EXHIBIT 99.3

Investor Relations Supplemental Schedules

Investor Relations Supplemental Schedules

2007 First Quarter

Summary

($ Millions)

 

 

1Q 2007

 

1Q 2006

Reported Net Income

 

$1,212

 

$1,231

EPS - Diluted

 

$1.43

 

$1.43

Core Results

 

$831

 

$1,153

EPS - Diluted

 

$0.98

 

$1.34

Total Worldwide Production (mboe/day)

 

587

 

563

Total Worldwide Crude Oil Realizations ($/BBL)

 

$51.78

 

$55.38

Domestic Natural Gas Realizations ($/MCF)

 

$6.38

 

$8.36

Wtd. Average Basic Shares O/S (mm)

 

841.0

 

848.5

Wtd. Average Diluted Shares O/S (mm)

 

846.5

 

860.9

Shares Outstanding (mm)

 

833.8

 

856.5

Cash Flow from Operations

 

$1,600

 

$2,000

1

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

2007 First Quarter

Net Income (Loss)

($ millions)

 

 

 

Reported

Income

 

Significant Items Affecting Income

 

Core

Results

Oil & Gas

 

 

$

2,070

 

 

 

$

(412

)

 

Sale of Russia - Vanyoganneft

 

 

$

1,549

 

 

 

 

 

 

 

 

 

 

(109

)

 

Litigation settlements

 

 

 

 

 

Chemical

 

 

 

137

 

 

 

 

 

 

 

 

 

 

 

137

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(181

)

 

 

 

172

 

 

Debt tender offer

 

 

 

(9

)

Other

 

 

 

(111

)

 

 

 

47

 

 

Plant closure

 

 

 

(64

)

Taxes

 

 

 

(703

)

 

 

 

(79

)

 

Tax effect of adjustments

 

 

 

(782

)

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

 

1,212

 

 

 

 

(381

)

 

 

 

 

 

831

 

Discontinued operations, net of tax

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

-

 

Net Income

 

 

$

1,212

 

 

 

$

(381

)

 

 

 

 

$

831

 

Basic Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

$

1.44

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

$

1.44

 

 

 

 

 

 

 

 

 

 

$

0.99

 

Diluted Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

$

1.43

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

$

1.43

 

 

 

 

 

 

 

 

 

 

$

0.98

 

2

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

2006 First Quarter

Net Income (Loss)

($ millions)

 

 

 

Reported

Income

 

Significant Items Affecting Income

 

Core

Results

Oil & Gas

 

 

$

1,910

 

 

 

 

 

 

 

 

 

 

$

1,910

 

Chemical

 

 

 

250

 

 

 

 

 

 

 

 

 

 

 

250

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(29

)

 

 

 

 

 

 

 

 

 

 

(29

)

Other

 

 

 

(71

)

 

 

 

 

 

 

 

 

 

 

(71

)

Taxes

 

 

 

(907

)

 

 

 

 

 

 

 

 

 

 

(907

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

 

1,153

 

 

 

 

-

 

 

 

 

 

 

1,153

 

Discontinued operations, net of tax

 

 

 

78

 

 

 

 

(78

)

 

Discontinued operations, net

 

 

 

-

 

Net Income

 

 

$

1,231

 

 

 

$

(78

)

 

 

 

 

$

1,153

 

Basic Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

$

1.36

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net of tax

 

 

 

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

$

1.45

 

 

 

 

 

 

 

 

 

 

$

1.36

 

Diluted Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

$

1.34

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net of tax

 

 

 

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

$

1.43

 

 

 

 

 

 

 

 

 

 

$

1.34

 

3

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

Items Affecting Comparability of Core Earnings Between Periods

The item(s) below are included in core earnings but are shown in this table

because they affect the comparability of core earnings between periods.

 

Pre-tax

 

 

 

 

 

 

Income / (Expense)

First Quarter

 

 

2007

 

2006

 

Corporate

 

 

 

 

 

 

Environmental remediation

(8

)

 

(7

)

4

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

Worldwide Effective Tax Rate

 

 

 

QUARTERLY

 

REPORTED INCOME

 

2007

QTR 1

 

2006

QTR 4

 

2006

QTR 1

 

Oil & Gas (a)

 

2,070

 

 

1,499

 

 

1,910

 

 

Chemicals

 

137

 

 

157

 

 

250

 

 

Corporate & other

 

(292

)

 

62

 

 

(100

)

 

Pre-tax income

 

1,915

 

 

1,718

 

 

2,060

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

Federal and state

 

281

 

 

393

 

 

461

 

 

Foreign (a)

 

422

 

 

402

 

 

446

 

 

Total

 

703

 

 

795

 

 

907

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

1,212

 

 

923

 

 

1,153

 

 

Worldwide effective tax rate

 

37%

 

46%

 

44%

 

CORE RESULTS

 

2007

QTR 1

 

2006

QTR 4

 

2006

QTR 1

 

Oil & Gas (a)

 

1,549

 

 

1,499

 

 

1,910

 

 

Chemicals

 

137

 

 

157

 

 

250

 

 

Corporate & other

 

(73

)

 

(105

)

 

(100

)

 

Pre-tax income

 

1,613

 

 

1,551

 

 

2,060

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

Federal and state

 

360

 

 

312

 

 

461

 

 

Foreign (a)

 

422

 

 

402

 

 

446

 

 

Total

 

782

 

 

714

 

 

907

 

 

 

 

 

 

 

 

 

 

 

 

 

Core results

 

831

 

 

837

 

 

1,153

 

 

Worldwide effective tax rate

 

48%

 

46%

 

44%

(a) Revenues and income tax expense include taxes owed by Occidental but paid by governmental entities on its behalf. Oil and Gas pre-tax income includes the following revenue amounts by periods.

 

 

 

2007

QTR 1

 

2006

QTR 4

 

2006

QTR 1

 

 

 

288

 

 

252

 

 

290

 

5

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

2007 First Quarter Net Income (Loss)

Reported Income Comparison

 

 

First

Quarter

2007

 

Fourth

Quarter

2006

 

B / (W)

Oil & Gas

 

 

$

2,070

 

 

 

$

1,499

 

 

 

$

571

 

Chemical

 

 

 

137

 

 

 

 

157

 

 

 

 

(20

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(181

)

 

 

 

(51

)

 

 

 

(130

)

Other

 

 

 

(111

)

 

 

 

113

 

 

 

 

(224

)

Taxes

 

 

 

(703

)

 

 

 

(795

)

 

 

 

92

 

Income from continuing operations

 

 

 

1,212

 

 

 

 

923

 

 

 

 

289

 

Discontinued operations, net

 

 

 

-

 

 

 

 

7

 

 

 

 

(7

)

Net Income

 

 

$

1,212

 

 

 

$

930

 

 

 

$

282

 

Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

1.44

 

 

 

$

1.10

 

 

 

$

0.34

 

Diluted

 

 

$

1.43

 

 

 

$

1.09

 

 

 

$

0.34

 

Worldwide Effective Tax Rate

 

 

 

37%

 

 

 

46%

 

 

 

9%

 

OCCIDENTAL PETROLEUM

2007 First Quarter Net Income (Loss)

Core Results Comparison

 

 

First

Quarter

2007

 

Fourth

Quarter

2006

 

B / (W)

Oil & Gas

 

 

$

1,549

 

 

 

$

1,499

 

 

 

$

50

 

Chemical

 

 

 

137

 

 

 

 

157

 

 

 

 

(20

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(9

)

 

 

 

(20

)

 

 

 

11

 

Other

 

 

 

(64

)

 

 

 

(85

)

 

 

 

21

 

Taxes

 

 

 

(782

)

 

 

 

(714

)

 

 

 

(68

)

Core Results

 

 

$

831

 

 

 

$

837

 

 

 

$

(6

)

Core Results Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

0.99

 

 

 

$

0.99

 

 

 

$

-

 

Diluted

 

 

$

0.98

 

 

 

$

0.98

 

 

 

$

-

 

Worldwide Effective Tax Rate

 

 

 

48%

 

 

 

46%

 

 

 

-2%

6

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

Oil & Gas

Core Results Variance Analysis 1Q07 vs. 4Q06

($ millions)

OCCIDENTAL PETROLEUM

Chemical

Core Results Variance Analysis 1Q07 vs. 4Q06

($ millions)

7

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

2007 First Quarter Net Income (Loss)

Reported Income Comparison

 

 

First

Quarter

2007

 

First

Quarter

2006

 

B / (W)

Oil & Gas

 

 

$

2,070

 

 

 

$

1,910

 

 

 

$

160

 

Chemical

 

 

 

137

 

 

 

 

250

 

 

 

 

(113

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(181

)

 

 

 

(29

)

 

 

 

(152

)

Other

 

 

 

(111

)

 

 

 

(71

)

 

 

 

(40

)

Taxes

 

 

 

(703

)

 

 

 

(907

)

 

 

 

204

 

Income from continuing operations

 

 

 

1,212

 

 

 

 

1,153

 

 

 

 

59

 

Discontinued operations, net

 

 

 

-

 

 

 

 

78

 

 

 

 

(78

)

Net Income

 

 

$

1,212

 

 

 

$

1,231

 

 

 

$

(19

)

Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

1.44

 

 

 

$

1.45

 

 

 

$

(0.01

)

Diluted

 

 

$

1.43

 

 

 

$

1.43

 

 

 

$

-

 

Worldwide Effective Tax Rate

 

 

 

37%

 

 

 

44%

 

 

 

7%

 

OCCIDENTAL PETROLEUM

2007 First Quarter Net Income (Loss)

Core Results Comparison

 

 

First

Quarter

2007

 

First

Quarter

2006

 

B / (W)

Oil & Gas

 

 

$

1,549

 

 

 

$

1,910

 

 

 

$

(361

)

Chemical

 

 

 

137

 

 

 

 

250

 

 

 

 

(113

)

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

(9

)

 

 

 

(29

)

 

 

 

20

 

Other

 

 

 

(64

)

 

 

 

(71

)

 

 

 

7

 

Taxes

 

 

 

(782

)

 

 

 

(907

)

 

 

 

125

 

Core Results

 

 

$

831

 

 

 

$

1,153

 

 

 

$

(322

)

Core Results Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

$

0.99

 

 

 

$

1.36

 

 

 

$

(0.37

)

Diluted

 

 

$

0.98

 

 

 

$

1.34

 

 

 

$

(0.36

)

Worldwide Effective Tax Rate

 

 

 

48%

 

 

 

44%

 

 

 

-4%

8

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

Oil & Gas

Core Results Variance Analysis 1Q07 vs. 1Q06

($ millions)

OCCIDENTAL PETROLEUM

Chemical

Core Results Variance Analysis 1Q07 vs. 1Q06

($ millions)

9

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

SUMMARY OF OPERATING STATISTICS

 

 

 

First Quarter

 

 

 

2007

 

2006

 

NET PRODUCTION PER DAY:

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

Crude Oil and Liquids (MBL)

 

 

 

 

 

 

 

 

 

California

 

 

85

 

 

 

82

 

 

Permian

 

 

165

 

 

 

166

 

 

Horn Mountain

 

 

10

 

 

 

15

 

 

Hugoton and other

 

 

4

 

 

 

3

 

 

Total

 

 

264

 

 

 

266

 

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

California

 

 

232

 

 

 

250

 

 

Hugoton and other

 

 

150

 

 

 

133

 

 

Permian

 

 

198

 

 

 

189

 

 

Horn Mountain

 

 

5

 

 

 

10

 

 

Total

 

 

585

 

 

 

582

 

 

Latin America

 

 

 

 

 

 

 

 

 

Crude Oil (MBL)

 

 

 

 

 

 

 

 

 

Argentina

 

 

33

 

 

 

24

 

 

Colombia

 

 

42

 

 

 

39

 

 

Total

 

 

75

 

 

 

63

 

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

Argentina

 

 

21

 

 

 

13

 

 

Bolivia

 

 

14

 

 

 

13

 

 

 

 

 

35

 

 

 

26

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

Crude Oil (MBL)

 

 

 

 

 

 

 

 

 

Oman

 

 

22

 

 

 

17

 

 

Qatar

 

 

46

 

 

 

44

 

 

Yemen

 

 

32

 

 

 

32

 

 

Libya

 

 

26

 

 

 

22

 

 

Total

 

 

126

 

 

 

115

 

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

Oman

 

 

26

 

 

 

25

 

 

Other Eastern Hemisphere

 

 

 

 

 

 

 

 

 

Crude Oil (MBL)

 

 

 

 

 

 

 

 

 

Pakistan

 

 

4

 

 

 

4

 

 

Natural Gas (MMCF)

 

 

 

 

 

 

 

 

 

Pakistan

 

 

73

 

 

 

75

 

 

Barrels of Oil Equivalent (MBOE)

 

 

 

 

 

 

 

 

 

Subtotal consolidated subsidiaries

 

 

589

 

 

 

566

 

 

Other interests

 

 

 

 

 

 

 

 

 

Colombia – minority interest

 

 

(5

)

 

 

(5

)

 

Yemen – Occidental net interest

 

 

3

 

 

 

2

 

 

Total worldwide production (MBOE) (a)

 

 

587

 

 

 

563

 

(a) Occidental sold its interest in the Russian Vanyoganneft joint venture in January 2007. Russian production has been excluded for comparability.

10

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

SUMMARY OF OPERATING STATISTICS

 

 

 

First Quarter

 

 

 

2007

 

2006

 

OIL & GAS:

 

 

 

 

 

 

 

 

 

PRICES

 

 

 

 

 

 

 

 

 

United States

 

 

 

 

 

 

 

 

 

Crude Oil ($/BBL)

 

 

52.17

 

 

 

55.25

 

 

Natural gas ($/MCF)

 

 

6.38

 

 

 

8.36

 

 

Latin America

 

 

 

 

 

 

 

 

 

Crude Oil ($/BBL)

 

 

45.71

 

 

 

51.82

 

 

Natural Gas ($/MCF)

 

 

1.94

 

 

 

1.76

 

 

Middle East / North Africa

 

 

 

 

 

 

 

 

 

Crude Oil ($/BBL)

 

 

55.31

 

 

 

57.94

 

 

Natural Gas ($/MCF)

 

 

0.97

 

 

 

0.97

 

 

Other Eastern Hemisphere

 

 

 

 

 

 

 

 

 

Crude Oil ($/BBL)

 

 

49.67

 

 

 

50.63

 

 

Natural Gas ($/MCF)

 

 

2.95

 

 

 

2.85

 

 

Total Worldwide (a)

 

 

 

 

 

 

 

 

 

Crude Oil ($/BBL)

 

 

51.78

 

 

 

55.38

 

 

Natural Gas ($/MCF)

 

 

5.59

 

 

 

7.20

 

 

 

 

First Quarter

 

 

 

2007

 

2006

 

Exploration Expense

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

$

18

 

 

 

$

32

 

 

Latin America

 

 

 

23

 

 

 

 

3

 

 

Middle East / North Africa

 

 

 

53

 

 

 

 

23

 

 

Other Eastern Hemisphere

 

 

 

8

 

 

 

 

13

 

 

TOTAL

 

 

$

102

 

 

 

$

71

 

(a) Occidental sold its interest in the Russian Vanyoganneft joint venture in January 2007. Russian production has been excluded for comparability.

11

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

SUMMARY OF OPERATING STATISTICS

 

 

 

First Quarter

 

Capital Expenditures ($MM)

 

2007

 

2006

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

California

 

 

$

132

 

 

 

$

103

 

 

Permian

 

 

 

164

 

 

 

 

127

 

 

Other – U.S.

 

 

 

44

 

 

 

 

67

 

 

Latin America

 

 

 

114

 

 

 

 

47

 

 

Middle East / North Africa

 

 

 

293

 

 

 

 

209

 

 

Other Eastern Hemisphere

 

 

 

4

 

 

 

 

6

 

 

Chemicals

 

 

 

27

 

 

 

 

33

 

 

Corporate

 

 

 

6

 

 

 

 

4

 

 

TOTAL

 

 

$

784

 

 

 

$

596

 

 

Depreciation, Depletion &

 

First Quarter

 

Amortization of Assets ($MM)

 

2007

 

2006

 

Oil & Gas

 

 

 

 

 

 

 

 

 

 

 

Domestic

 

 

$

251

 

 

 

$

205

 

 

Latin America

 

 

 

90

 

 

 

 

49

 

 

Middle East / North Africa

 

 

 

153

 

 

 

 

129

 

 

Other Eastern Hemisphere

 

 

 

9

 

 

 

 

9

 

 

Chemicals

 

 

 

73

 

 

 

 

66

 

 

Corporate

 

 

 

12

 

 

 

 

5

 

 

TOTAL

 

 

$

588

 

 

 

$

463

 

12

Investor Relations Supplemental Schedules

OCCIDENTAL PETROLEUM

CORPORATE

($ millions)

 

31-Mar-07

 

31-Dec-06

CAPITALIZATION

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-Term Debt (including current maturities)

 

 

$

2,140

 

 

 

 

 

$

2,790

 

 

Subsidiary Preferred Stock

 

 

 

75

 

 

 

 

 

 

75

 

 

Others

 

 

 

25

 

 

 

 

 

 

25

 

 

Total Debt

 

 

$

2,240

 

 

 

 

 

$

2,890

 

 

EQUITY

 

 

$

20,217

 

 

 

 

 

$

19,252

 

 

Total Debt To Total Capitalization

 

 

 

10%

 

 

 

 

 

13%

 

13

Investor Relations Supplemental Schedules

See the investor relations supplemental schedules for the reconciliation of non-GAAP items. Statements in this presentation that contain words such as "will", "expect" or "estimate", or otherwise relate to the future, are forward-looking and involve risks and uncertainties that could materially affect expected results. Factors that could cause results to differ materially include, but are not limited to: exploration risks, such as drilling of unsuccessful wells; global commodity pricing fluctuations and supply/demand considerations for oil, gas and chemicals; higher-than-expected costs; political risk; and not successfully completing (or any material delay in) any expansion, capital expenditure, acquisition, or disposition. You should not place undue reliance on these forward-looking statements which speak only as of the date of this filing. Unless legally required, Occidental disclaims any obligation to update any forward-looking statements as a result of new information, future events or otherwise. U.S. investors are urged to consider carefully the disclosure in our Form 10-K, available through the following toll-free telephone number, 1-888-OXYPETE (1-888-699-7383) or on the Internet at http://www.oxy.com. You also can obtain a copy from the SEC by calling 1-800-SEC-0330.

14