EX-12 17 ex12-2q05.htm EXHIBIT 12 Occidental Petroleum Corporation

 

 

EXHIBIT 12

 

OCCIDENTAL PETROLEUM CORPORATION AND SUBSIDIARIES

COMPUTATION OF TOTAL ENTERPRISE RATIOS OF EARNINGS TO FIXED CHARGES

(Amounts in millions, except ratios)

 

 

 

 

Six Months Ended

 

Year Ended

 

 

 

June 30

 

December 31

 

 

 

 

2005

 

 

2004

 

 

2004

 

 

2003

 

 

2002

 

 

2001

 

 

2000

 

Income from continuing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

operations

 

$

2,382

 

$

1,073

 

$

2,606

 

$

1,601

 

$

1,181

 

$

1,182

 

$

1,559

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest(a)

 

 

50

 

 

36

 

 

75

 

 

62

 

 

77

 

 

143

 

 

185

 

Adjusted income from equity

investments(b)

 

 

 

(45

 

)

 


6

 

 


(6


)

 

 

69

 

 

 

308

 

 

 

89

 

 

 

31

 

 

 

 

2,387

 

 

1,115

 

 

2,675

 

 

1,732

 

 

1,566

 

 

1,414

 

 

1,775

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for taxes on

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

income (other than
          foreign oil and gas taxes)

 

 


111

 

 


407

 

 


982

 

 


682

 

 


(41


)

 


172

 

 


871

 

Interest and debt expense(c)

 

 

138

 

 

134

 

 

266

 

 

335

 

 

309

 

 

411

 

 

540

 

Portion of lease rentals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

representative of the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest factor

 

 

19

 

 

18

 

 

40

 

 

8

 

 

6

 

 

7

 

 

6

 

 

 

 

268

 

 

559

 

 

1,288

 

 

1,025

 

 

274

 

 

590

 

 

1,417

 

Earnings before fixed charges

 

$

2,655

 

$

1,674

 

$

3,963

 

$

2,757

 

$

1,840

 

$

2,004

 

$

3,192

 

Fixed charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and debt expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

including capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest(c)

 

$

145

 

$

136

 

$

281

 

$

341

 

$

321

 

$

417

 

$

543

 

Portion of lease rentals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

representative of the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interest factor

 

 

19

 

 

18

 

 

40

 

 

8

 

 

6

 

 

7

 

 

6

 

Total fixed charges

 

$

164

 

$

154

 

$

321

 

$

349

 

$

327

 

$

424

 

$

549

 

Ratio of earnings to fixed charges

 

 

16.17

 

 

10.87

 

 

12.35

 

 

7.90

 

 

5.63

 

 

4.73

 

 

5.81

 

(a)

Represents minority interests in net income of majority-owned subsidiaries and partnerships having fixed charges.

 

(b)

Represents income from less-than-50-percent-owned equity investments adjusted to reflect only dividends received.

 

(c)

Includes proportionate share of interest and debt expense of 50-percent-owned equity investments.