-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, B1au1wmtqDDBd/ehSuMEl7SrDAuchqGLGjINV5IBqEGeYf+UNeLHQ9FxxkotvIk0 gaaWJqGZfqV94UKKnqey2w== 0000797468-05-000171.txt : 20060928 0000797468-05-000171.hdr.sgml : 20060928 20051208173031 ACCESSION NUMBER: 0000797468-05-000171 CONFORMED SUBMISSION TYPE: CORRESP PUBLIC DOCUMENT COUNT: 2 FILED AS OF DATE: 20051208 FILER: COMPANY DATA: COMPANY CONFORMED NAME: OCCIDENTAL PETROLEUM CORP /DE/ CENTRAL INDEX KEY: 0000797468 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 954035997 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: CORRESP BUSINESS ADDRESS: STREET 1: 10889 WILSHIRE BLVD CITY: LOS ANGELES STATE: CA ZIP: 90024 BUSINESS PHONE: 3102088800 MAIL ADDRESS: STREET 1: 10889 WILSHIRE BOULEVARD CITY: LOS ANGELES STATE: CA ZIP: 90024 CORRESP 1 filename1.htm

OCCIDENTAL PETROLEUM CORPORATION

10889 WILSHIRE BOULEVARD
LOS ANGELES, CALIFORNIA 90024
TELEPHONE  (310) 208-8800
FACSIMILE    (310) 443-6690

 

 

 

 

December 8, 2005

 

 

 

 

Mr. Barry Stem

Securities and Exchange Commission

100 F Street, N.E.

Washington, D.C. 20549

 

Re:

Occidental Petroleum Corporation

 

 

(Form S-4, File No. 333-129721)

 

 

Dear Mr. Stem:

 

On behalf of Occidental Petroleum Corporation (Occidental), we are providing you with this response to the suggestions that you made in a telephone call to me on December 2, 2005, concerning Occidental’s Registration Statement on Form S-4 (the “Form S-4”) in connection with Occidental’s planned acquisition of Vintage Petroleum, Inc. (“Vintage”). In that call you confirmed that you had received Occidental’s fax of December 2, 2005. Additionally, you agreed with our conclusion that Occidental’s acquisition of Vintage would not meet the test as a significant subsidiary pursuant to Rule 11-01(b)(1). However, you also indicated that the Securities and Exchange Commission believes that pro forma financial information and pro forma oil and gas reserve information is important in this case because of the size of the proposed transaction. Therefore, Occidental proposes to add the information on Attachment I herein to Occidental’s Form S-4 in an amended filing, on page 11, after the section titled SELECTED HISTORICAL FINANCIAL DATA OF VINTAGE.

 

Securities and Exchange Commission

December 8, 2005

Page 2

 

 

 

If you have any questions or comments regarding the attached materials, please do not hesitate to call me at (310) 443-6765 or Linda Peterson at (310) 443-6189.

Very truly yours,

 

/s/ JIM A. LEONARD

 

Jim A. Leonard

Vice President and Controller

 

 

Attachment

 

 

cc:

Carmen Moncada-Terry

(Securities and Exchange Commission)

 

Donald P. de Brier

 

Linda S. Peterson

 

(Occidental Petroleum Corporation)

 

Robert W. Cox

 

(Vintage Petroleum, Inc.)

 

Patrick S. Brown

 

Alison S. Ressler

 

(Sullivan & Cromwell LLP)

 

Robert J. Melgaard

Robert A. Curry

 

                (Conner & Winters, LLP)

 

Occidental Response to SEC Phone Call

December 8, 2005

 

 

 

 

Attachment I

 

Unaudited pro forma condensed consolidated financial statements

 

The following unaudited pro forma condensed consolidated financial statements are based on the historical financial statements of Occidental and Vintage, adjusted to reflect the proposed acquisition of Vintage by Occidental. The historical financial information for Occidental and Vintage was derived from their respective Annual and Quarterly Reports on Form 10-K and 10-Q, for the year ended December 31, 2004 and for the nine months ended September 30, 2005, respectively, which are incorporated by reference into this document. The following pro forma information has been prepared in accordance with the rules and regulations of the Securities and Exchange Commission and accordingly includes the effects of purchase accounting resulting from the proposed acquisition. It does not include cost savings, synergies, changes to Vintage’s hedging program or certain other adjustments that may result from the proposed acquisition of Vintage. In addition, the pro forma financial statements and the pro forma per share amounts do not include the effect of Occidental’s announced intention to repurchase 9 million shares of Occidental common stock. The unaudited pro forma condensed consolidated balance sheet as of September 30, 2005 reflects the acquisition as if it had occurred as of that date. The unaudited pro forma condensed consolidated statements of income for the year ended December 31, 2004 and the nine months ended September 30, 2005 reflect the acquisition as if it had occurred on January 1, 2004. The unaudited pro forma condensed consolidated financial statements are not necessarily indicative of the operating results or financial position of Occidental that would have occurred if the acquisition had been completed as of the dates indicated, nor are they necessarily indicative of the future operating results or financial position of the combined company.

A preliminary allocation of the purchase price has been made to major categories of assets and liabilities in the accompanying unaudited pro forma condensed consolidated financial statements based on currently available information. The actual final purchase price allocation and the resulting effect on income from operations may differ from the pro forma amounts included herein. These pro forma adjustments represent Occidental’s preliminary determination of purchase accounting adjustments and are based on available information and certain assumptions that Occidental believes to be reasonable. Consequently, the amounts reflected in the pro forma financial information are subject to change.

 

Occidental Response to SEC Phone Call

December 8, 2005

 

 

 

Unaudited Pro forma Condensed Consolidated Statement of Income

For the Nine Months ended
September 30, 2005
($ in millions,
except per-share amounts)

 

Occidental Historical

 

Vintage Historical

 

Pro forma Adjustments

 

Notes

 

Occidental Pro forma

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$10,878

 

$    772

 

$         

 

 

 

$11,650

Interest, Dividends and Other Income

 

120

 

 

 

 

 

120

Gains on Dispositions of Assets, net

 

870

 

 

 

 

 

870

 

 

11,868

 

772

 

 

 

 

12,640

 

 

 

 

 

 

 

 

 

 

 

Costs & Other Deductions

 

 

 

 

 

 

 

 

 

 

Cost of Sales

 

4,993

 

379

 

161

 

(a)

 

5,533

Selling, General and Administrative and Other Operating Expenses

 

1,143

 

91

 

 

 

 

1,234

Environmental Remediation

 

29

 

 

 

 

 

29

Exploration Expense

 

213

 

30

 

 

 

 

243

Interest and Debt Expense, net

 

232

 

35

 

(5)

 

(b)

 

262

 

 

6,610

 

535

 

156

 

 

 

7,301

 

 

 

 

 

 

 

 

 

 

 

Income before Taxes
and Other Items

 

5,258

 

237

 

(156)

 

 

 

5,339

 

 

 

 

 

 

 

 

 

 

 

Provision for Domestic and Foreign Income and Other Taxes

 

1,256

 

86

 

(62)

 

(c)

 

1,280

Minority Interest

 

44

 

 

 

 

 

44

Income from Equity Investments

 

(166)

 

 

 

 

 

(166)

Income from Continuing Operations

 

$  4,124

 

$    151

 

$     (94)

 

 

 

$   4,181

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings per Common Share

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

10.25

 

 

 

 

 

 

 

9.72

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings per Common Share

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

10.10

 

 

 

 

 

 

 

9.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares

 

402.4

 

 

 

27.9

 

 

 

430.3

Diluted Shares

 

408.3

 

 

 

27.9

 

 

 

436.2

 

 

Pg. 2 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

 

Unaudited Pro forma Condensed Consolidated Statement of Income

For the year ended
December 31, 2004
($ in millions,
except per-share amounts)

 

Occidental Historical

 

Vintage Historical

 

Pro forma Adjustments

 

Notes

 

Occidental Pro forma

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$ 11,368

 

$    778

 

$         

 

 

 

$12,146

Interest, Dividends and Other Income

 

144

 

 

 

 

 

144

Gains on Dispositions of Assets, net

 

1

 

 

 

 

 

1

 

 

11,513

 

778

 

 

 

 

12,291

 

 

 

 

 

 

 

 

 

 

 

Costs & Other Deductions

 

 

 

 

 

 

 

 

 

 

Cost of Sales

 

4,509

 

294

 

 

 

 

4,803

Selling, General and Administrative and Other Operating Expenses

 

1,008

 

92

 

 

 

 

1,100

Depreciation, Depletion & Amortization

 

1,303

 

103

 

202

 

(a)

 

1,608

Environmental Remediation

 

59

 

 

 

 

 

59

Exploration Expense

 

219

 

32

 

 

 

 

251

Interest and Debt Expense, net

 

260

 

62

 

(6)

 

(b)

 

316

 

 

7,358

 

583

 

196

 

 

 

8,137

 

 

 

 

 

 

 

 

 

 

 

Income before Taxes
and Other Items

 

4,155

 

195

 

(196)

 

 

 

4,154

 

 

 

 

 

 

 

 

 

 

 

Provision for Domestic and Foreign Income and Other Taxes

 

1,708

 

69

 

(79)

 

(c)

 

1,698

Minority Interest

 

75

 

 

 

 

 

75

Income from Equity Investments

 

(113)

 

 

 

 

 

(113)

Gain on Lyondell Stock Issuance

 

(121)

 

 

 

 

 

(121)

Income from Continuing Operations

 

$   2,606

 

$    126

 

$   (117)

 

 

 

$  2,615

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings per Common Share

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

6.59

 

 

 

 

 

 

 

6.17

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings per Common Share

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

6.50

 

 

 

 

 

 

 

6.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Shares

 

395.6

 

 

 

27.9

 

 

 

423.5

Diluted Shares

 

401.1

 

 

 

27.9

 

 

 

429.0

 

(a)   Reflects the additional depreciation, depletion and amortization expense to be recognized based on a preliminary purchase price allocation to reflect the Vintage property, plant and equipment at estimated fair value.

(b)

Reflects the amortization of the adjustment to reflect the Vintage long-term debt at estimated fair value.

 

(c)

Reflects additional income tax benefit calculated by applying prevailing statutory tax rates by jurisdiction to the pro forma adjustments.

 

Pg. 3 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

 

Unaudited Pro forma Condensed Consolidated Balance Sheet

As of September 30, 2005
($ in millions)

 

Occidental Historical

 

Vintage Historical

 

Pro forma Adjustments

 

Notes

 

Occidental Pro forma

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$   1,716

 

$    181

 

$  (1,431)

 

(d)

 

$      466

Receivables, net

 

3,393

 

141

 

 

 

 

3,534

Other Current Assets

 

783

 

59

 

 

 

 

842

Total Current Assets

 

5,892

 

381

 

(1,431)

 

 

 

4,842

 

 

 

 

 

 

 

 

 

 

 

Long Term Assets

 

 

 

 

 

 

 

 

 

 

Property, Plant and Equipment, net of Accumulated Depreciation, Depletion and Amortization

 

17,134

 

1,433

 

4,603

 

(e)

 

23,170

Other Assets

 

2,071

 

62

 

 

 

 

2,133

 

 

25,097

 

1,876

 

3,172

 

 

 

30,145

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

Accounts Payable and Accrued Liabilities

 

4,063

 

271

 

50

 

(f)

 

4,384

Other Current Liabilities

 

506

 

25

 

 

 

 

531

Total Current Liabilities

 

4,569

 

296

 

50

 

 

 

4,915

 

 

 

 

 

 

 

 

 

 

 

Long Term Debt, net of Current Maturities and Unamortized Discount

 

2,896

 

550

 

38

 

(g)

 

3,484

Deferred and Other Domestic and Foreign Income Taxes

 

843

 

88

 

1,833

 

(h)

 

2,764

Other Deferred Credits and Other Liabilities

 

2,550

 

132

 

 

 

 

2,682

Minority Interest

 

330

 

 

 

 

 

330

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

Additional Paid-in Capital

 

4,883

 

 

2,061

 

(i)

 

6,944

Retained Earnings

 

9,419

 

 

 

 

 

9,419

Other Equity

 

(393)

 

810

 

(810)

 

(j)

 

(393)

 

 

13,909

 

810

 

1,251

 

 

 

15,970

 

 

 

 

 

 

 

 

 

 

 

 

 

$ 25,097

 

$1,876

 

$    3,172

 

 

 

$30,145

 

(d)   Reflects the cash purchase price component of the acquisition of approximately $1.33 billion and the cash settlement of Vintage stock incentive awards of approximately $101 million.

(e)

Reflects the preliminary purchase price allocation to record the Vintage property, plant and equipment at estimated fair value.

 

(f)

Reflects the estimated severance liability for Vintage employees and other transaction-related costs.

 

(g)

Reflects the adjustment to reflect Vintage’s long-term debt at estimated fair value.

 

(h)

Reflects the additional deferred tax liability resulting from the preliminary allocation of the purchase price to Vintage’s assets and liabilities.

(i)

Reflects issuance of Occidental shares for the stock component of the purchase price.

 

(j)

Reflects the elimination of the historical equity of Vintage.

 

 

Pg. 4 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

The following unaudited pro forma consolidated information for oil and gas producing activities is derived from information contained in Occidental and Vintage’s respective Annual and Quarterly Reports on Form 10-K and

10-Q, for the year ended December 31, 2004 and for the nine months ended September 30, 2005, respectively, which are incorporated by reference into this document. However, this information is not necessarily indicative of what Occidental’s reserves, production and other related information would have been at the dates or for the periods presented nor is it necessarily indicative of future reserves, production or other related information. The following tables summarize the pro forma consolidated estimated proved reserves of Occidental as of December 31, 2004, giving effect to the acquisition of Vintage as if such acquisition had occurred as of that date and the pro forma consolidated average daily production for the nine months ended September 30, 2005, giving effect to the acquisition of Vintage as if such acquisition had occurred on January 1, 2005. The following information should be read in conjunction with the audited consolidated financial statements of Occidental and Vintage contained in their Annual Reports on Form 10-K for the fiscal year ended December 31, 2004, and the unaudited consolidated financial statements of Occidental and Vintage contained in their Quarterly Reports on Form 10-Q for the nine months ended September 30, 2005, all of which are incorporated by reference into this document.

 

 

Historical and Pro forma Oil and Gas Proved Reserves

As of December 31, 2004

(Oil in millions of barrels; natural gas in billions of cubic feet; BOE in millions of barrels of oil equivalent)

 

 

Occidental Historical

 

Vintage Historical

 

Occidental Pro forma

 

 

Oil

(a)

Gas

 

BOE

(b)

Oil

(a)

Gas

 

BOE

(b)

Oil

(a)

Gas

 

BOE

(b)

Reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

1,494

 

2,101

 

1,844

 

91

 

281

 

138

 

1,585

 

2,382

 

1,982

 

Latin America

171

 

 

171

 

200

 

559

 

293

 

371

 

559

 

464

 

Middle East

322

 

768

 

450

 

6

 

 

6

 

328

 

768

 

456

 

Other Eastern Hemisphere

6

 

106

 

24

 

 

 

 

6

 

106

 

24

 

Consolidated Subsidiaries

1,993

 

2,975

 

2,489

(c)

297

 

840

 

437

(c)

2,290

 

3,815

 

2,926

(c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Interests (d)

43

 

 

43

 

 

 

 

43

 

 

43

 

 

(a)

Includes natural gas liquids and condensate.

(b)

Natural gas volumes have been converted to a barrel of oil equivalent (“BOE”) based on energy content of 6,000 cubic feet (one thousand cubic feet is referred to as an "McF") of gas to one barrel of oil.

(c)

Stated on a net basis and after applicable royalties. Includes reserves related to production-sharing contracts and other economic arrangements. Occidental’s proved reserves from production-sharing contracts in the Middle East and from other economic arrangements in the United States were 450 million and 90 million BOE, respectively.

(d)

Includes Occidental's share of reserves from equity investees in Russia and Yemen, partially offset by minority interests for a Colombian affiliate.

 

 

Pg. 5 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

 

Historical and Pro forma Oil and Gas Average Daily Production

For the Nine Months Ended September 30, 2005

(Oil in thousands of barrels per day; natural gas in millions of cubic feet per day;
BOE in thousands of barrels of oil equivalent per day)

 

Occidental Historical

 

Vintage Historical

 

Occidental Pro forma

 

 

Oil

(a)

Gas

 

BOE

(b)

Oil

(a)

Gas

 

BOE

(b)

Oil

(a)

Gas

 

BOE

(b)

United States

248

 

547

 

339

 

18

 

78

 

31

 

266

 

625

 

370

 

Latin America

77

 

 

77

 

34

 

37

 

40

 

111

 

37

 

117

 

Middle East

93

 

51

 

102

 

4

 

 

4

 

97

 

51

 

106

 

Other Eastern Hemisphere

5

 

77

 

18

 

 

 

 

5

 

77

 

18

 

Consolidated Subsidiaries

423

 

675

 

536

 

56

 

115

 

75

 

479

 

790

 

611

 

Other Interests (c)

23

 

15

 

25

 

 

 

 

23

 

15

 

25

 

Total Worldwide

446

 

690

 

561

 

56

 

115

 

75

 

502

 

805

 

636

 

 

(a)

Includes natural gas liquids and condensate.

(b)

Natural gas volumes have been converted to a BOE based on energy content of 6,000 cubic feet (one thousand cubic feet is referred to as an "McF") of gas to one barrel of oil.

(c)

Includes Occidental's share of production from equity investees in Russia and Yemen, partially offset by minority interests for a Colombian affiliate.

 

 

 

Pg. 6 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

Oil Reserves (in millions of barrels)

 

Occidental Historical

Occidental Pro forma

 

UnitedStates

Latin
America

Middle
East

Eastern Hemisphere and Other

Consolidated Subsidiaries Total

Other Interests

United States

Latin America

Middle East

Eastern Hemisphere and Other

Consolidated Subsidiaries Total

Other Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2003

1,500

152

326

12

1,990

48

1,587

351

329

16

2,283

48

Revisions of previous estimates

(4)

(4)

16

(3 )

5

5

(1)

(12)

17

(3)

1

5

Improved recovery

72

6

10

88

1

72

6

10

88

1

Extensions and discoveries

9

18

3

30

2

10

30

6

46

2

Purchase of proved reserves

10

29

39

(4 )

16

36

52

(4)

Sales of proved reserves

(3)

(3 )

Production

(93)

(30)

(33)

(3 )

(159)

(9 )

(99)

(40)

(34)

(4)

(177 )

(9)

Balance at December 31, 2004

1,494

171

322

6

1,993

43

1,585

371

328

6

2,290

43

Proved Developed Reserves at December 31, 2004

1,260

151

208

6

1,625

37

1,342

263

213

6

1,824

37

 

 

Gas (in billions of cubic feet)

 

Occidental Historical

Occidental Pro forma

 

United States

Latin America

Middle East

Eastern Hemisphere and Other

Consolidated Subsidiaries Total

Other Interests

United States

Latin America

Middle East

Eastern Hemisphere and Other

Consolidated Subsidiaries Total

Other Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2003

1,826

654

105

2,585

9

2,114

572

654

171

3,511

9

Revisions of previous estimates

94

134

13

241

(9)

87

3

134

17

241

(9)

Improved recovery

180

5

185

180

5

185

Extensions and discoveries

181

10

191

194

1

16

211

Purchase of proved reserves

7

7

24

24

Sales of proved reserves

(1)

(1)

(1)

(62)

(63)

Production

(186)

(20)

(27)

(233)

(216)

(17)

(20)

(41)

(294)

Balance at December 31, 2004

2,101

768

106

2,975

2,382

559

768

106

3,815

Proved Developed Reserves at December 31, 2004

1,644

100

95

1,839

1,884

323

100

95

2,402

 

 

Pg. 7 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

The following table summarizes the pro forma consolidated estimated standardized measure of discounted future net cash flows as of December 31, 2004, giving effect to the proposed acquisition of Vintage as if such acquisition had occurred as of December 31, 2004. The following information should be read in conjunction with the audited consolidated financial statements of Occidental and Vintage included in their Annual Reports on Form 10-K for the year ended December 31, 2004, which are incorporated by reference into this document.

 

 

Standardized Measure of Discounted Cash Flows

At December 31, 2004
($ in millions)

 

 

Occidental Historical

 

Vintage Historical

 

Occidental Pro forma

 

Consolidated Subsidiaries Total

Other Interests (a)

 

Consolidated Subsidiaries Total

Other Interests

 

Consolidated Subsidiaries Total

Other Interests (a)

Future cash flows

$  84,914

$   959

 

$  11,468

 

$ 96,382

$   959

Future costs

 

 

 

 

 

 

 

 

Production costs and other
operating expenses (b)

(34,235)

(633)

 

(3,543)

 

(37,778)

(633)

Development costs

(3,850)

(55)

 

(948)

 

(4,798)

(55)

Future net cash flows
before income tax

46,829

271

 

6,977

 

53,806

271

Future income tax expense

(12,826)

40

 

(2,329)

 

(15,155)

40

Future net cash flows

34,003

311

 

4,648

 

38,651

311

Ten percent discount factor

(17,963)

(59)

 

(2,174)

 

(20,137)

(59)

Standardized measure

$  16,040

$   252

 

$    2,474

 

$ 18,514

$   252

 

(a)   Includes the future net cash flows applicable to Occidental's equity investees in Russia and Yemen, partially offset by minority interests in a Colombian affiliate.

(b)   Includes dismantlement and abandonment costs.

 

 

 

 

Pg. 8 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

 


Standardized Measure of Discounted Cash Flows

At December 31, 2004
($ in millions)

 

Occidental Historical

Occidental Pro forma

 

Consolidated Subsidiaries

 

Consolidated Subsidiaries

 

 

United States

Latin America

Middle East

Eastern Hemisphere and Other

Total

Other Interests (a)

United States

Latin America

Middle East

Eastern Hemisphere and Other

Total

Other Interests (a)

Future cash flows

$67,273

$5,161

$12,042

$  438

$ 84,914

$  959

$72,184

$11,506

$12,254

$ 438

$  96,382

$  959

Future costs

 

 

 

 

 

 

 

 

 

Production costs and other operating expenses (b)

(28,518)

(2,334)

(3,236)

(147)

(34,235)

(633)

(30,346)

(4,012)

(3,273 )

(147)

(37,778)

(633)

Development costs

(2,214)

(185)

(1,421)

(30)

(3,850)

(55)

(2,540)

(778)

(1,450 )

(30)

(4,798)

(55)

Future net cash flows before income tax

36,541

2,642

7,385

261

46,829

271

39,298

6,716

7,531

261

53,806

271

Future income tax expense

(11,751)

(986)

(89)

(12,826)

40

(12,716)

(2,322)

(28 )

(89)

(15,155)

40

Future net
cash flows

24,790

1,656

7,385

172

34,003

311

26,582

4,394

7,503

172

38,651

311

Ten percent discount factor

(14,104)

(443)

(3,389)

(27)

(17,963 )

(59)

(14,892)

(1,810)

(3,408 )

(27)

(20,137)

(59)

Standardized measure

$10,686

$1,213

$  3,996

$  145

$ 16,040

$  252

$11,690

$  2,584

$ 4,095

$ 145

$  18,514

$  252

 

(a)   Includes the future net cash flows applicable to Occidental's equity investees in Russia and Yemen, partially offset by minority interests in a Colombian affiliate.

(b)    Includes dismantlement and abandonment costs.

 

Future cash flows were computed by applying year-end prices to the companies’ share of estimated annual future production from proved oil and gas reserves, net of royalties. Future development and production costs were computed by applying year-end costs to be incurred in producing and further developing the proved reserves. In addition, future production costs include the effect of the Argentine oil export tax discussed in Note 1 of the consolidated financial statements of Vintage in its 2004 Form 10-K, through February 2007, the term limited by law. Future income tax expenses were computed by applying, generally, year-end statutory tax rates (adjusted for permanent differences, tax credits, allowances and foreign income repatriation considerations) to the estimated net future pre-tax cash flows. The discount was computed by application of a 10 percent discount factor. The calculations assumed the continuation of existing economic, operating and contractual conditions at December 31, 2004. However, such arbitrary assumptions have not necessarily proven to be the case in the past. Other assumptions of equal validity would give rise to substantially different results. The year-end prices used to calculate future cash flows vary by producing area and market conditions. The West Texas Intermediate oil price used was $43.45 per barrel and the Henry Hub gas price used for 2004 was $6.03/MMBtu.

 

 

Pg. 9 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

The following tables summarize Occidental’s pro forma consolidated costs incurred in oil and gas property acquisition, exploration and development activities, whether capitalized or expensed, for the year ended December 31, 2004, giving effect to the acquisition of Vintage by Occidental as if such acquisition had occurred as of January 1, 2004. The following information should be read in conjunction with the audited consolidated financial statements of Occidental and Vintage included in their Annual Reports on Form 10-K for the year ended December 31, 2004, which are incorporated by reference into this document.

 

 

Costs Incurred for the Year Ended December 31, 2004
($ in millions)

 

Occidental Historical

 

Vintage Historical

 

Occidental Pro forma

 

Consolidated Subsidiaries Total

Other Interests (b)

 

Consolidated Subsidiaries Total

Other Interests

 

Consolidated Subsidiaries Total

Other Interests (b)

Property Acquisition Costs

 

 

 

 

 

 

 

 

Proved Properties

$    158

$  (12)

 

$   111

 

$     269

$ (12)

Unproved Properties

8

 

10

 

18

Exploration Costs

158

 

48

 

206

Development Costs

1,438

11

 

180

 

1,618

11

Asset Retirement Costs

25

(1)

 

11

 

36

(1)


Cost Incurred (a, b)

$1,787

$    (2)

 

$   360

 

$ 2,147

$   (2)

 

(a)

Excludes capitalized CO2 of $54 million in 2004.

 

(b)

Includes equity investees’ costs in Russia and Yemen, partially offset by minority interests in a Colombian affiliate.

 

 

Pg. 10 of 11 of Attachment I

Occidental Response to SEC Phone Call

December 8, 2005

 

 

 

 

Costs Incurred for the Year Ended December 31, 2004
($ in millions)

 

Occidental Historical

Occidental Pro forma

 

United States

Latin America

Middle East

Eastern Hemisphere and Other

Consolidated Subsidiaries Total

Other Interests (b)

United States

Latin America

Middle East

Eastern Hemisphere and Other

Consolidated Subsidiaries Total

Other Interests (b)

Property Acquisition Costs

 

 

 

 

 

 

 

 

 

 

 

 

Proved Properties

$    43

$   94

$ 21

$      

$    158

$(12)

$119

$ 129

$  21

$        

$    269

$(12)

Unproved Properties

4

4

8

14

4

18

Exploration Costs

31

47

28

52

158

66

51

32

57

206

Development Costs

568

144

715

11

1,438

11

629

233

745

11

1,618

11

Asset Retirement Costs

13

12

25

(1)

21

14

1

36

(1)

Cost Incurred (a, b)

$ 659

$ 297

$764

$    67

$1,787

$   (2)

$849

$ 427

$799

$     72

$2,147

$   (2)

 

(a)

Excludes capitalized CO2 of $54 million in 2004.

 

(b)

Includes equity investees’ costs in Russia and Yemen, partially offset by minority interests in a Colombian affiliate.

 

 

 

Pg. 11 of 11 of Attachment I

 

 

GRAPHIC 2 filename2.jpg begin 644 filename2.jpg M_]C_X``02D9)1@`!`0$`8`!@``#__@`<4V]F='=A'_ MW0`$`"C_V@`,`P$``A$#$0`_`+[>>:CLK>><0VTVDJ6M9P$@=23V&JDN#;2X MJ0[%M&CNU(MD@REMJ*,_:E/,CQ)'EJP:W0OU'(;B3RH4AK"W&$JQ[4OL%8Y[ M@ZX[G'8+$CP8Z(\1AIAE`PEMI`2D>0&B.%DPL`#RIS&Z7L!YZGMM\08,= MC:LWN[:;XC22'_96U#JTN)NX_P!ZTZO6YEUU6W95>$"W`NC#\KWN?%+ZKXN1+JJ(:XW@2]WW@/XYQ\W\._3.K!O*=;C% M1I%;EJ>@-A4C>6"'TCF5D=,^'T\M2R;"MI-*-.]V(,G;. MI9-(A)HWNGA*5"X19X:ED_!TQG.=9(X)`"'._X045'&0"3GQ_P?IHUHBC9$`;>A&88E,1.7B7A78"UK`?-0U_V1%O>A>S* M4EF;"T_@Z9,HS^7`+RG'$G3IX_E#9(@^OK5"V]MZJ<&,B/ M6J>BH;@P'VU\-P_U#!!/XTRPMK=>NQ_V&U+7)?/)4B2Z5-L^*L`#^_H=.PV< MV<'>)^G8&]].'R_'33#%AQ8#"8\..U'93T;:0$)'H-2Q6894Q+PX;[NY('L# M^M*XJ/L34;;U$
-----END PRIVACY-ENHANCED MESSAGE-----