanding shares of its $3.50 Convertible Preferred Stock.

     3.   Current Report on Form 8-K dated and filed  September 6, 1996, for the
          purpose of  reporting,  under Item 5, the  acceptance by Unocal of all
          shares  of its  $3.50  Convertible  Preferred  Stock  tendered  in its
          exchange offer.

     4.   Current Report on Form 8-K dated and filed September 11, 1996, for the
          purpose  of  reporting,  under  Item 5,  the  completion  of  Unocal's
          exchange offer and its call for redemption of the remaining  shares of
          its $3.50 Convertible Preferred Stock.

          During the fourth quarter of 1996 to the date hereof:

     1.   Current  Report on Form 8-K dated and filed October 23, 1996,  for the
          purpose of reporting,  under Item 5, Unocal's  third quarter and first
          nine months 1996 earnings.



                                       18









                                    SIGNATURE


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 thereunto duly authorized.



                                                     UNOCAL CORPORATION
                                                       (Registrant)


Dated:  November 13, 1996                    By:   /s/ CHARLES S. MCDOWELL
                                                   -----------------------
                                                  Charles S. McDowell
                                                  Vice President and Comptroller
                                                  (Duly Authorized Officer and
                                                  Principal Accounting Officer)



                                       19