UNOCAL CORP
10-Q, 1995-08-11
PETROLEUM REFINING
Previous: UNITED WATER RESOURCES INC, 10-Q, 1995-08-11
Next: WAREHOUSE CLUB INC, 8-K, 1995-08-11



                                     
                                     
                                     
                    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  JUNE 30, 1995
                                    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.)          



        1201 WEST FIFTH STREET, LOS ANGELES, CALIFORNIA       90017
        -----------------------------------------------       -----
            (Address of principal executive offices)           (Zip Code)


    Registrant's Telephone Number, Including Area Code:  (213) 977-7600




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 July 31, 1995:
  246,316,309

<PAGE>
                                     
                                  PART I - FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS
                                     
CONSOLIDATED EARNINGS                                    UNOCAL CORPORATION
(Unaudited)                                                         

<TABLE>
<CAPTION>

        
                                                   For the Three Months   For the Six Months
                                                      Ended June 30         Ended June 30
                                                   -----------------------------------------
                           
Dollars in millions except per share amounts          1995    1994      1995     1994
- -----------------------------------------------------------------------------------------  
<S>
Revenues                                           <C>      <C>      <C>       <C>
Sales and operating revenues (a)                    $2,238   $2,023  $ 4,064    $3,852
Interest, dividends and miscellaneous income            14        4       26        53
Equity in earnings of affiliated companies              24       28       45        52
Gain (loss) on sales of assets                          14      (10)      61         4
- ---------------------------------------------------------------------------------------       
   Total revenues                                    2,290    2,045    4,196     3,961
                                                                
Costs and Other Deductions                                      
Crude oil and product purchases                        982      783    1,657     1,394
Operating expense                                      448      400      866       832
Selling, administrative and general                    117      128      229       248
expense
Depreciation, depletion and                            240      253      467       510
amortization
Dry hole costs                                          15       10       19        34
Exploration expense                                     26       29       55        54
Interest expense                                        76       67      146       141
Excise, property and other operating taxes (a)         261      265      501       518
- -------------------------------------------------------------------------------------------
   Total costs and other deductions                  2,165    1,935    3,940     3,731
- -------------------------------------------------------------------------------------------
Earnings before income taxes                           125      110      256       230
Income taxes                                            47       51      104       108
- -------------------------------------------------------------------------------------------
Earnings before cumulative effect of                    78       59      152       122
accounting changes
Cumulative effect of accounting changes                  -        -        -      (277)
- -------------------------------------------------------------------------------------------
Net Earnings (Loss)                                $  78    $    59   $  152    $ (155)
Dividends on preferred stock                           9          9       18        18
- -------------------------------------------------------------------------------------------
Net Earnings (Loss) Applicable to Common Stock     $  69    $    50   $  134    $ (173)
                                                   ========================================
                                                                
Earnings (loss) per share of common stock (b)                             
Before cumulative effect of accounting changes     $ .28    $   .21    $ .55    $  .43
 Cumulative effect of accounting changes               -          -        -     (1.14)
                                                   ----------------------------------------  
 Net earnings (loss) per share                     $ .28    $   .21    $ .55    $ (.71)
                                                   ========================================            
                                                                
Cash dividends declared per share of common stock  $  .20   $   .20    $ .40    $  .40
- -------------------------------------------------------------------------------------------
                                                                
(a) Includes consumer excise taxes of              $  228   $   234    $ 437    $  457
(b)Based on net earnings (loss)                                 
applicable to common stock divided by                          
weighted average shares outstanding                245,804  242,210  245,298   241,926
 (in thousands)
                                     
                 See Notes to Consolidated Financial Statements.            
  
</TABLE>                                     
              
                                  -1-

<PAGE> 2


CONSOLIDATED BALANCE SHEET                          UNOCAL CORPORATION
(UNAUDITED)     


                                                 June 30   December 31 
                                                 ---------------------       
Millions of Dollars                                 1995         1994
- ----------------------------------------------------------------------      
                                              
ASSETS                                                            
Current assets                                                    
 Cash and cash equivalents                       $   130      $   148
 Accounts and notes receivable                       893          897
 Inventories                                                      
   Crude oil                                          30           31
   Refined products                                  136          161
   Chemicals                                          39           46
   Minerals                                           19           16
   Supplies, merchandise and other                    89           87
 Deferred income taxes                                97          109
 Other current assets                                 42           33
 ---------------------------------------------------------------------
     Total current assets                          1,475        1,528
Investments and long-term receivables               1081          895
Properties (net of accumulated depreciation        
and other allowances of $11,168 in 1995 and                  
$11,096 in 1994)                                   6,894        6,823 
Other assets                                         119           91
- ----------------------------------------------------------------------
          Total assets                            $9,569       $9,337
LIABILITIES                                                       
Current liabilities                                               
 Accounts payable                                $   604      $   688
 Taxes payable                                       165          226
 Current portion of long-term debt and capital         7            5
lease obligations
 Interest payable                                     76           87
 Other current liabilities                           218          251
 ---------------------------------------------------------------------
     Total current liabilities                     1,070        1,257
Long-term debt and capital lease obligations       3,771        3,461
Deferred income taxes                                603          643
Accrued abandonment, restoration and                 631          622
environmental liabilities
Other deferred credits and liabilities               588          539
- ---------------------------------------------------------------------
       Total liabilities                           6,663        6,522
- ---------------------------------------------------------------------
STOCKHOLDERS' EQUITY                                              
Preferred stock ($0.10 par value; stated at          513          513
liquidation value of $50 per share)
Common stock  ($1 par value)                         246          244
Capital in excess of par value                       289          237
Foreign currency translation adjustment              (10)         (13)
Unearned portion of restricted stock issued          (15)         (13)
Retained earnings                                  1,883        1,847
- ---------------------------------------------------------------------
       Total stockholders' equity                  2,906        2,815
- ---------------------------------------------------------------------
     Total liabilities and stockholders'equity    $9,569       $9,337
- ---------------------------------------------------------------------


        See Notes to Consolidated Financial Statements.
                                  -2-
<PAGE> 3

              
CONSOLIDATED CASH FLOWS                               UNOCAL CORPORATION
(Unaudited)

                                                         For the Six Months
                                                            Ended June 30
                                                         -------------------
Millions of Dollars                                          1995      1994
                                                          
Cash Flows from Operating Activities                      
Net earnings (loss)                                          $152     $(155)
Adjustments to reconcile net earnings (loss) to             
 net cash provided by operating activities                
  Cumulative effect of accounting changes                      -        277
  Depreciation, depletion and amortization                    467       509
  Dry hole costs                                               19        34
  Deferred income taxes                                       (24)      (26)
  Gain on sales of assets (before-tax)                        (61)      (4)
  Other                                                         -        54
  Working capital and other changes related to operations           
     Accounts and notes receivable                             21        20
     Inventories                                               30        23
     Accounts payable                                         (84)     (127)
     Taxes payable                                            (61)      (36)
     Other                                                   (101)      (41)
- ------------------------------------------------------------------------------
      Net cash provided by operating activities               358       528
                                                          
Cash Flows from Investing Activities                      
  Capital expenditures (includes dry hole costs)             (596)     (518)
  Proceeds from sales of assets                               128        55
- ------------------------------------------------------------------------------
      Net cash used in investing activities                  (468)     (463)
                                                          
Cash Flows from Financing Activities                      
  Long-term borrowings                                        712       547
  Reduction of long-term debt and capital lease obligations  (536)     (570)
  Dividends paid on preferred stock                           (18)      (18)
  Dividends paid on common stock                              (99)      (97)
  Other                                                        33        18
- ------------------------------------------------------------------------------
      Net cash provided by (used) in financing activities      92      (120)
                                                          
Decrease in cash and cash equivalents                         (18)      (55)
Cash and cash equivalents at beginning of year                148       205
Cash and cash equivalents at end of period                   $130    $  150
- ------------------------------------------------------------------------------ 
Supplemental disclosure of cash flow information:                     
 Cash paid during the period for:                         
  Interest (net of amount capitalized)                       $152    $  151
  Income taxes (net of refunds)                              $184    $  155
                                                          
                                                          
                  See Notes to Consolidated Financial Statements.

                                  -3-

<PAGE> 4
                                    
                                     
                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,  except  for  items
  discussed  in  Note  3.   Such  financial  statements  are  presented  in
  accordance  with  the  Securities  and Exchange  Commission's  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 1994 Annual Report on Form 10-K.
  
  Results  for  the  six  months ended June 30, 1995, are  not  necessarily
  indicative of future financial results.
  
  Certain   items  in  the  prior  year  financial  statements  have   been
  reclassified to conform to the 1995 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) 1994 Accounting Change:

  Effective January 1, 1994, the company changed its accounting policy  for
  recognizing  the  reduction  in  value  of  its  producing  oil  and  gas
  properties.   Under the new policy, the company evaluates properties  for
  impairment  on  a  field-by-field basis instead of the country-by-country
  basis  previously used.  Impairment loss is recognized when the estimated
  undiscounted future cash flows (after-tax) are less than the current  net
  book values of the properties.  In the opinion of management, the use  of
  a  lower  level  of  aggregation  for applying  the  impairment  test  to
  producing oil and gas properties is preferable.
      
  As  a  result, the consolidated earnings for the second quarter  and  the
  first  six  months of 1994 have been restated to include  the  cumulative
  effect  of  the  accounting change as well as the effect on  the  current
  periods.  The cumulative effect of the accounting change was a charge  of
  $447  million  pretax ($277 million after-tax or $1.14 per common  share)
  and  the  effect  on  the second quarter and six months  earnings  was  a
  reduction  in  depreciation  and depletion expense  of  $15  million  ($9
  million   after-tax)   and   $30   million   ($18   million   after-tax),
  respectively.

(4)  As  a result of the corporate staff reduction program initiated during
  the fourth quarter 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 June 30,  1995,  the  amount  of  unpaid
  benefits  remaining on the consolidated balance sheet  was  $28  million.
  Approximately 200 employees were terminated during the second quarter  of
  1995,  bringing the total number of terminated employees to approximately
  400.

(5)  Capitalized interest totaled $8 million for the second quarter of 1995
  and  $9 million for the second quarter of 1994.  For the first six months
  of  1995  and  1994,  capitalized interest totaled $16  million  and  $18
  million, respectively.

(6) Cash Flow Information:

  During  the  first  half of 1995, approximately 515,000  shares  of
  Unocal  common  stock,  valued  at $14 million,  were  purchased  by  the
  trustee  of  the  Unocal  Savings Plan from  Unocal.   The  trustee  used
  Unocal's  401(k) matching contributions to the Plan, which were  expensed
  in Unocal's consolidated earnings statement, to purchase the shares. In the
  consolidated cash flow statement for 1995, the issuance of Unocal shares and

                                  -4-

<PAGE> 5

  
  the matching contribution expense were treated as noncash transactions  
  since the resulting effect on cash flow was zero.
  
(7) Income Taxes:

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

                                            For The Three    For The Six
                                            Months Ended     Ended Months
                                               June 30          June 30
                                            -------------------------------
Millions of Dollars                         1995     1994     1995    1994
- ---------------------------------------------------------------------------
Earnings(loss) before income taxes:                                   
   United States                           $  (1)   $  28     $  5    $ 43
   Foreign                                   126       82      251     187
                                           --------------------------------
      Total                                 $125     $110    $ 256   $ 230
Income Taxes:                                                  
   Current                                                     
      Federal                              $   9    $   9    $ 16    $  29
      State                                    2        3       5        7
      Foreign                                 54       50     107      110
                                           --------------------------------
        Total current                       $ 65     $  62   $ 128   $ 146
   Deferred                                                    
      Federal                               $(12)    $ (11)  $ (19)   $(34)
      State                                  (11)        -     (17)     (1)
      Foreign                                  5         -      12      (3)
- ---------------------------------------------------------------------------
        Total deferred                      $(18)    $ (11)  $ (24)  $ (38)
- ---------------------------------------------------------------------------
Total income taxes                          $ 47     $  51   $ 104   $ 108

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

                                          For The Three       For The Six
                                           Months Ended       Months Ended
                                             June 30           June 30
                                          ---------------------------------
Millions of Dollars                          1995     1994    1995   1994
- ---------------------------------------------------------------------------
Earnings  before  income  taxes   and                         
cumulative effect of accounting changes      $125     $110    $256   $230
Tax at federal statutory rate                $ 44     $ 39    $ 90   $ 81
Foreign  taxes in excess of statutory rate     15       16      34     35
Dividend exclusion                             (4)      (4)     (8)    (7)
Investment tax credits                         (7)       -     (11)     -
Other                                          (1)       -      (1)    (1)
- ----------------------------------------------------------------------------
     Total provision                        $  47    $  51   $104   $108

(8) Long Term Debt and Credit Agreements:

  During  March  1995, the company established two credit  facilities  with
  banks  for  general corporate purposes:  a $200 million revolving  credit
  facility  maturing March 1996; and a $50 million credit facility maturing
  March  1998,  which the company has fully drawn.  Borrowings under  these
  two  credit  facilities bear interest at different margins  above  London
  Interbank  Offered  Rates, and the $200 million credit facility  requires
  payment  of a commitment fee on the undrawn portion.  In March 1995,  the
  company  redeemed  $200  million floating-rate Eurodollar  notes  due  in
  1996.   Floating-rate  commercial paper and  the  new  $50  million  bank
  credit  facility  were used to refinance this debt.   In  May  1995,  the
  company  retired $250 million of 9-5/8% notes.  This debt was  refinanced
  with   $200  million  of  7.20%  notes  due  in  2005  and  floating-rate
  commercial paper.

(9) Financial Instruments:

  During  the  first  half of 1995, the company entered  into  11  currency
  forward  contracts to purchase 21 million Pounds Sterling for $32 million
  to  hedge  a series of known Pounds Sterling requirements.  At  June  30,

                                  -5-
<PAGE> 6


  1995, there were  22  outstanding currency forward contracts  to  purchase  
  33 million Pounds Sterling for $50 million.  The obligations will come due
  during the period from July 1995 to July 2000.  The fair market value  of
  these  currency  contracts  at  June 30,  1995,  was  approximately  $1.3
  million in assets.
  
  The  company did not terminate the interest rate swap agreement that  was
  entered  into in 1986 to hedge the $200 million floating-rate  Eurodollar
  notes  which were retired early in March 1995.  The interest  rate  swap,
  maturing  in  1996,  is  currently  used  to  hedge  floating-rate   debt
  consisting of $150 million of outstanding commercial paper and the  draw-
  down  of the $50 million credit facility as discussed in Note 8.  At June
  30,  1995,  the  fair value of all the interest rate swap agreements  was
  approximately $6 million in liabilities based on quoted market prices  of
  comparable instruments.
  
  The  carrying value of debt-related currency swaps in the amount of  $133
  million  was classified as a long-term receivable at June 30, 1995.   As
  a  result, the principal amounts of the company's foreign-currency  debt,
  when  stated  at  the current exchange rates, totaled  $356  million,  an
  increase of $136 million from year-end 1994.  The difference between  the
  carrying  value of the currency swaps and the increase in  the  principal
  amount of the related foreign-currency debt represents the net loss  that
  would  have occurred if the currency swaps and debt were settled  at  the
  end  of June 1995.  This classification has no effect on the consolidated
  cash flow statement.
  
  At  June  30,  1995, the company had outstanding contracts  covering  325
  thousand  barrels of crude oil and 13 billion cubic feet of  natural  gas
  with  notional amounts totaling $6 million for crude oil and  $4  million
  for  natural  gas.   The fair values of the contracts,  based  on  quoted
  market prices, were insignificant at June 30, 1995.

(10)   Accrued abandonment, restoration and environmental liabilities:

  At  June 30, 1995, the company had accrued $485 million for the estimated
  future  costs  to  abandon  and remove wells and  production  facilities,
  primarily related to worldwide offshore operations.  The total costs  for
  abandonments are estimated to be $850 million to $990 million,  of  which
  the  lower  end  of  the  range is used to calculate  the  amount  to  be
  amortized.
  
  At  June  30,  1995, the company's reserves for environmental remediation
  obligations  totaled $243 million, of which $97 million were included  in
  other  current  liabilities.   The reserve  included  estimated  probable
  future  costs of $38 million for federal Superfund and comparable  state-
  managed  multiparty  disposal  sites; $31 million  for  formerly-operated
  sites for which the company has remediation obligations; $80 million  for
  sites  related  to  businesses or operations that  have  been  sold  with
  contractual  remediation or indemnification obligations; $75 million  for
  company-owned  or controlled sites where facilities have been  closed  or
  operations  shut down; and $19 million for sites owned and/or  controlled
  by the company and utilized in its ongoing operations.
  
(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.
  
  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 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

                                  -6-

<PAGE> 7


  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  amount  of  the   company's
  liabilities  is  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 June 30, 1995, the company had accrued  $243
  million  for  estimated future environmental assessment  and  remediation
  costs  at  various sites where liability for such costs is 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 $160 million.
  
  The  company  has  received  a  Notice of Proposed  Deficiency  from  the
  Internal  Revenue  Service (IRS) related to a 1985 takeover  attempt  and
  efforts  undertaken to defeat it.  The proposed deficiency, if sustained,
  would  increase the company's 1985 taxable income by up to $607  million,
  of  which  $201  million would result in decreases in taxable  income  in
  subsequent  years.   The  company  believes  it  has  substantial   legal
  defenses  to  the  proposed deficiency.  In February  1995,  the  company
  filed  a  protest of the proposed deficiency with the Appeals section  of
  the  IRS.   In the opinion of management, a successful outcome  in  these
  disputes   is   reasonably   likely.    Although   considered   unlikely,
  substantial  adverse  decisions  could have  a  material  effect  on  the
  company's  financial condition or operating results in a  given  year  or
  quarter when such matters are resolved.
  
  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.
  

(12) Unocal  guarantees  certain  indebtedness  of  Union  Oil.    For   the
  information  of  holders of such debt, summarized  financial  information
  for Union Oil and its consolidated subsidiaries is presented below:

                                             For the Three   For the Six
                                             Months Ended    Months Ended 
                                               June 30         June 30         
                                            ---------------------------------
   Millions of Dollars                        1995    1994*  1995     1994*
- -----------------------------------------------------------------------------
   Total revenues                            $2,235  $2,045  $4,196  $3,961
   Total costs and other deductions,          
     including income taxes                   2,157   1,986   4,044   3,839
   Earnings before cumulative effect             78     59      152     122
   of accounting change
   Cumulative effect of accounting change         -      -        -    (277)
   Net earnings (loss)                           78     59      152    (155)
  --------------------------------------------------------------------------   

                                               At June 30    At December 31
                                               -----------------------------   
   Millions of Dollars                          1995             1994
- ----------------------------------------------------------------------------
   Current assets                               $1,466          $1,528
   Noncurrent assets                             8,109           7,822
   Current liabilities                           1,039           1,275
   Noncurrent liabilities                        5,593           5,264
   Shareholder's equity                          2,943           2,811
- ----------------------------------------------------------------------------
                                                           
*Restated to include the effect of accounting change as discussed in Note 3. 
                                  -7-
<PAGE> 8


UNOCAL CORPORATION
(Unaudited)                                              OPERATING HIGHLIGHTS

<TABLE>
<CAPTION>
                                     
                                          For the Three Months   For the Six Months  
                                            Ended June 30           Ended June 30 
                                          -----------------------------------------          
                                           1995       1994           1995    1994 
- -----------------------------------------------------------------------------------               
NET DAILY PRODUCTION (a)                                           
Crude oil and condensate (thousand barrels):                                 

<S>                                       <C>       <C>             <C>      <C>
United States                             124.3       139.8          128.0    140.9
                                          -----------------------------------------
Foreign:                                                           
         Far East                          85.1        86.3           86.2     81.9
         Other                             30.1        37.6           30.6     37.7                          
                                          -----------------------------------------
            Total Foreign                                          
                                          115.2       123.9          116.8    119.6
                                          -----------------------------------------                         
Worldwide                                 239.5       263.7          244.8    260.5                       
                                          ==========================================
                                           
                                                                   
Natural Gas (million cubic feet):                                  
United States                             1,128       1,119          1,126    1,118                      
                                          -----------------------------------------  
Foreign:                                                           
         Far East                           602         573            608      581
         Other                               44          34             41       66                        
                                          -----------------------------------------                                            
Total Foreign                               646         607            649      647
- -----------------------------------------------------------------------------------                   
Worldwide                                 1,774       1,726          1,775    1,765                       
                                          =========================================
                                             
                                                                   
Natural gas liquids (thousand barrels)     21.9        21.9           21.7     20.6
                                                               
                                                                   
Geothermal (million kilowatt-hours)        14.9        20.7           15.2     20.0
                                                    
                                                                   
Input to crude oil processing units         210         230            200      226
(thousand barrels daily) (b)
                                                                    
Sales of petroleum products (thousand       242         237            242      233
barrels daily) (b)
- -----------------------------------------------------------------------------------                   
                                                                   
AVERAGE SALES PRICES                                               
Crude oil and condensate (per barrel):                             
United States                             $15.96    $13.59          $15.33   $12.03
Foreign:                                                           
         Far East                         $16.77    $14.39          $16.49   $13.83
         Other                            $16.77    $14.42          $16.19   $13.28
            Total Foreign                 $16.77    $14.40          $16.39   $13.61
- -----------------------------------------------------------------------------------                                           
Worldwide                                 $16.30    $13.92          $16.39   $12.64
                                          =========================================  
                                                                   
Natural gas (per thousand cubic feet):                             
United States                              $1.57     $1.84           $1.51    $1.96
                                          
                                                    
Foreign:                                                            
         Far East                          $2.00    $1.99            $1.98    $2.00
                                          
         Other                             $1.00    $1.84            $1.10    $1.80    
                                          
            Total Foreign                  $1.93    $1.99            $1.92    $1.98  
- -----------------------------------------------------------------------------------                                          
Worldwide                                  $1.70    $1.89            $1.66    $1.97 
                                           ========================================

(a)   Includes production sharing agreements on a gross basis.
(b)   Excludes volumes of The UNO-VEN Company.

</TABLE>                                 

                                  -8-

<PAGE> 9



Item 2.  Management's Discussion and Analysis of Financial Condition and


RESULTS OF OPERATIONS

Unocal's  net earnings for the second quarter of 1995 were $78 million,  or
28  cents per common share, compared with $59 million in the second quarter
of  1994, or 21 cents per common share.  For the first six months of  1995,
net  earnings  were  $152  million, or 55 cents  per  common  share.   This
compares with a six-month net loss of $155 million, or 71 cents per  common
share  for  the  same period in 1994.  The comparability of  the  company's
reported  earnings  for these periods is affected by the following  special
items:

<TABLE>
<CAPTION>


                                           For the Three Months   For the Six Months
                                              Ended June 30          Ended June 30
                                          ------------------------------------------                 
     Millions of dollars                         1995    1994       1995   1994
     -------------------------------------------------------------------------------                                       
     <S>                                        <C>     <C>         <C>     <C>    
     Special items:                                                
      Cumulative effect of accounting change:   $  -    $   -       $  -    $(277)
      Write-down of investment and                                 
        provision for abandonment and
        remediation of the Guadalupe oil field     -       (4)         -      (27)
    
      Environmental provision                    (14)    (1)         (18)      (1)
      Litigation provision                        (8)     -          (12)     (17)
      Mesa settlement                              -      -            -       24
      Asset sales                                  8     (6)          37        2
      Write-down of assets                        (9)     (4)        (10)      (4)
      ------------------------------------------------------------------------------
       Total                                    $(23)   $(15)       $ (3)   $(300)

</TABLE> 

Excluding  the  special items, second quarter 1995 net  operating  earnings
were $101 million, or 37 cents per common share, compared with $74 million,
or 27 cents per common share, in the second quarter of 1994. The 1995 year-
to-date  earnings, excluding special items, were $155 million, or 56  cents
per common share, compared with $145 million, or 52 cents per common share,
a  year  ago.   The increases in earnings were principally  due  to  higher
earnings  from foreign exploration and production activities,  agricultural
products  and  carbon and minerals, and a reduction in  administrative  and
general costs.  These positive factors were partially offset by losses from
West  Coast  refining  and  marketing operations and  lower  earnings  from
domestic exploration and production activities.

The  six months 1995 consolidated revenues were $4.2 billion, up from $3.96
billion  in the same period a year ago.  Increased revenues were  primarily
due  to  higher sales volumes and prices for certain refined products,  and
significantly  improved  prices  for  nitrogen-based  fertilizers.    These
increases were partially offset by lower domestic natural gas prices.

PETROLEUM EXPLORATION AND PRODUCTION.  Earnings for the second quarter 1995
totaled $105 million, compared with $89 million in 1994.  For the six-month
period,  earnings were $214 million in 1995, compared with $170 million  in
1994.   This year's second quarter and six months earnings included special
items  consisting  of the sales of various oil and gas properties  and  the
write-down  of  assets.  Last year's second quarter and six months  results
included  special  items  consisting of asset sales  and  charges  for  the
Guadalupe  oil  field.  Excluding these special items, this  year's  second
quarter earnings were $115 million, up from $102 million in the same period
a  year ago and the six-month earnings were $213 million compared with $199
million a year ago.

The  1995  results primarily reflected higher worldwide crude  oil  prices,
increased  natural  gas production, and a lower foreign  income  tax  rate.
These  factors were partially offset by lower crude production and domestic
natural gas prices.  The company's average worldwide sales price for  crude
oil in the second quarter of 1995 was $16.30 per barrel, up from $13.92 per
barrel a year ago.  For the six-month period, the 1995 average sales  price
was  $16.39 versus $12.64 in 1994.  During the second quarter 1995, natural
gas  production increased three percent to 1,774 million cubic feet per day
compared  with  the same period a year ago; however, the worldwide  average
sales  price dropped by 10 percent to $1.70 per thousand cubic  feet.   The
company's oil and gas production costs per barrel of oil equivalent for the
first  six  months of 1995 averaged $3.39 in the United States,  $2.05  for
foreign operations and $2.84 worldwide.

                                  -9-

<PAGE> 10

REFINING AND MARKETING.  This segment includes the results of 76  Products
Company,  Unocal's  West  Coast  refining and  marketing  unit,  and  other
marketing  operations.   The 76 Products Company  recorded  a  loss  of  $4
million in the second quarter of 1995, compared with earnings of $5 million
a year ago.  For the first six months of 1995, 76 Products Company reported
a  loss of $23 million, compared with earnings of $21 million in 1994.  The
results  for both the second quarter and six months of 1995 were  adversely
affected  by low product margins in the West Coast markets despite  reduced
operating and selling expenses and slightly higher sales volumes.  The 1995
results  were  also  affected by major refinery turnarounds  in  the  first
quarter.

GEOTHERMAL.   Earnings for the second quarter of 1995 were $11 million,  up
from  $9  million  in 1994.  Six-month earnings were $15 million  in  1995,
compared  with $14 million in 1994.  Excluding a gain from the  sale  of  a
small  interest in the Indonesian geothermal operations, this year's second
quarter   and   six-month  earnings  were  $6  million  and  $10   million,
respectively.   Reflected  in  the  current  year  results  were  increased
earnings  from  new  operations in Indonesia; however,  the  earnings  were
adversely  affected  by electrical generating curtailments  by  the  public
utility at The Geysers in Northern California.

DIVERSIFIED  BUSINESSES.  This group consists of the company's agricultural
products,  carbon  and  minerals,  and  real  estate  operations;  and  the
company's  equity  interests in various pipelines and The UNO-VEN  Company.
Net  earnings for this year's second quarter were $69 million compared with
$39  a year ago.  Six-month 1995 earnings were $124 million compared to $73
million  last  year.  Excluding special items for the sale of miscellaneous
assets,  this year's second quarter and six-month earnings were $64 million
and  $119  million, respectively.  The significant earnings increases  were
the  result  of  strong nitrogen fertilizer sales prices  and  volumes  and
improved  lanthanide  earnings.  Prices for ammonia and  urea  products  on
average  rose 49 percent compared with the first six months of  1994  while
volumes were up by 11 percent.

CORPORATE AND OTHER.  This category includes administrative  and  general
expense,  net  interest expense, environmental and litigation  expense  and
other  unallocated items.  Second quarter 1995 expenses were  $103  million
($80  million  excluding  special items) compared  with  $88  million  ($89
million  excluding  special items) a year ago.  For the  six-month  period,
expenses were $179 million ($165 million excluding special items) and  $164
million  ($173  million  excluding  special  items)  for  1995  and   1994,
respectively.  Special items for each reporting period included  provisions
for  environmental remediation and litigation.  The special items  for  the
six  months  of  1995  included a $16 million gain from  the  sale  of  the
process,  technology and licensing (PTL) business; and for the same  period
of  1994, special items included a $24 million gain from the settlement  of
the Mesa lawsuit.

FINANCIAL CONDITION AND CAPITAL EXPENDITURES

For  the  first  six months of 1995, cash flows from operating  activities,
including  working  capital  changes, were $358  million,  down  from  $528
million  in  1994.   The decrease was primarily due to lower  refining  and
marketing  product margins and domestic natural gas prices.  The 1994  cash
flow  included  $38  million of proceeds from the settlement  of  the  Mesa
Petroleum lawsuit.

Proceeds  from  asset sales were $128 million for the first six  months  of
1995,  compared  to $55 million in the same period a year  ago.   The  1995
proceeds  were mainly from the sale of nonstrategic oil and gas  properties
and the sale of the PTL business.

Capital  expenditures  for  the six months of 1995  totaled  $596  million,
compared  with  $518  million a year ago.  The increase primarily  reflects
construction  at  both  the  Los Angeles and San  Francisco  refineries  to
prepare for manufacturing reformulated gasoline by March 1, 1996 that  will
meet the more stringent standards for reduced vehicle emissions set by  the
California  Air  Resources Board, as well as increased development  in  the
Gulf of Mexico.

Consolidated working capital at June 30, 1995 was $405 million, an increase
of  $134  million  from  the  1994 year-end level  of  $271  million.   The
company's  total debt was $3,778 million, an increase of $312 million  from
the  year-end 1994 level.  Of the total increase, $136 million was  due  to
the  current  classification of debt-related currency swaps as required  by
new  financial accounting standards.  See Notes 8 and 9 to the consolidated
financial statements for additional information.

                                  -10-

<PAGE> 11

ENVIRONMENTAL MATTERS

At  June  30,  1995,  the company's reserves for environmental  remediation
obligations  totaled $243 million, of which $97 million  were  included  in
other current liabilities.  During the first half of 1995, cash payments of
$51 million were applied against the reserves and an additional $32 million
in  liabilities  was  recorded to the reserve  account,  primarily  due  to
changes in estimated future remediation costs for numerous sites.  At year-
end  1994, Unocal reported 60 sites where it had received notification from
the  federal  Environmental Protection Agency that the  company  may  be  a
potentially  responsible party (PRP).  In addition, various state  agencies
and  private  parties  had  identified 30  other  sites  that  may  require
investigation and remediation.  During the first six months  of  1995,  six
sites were added to the list and six sites were removed.  As a result, the
total  remained  at  90  sites.   Of the  total,  the  company  has  denied
responsibility at 28 sites and at another 12 sites the company's liability,
although  unquantified, appears to be de minimis.  The total also  includes
25  sites  which are under investigation or in litigation,  for  which  the
company's  potential  liability  is not  presently  determinable.   Of  the
remaining  25  sites, where probable costs can be reasonably  estimated,  a
reserve  of $38 million was included in the total environmental reserve  as
of June 30, 1995.

The  Guadalupe oil field beach cleanup of underground releases of a diesel-
like additive formerly used to produce the field's heavy crude oil has been
completed.  However, the company will reinforce and monitor the remediation
measures  that  were  installed  for the  cleanup.   The  company  is  also
assessing  and  investigating  the extent of contamination  of  the  inland
portion  of  the  field.   An environmental impact  report  and  a  natural
resource  damage assessment will also be completed to identify  remediation
alternatives.   As  a  consequence, the company accrued  an  additional  $8
million    in    the    second   quarter   of   1995    for    the    above
remediation/investigation work.  Other costs are expected  to  be  incurred
which  will  not  be  determined until the assessments, investigations  and
studies are concluded.

During  the second quarter of 1995, an additional $9 million was  added  to
the  reserve  for  the  estimated  costs  of  investigations  and  remedial
activities at the Questa molybdenum mine in New Mexico.

OTHER MATTERS

On  August  8,  1995, a consent judgment was entered in the  United  States
Court  of  Federal  Claims confirming a settlement pursuant  to  which  the
company  is  to  be  paid $34 million by the United  States  government  in
consideration for relinquishing its interests in federal Outer  Continental
Shelf  oil  and  gas leases in Bristol Bay, Alaska, and offshore  southwest
Florida,  releasing  claims  arising from Congressional  moratoria  on  the
exploration and development of such leases, and releasing claims  that  its
interests in certain leases offshore North Carolina were unconstitutionally
taken  by  federal  legislation.  The company expects to  receive  the  $34
million  prior  to  the  end  of the third quarter  and  will  recognize  a
substantial portion of it as earnings.

FUTURE ACCOUNTING CHANGE

The  Financial  Accounting  Standards Board recently  issued  Statement  of
Financial  Accounting  Standards  (SFAS)  No.  121,  "Accounting  for   the
Impairment  of Long-lived Assets and for Long-Lived Assets to  Be  Disposed
Of."  The company will adopt SFAS No. 121 in 1996.  This statement requires
the  company to review long-lived assets for impairment whenever events  or
changes in circumstances indicate that the carrying amount of an asset  may
not  be  recoverable.   If  it is determined that an  impairment  loss  has
occurred based on expected future cash flows, the loss should be recognized
in  the  earnings statement.  The company periodically reviews its oil  and
gas  properties and other operating assets for impairment. The financial 
impact of adopting the  new  accounting  standard is not expected  to  be  
significant.

OUTLOOK

Worldwide  crude  oil prices improved slightly during  the  second  quarter
compared  to  the  first quarter of 1995; however, prices are  expected  to
decline  in  the  third quarter due to the weak spot market.   Natural  gas
prices  in  the United States are expected to stay lower due to low  demand
and  ample  supplies.  Prices may improve by the end of the year  depending
upon winter weather temperatures.

The  company's worldwide production of natural gas is expected  to  average
about  1,786 million cubic feet per day during the full-year 1995, compared
with  1,766  million  cubic  feet  per day  during  1994.   Crude  oil  and
condensate  production is expected to average 242,000 barrels per  day  for
the    full-year    1995,    down   nearly    7    percent    from    1994.

                                  -11-
<PAGE> 12


The  decrease in crude oil and condensate production is due to the sale  of
various  domestic  oil  and  gas  properties.   

76  Products  Company  is implementing a plan which, if  successful,  could
improve annual pre-tax cash flow from its refining and mardeting operations
by  $120  to  $180  million  by year-end 1997  from  the  1994  level.  The
improvement  would  result  from further cost  reductions,  more  efficient
refining  operations, increased output of higher-valued products,  improved
gasoline sales volumes and new marketing  format initiatives.

Earnings  for  agricultural products are expected to decline during the 
third quarter due to a seasonal decrease in demand.

                        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  the  litigation  previously  reported  as  Angelina  Hardwood  Lumber
                                                 --------------------------
  Company  v.  Prairie  Producing  Co., in  the  Court  of  Appeals,  Ninth
  -----------------------------------
  District  of Texas at Beaumont (No. 09-93-184 CV), Angelina has exhausted
  all  appeals.   This  matter  is  now concluded,  and  the  company  paid
  nothing.

2.In  the Guadalupe oil field litigation (previously reported as People  v.
                                                                 ----------
  Union Oil Company of California, Civil No. 75194, Superior Court for  San
  -------------------------------
  Luis Obispo County) the trial date of October 2, 1995 was vacated by  the
  court  on  a motion filed by the California Attorney General.   A  status
  conference is scheduled for February 2, 1996.

3.On  July  19, 1995 the company pleaded "no contest" to twelve misdemeanor
  criminal  charges relating to the Catacarb release at the  San  Francisco
  Refinery  in  September  1994.  This matter was  previously  reported  in
  connection  with the filing of several civil lawsuits.  All charges  were
  filed   against  the  company,  not  against  individuals.   The  charges
  included  the intentional emission of air contaminants causing  a  public
  nuisance  on  September  5 and 6, 1994, and the failure  to  give  timely
  notification  of  the  release  of a hazardous  material  to  the  Health
  Services  Office  of  Contra Costa County and the  California  Office  of
  Emergency Services.

  Under  the  terms  of a consent decree, Unocal must pay approximately  $3
  million,  which  includes  civil penalties,  the  purchase  of  emergency
  response  equipment,  and  the funding of education  programs  for  local
  communities.  The company must also provide additional training  for  its
  employees  for  emergency  response and  compliance  with  Bay  Area  Air
  Quality   Management  District  regulations.   (Bay  Area   Air   Quality
                                                  -------------------------
  Management District, et al. v. Union Oil Company of California,  Superior
  --------------------------------------------------------------
  Court of California, County of Contra Costa, No. C95-03165).

ITEM  4. SUBMISSION OF MATTERS TO A VOTE  OF SECURITY HOLDERS 

The  1995 Annual Meeting of Stockholders of Unocal Corporation was held  on
May  22, 1995.  The following actions were taken by the stockholders at the
Annual Meeting, for which proxies were solicited pursuant to Regulation  14
under the Securities Exchange Act of 1934, as amended.

1.     The six nominees proposed by the board of directors were elected  as
directors by the following votes:

         Name                    Votes For             Votes Withheld
         ----                    ---------             ---------------
     Frank C. Herringer         199,087,521               2,448,587
     John F. Imle, Jr.          197,815,167               3,720,941
     Donald P. Jacobs           198,987,395               2,548,713
     J. Steven Whisler          199,065,338               2,470,770
     Marina v.N. Whitman        199,017,664               2,518,444
     John W. Creighton, Jr.     199,041,503               2,494,605 
     
                                  -12-
<PAGE> 13
  
  Messrs. Herringer and Imle, Dr. Jacobs, Mr. Whisler and Dr. Whitman  were
  elected  for  three-year  terms expiring at the 1998  Annual  Meeting  of
  Stockholders  and Mr. Creighton was elected for a two-year term  expiring
  at  the 1997 Annual Meeting of Stockholders or, in each case, until their
  successors are duly elected and qualified.

2.A  proposal  to  ratify  the selection of Coopers  &  Lybrand  L.L.P.  as
  Unocal's  independent  accountants for 1995  was  passed  by  a  vote  of
  199,231,147   for   versus  1,349,292  against.    There   were   955,669
  abstentions and no broker non-votes.

3.A  stockholder  proposal regarding a report on a gas plant  expansion  in
  Northern  Alberta, Canada, failed to pass, receiving 8,548,037 votes  for
  versus  164,141,272  against.   There  were  10,328,502  abstentions  and
  20,518,297 broker non-votes.

4.A  stockholder proposal regarding a review of and report on the company's
  statement of principles regarding international business failed to  pass,
  receiving  10,459,152 votes for versus 153,424,210 against.   There  were
  17,030,249 abstentions and 20,622,497 broker non-votes.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(A)  EXHIBITS

3  Bylaws  of Unocal Corporation, as amended through May 22, 1995,  and
   currently  in  effect (incorporated by reference  to  Exhibit  3  to
   Unocal's  Quarterly Report on Form 10-Q for the quarter ended  March
   31, 1995, File No. 1-8483).

11 Unocal  Corporation statement regarding computation of earnings  per
   common  share for the three months ended June 30, 1995 and 1994  and
   for the six-month periods ended June 30, 1995 and 1994.

12.1  Unocal Corporation statement regarding computation of ratio of
   earnings  to  fixed charges for the six months ended June  30,  1995
   and 1994.

12.2  Unocal Corporation statement regarding computation of ratio of
   earnings  to  combined fixed charges and preferred  stock  dividends
   for the six months ended June 30, 1995 and 1994.

12.3  Union Oil Company of California statement regarding computation
   of  ratio of earnings to fixed charges for the six months ended June
   30, 1995 and 1994.

27 Financial  data  schedule for the six months  ended  June  30,  1995
   (included only in the copy of this report filed electronically  with
   the Commission).

(B)  REPORTS ON FORM 8-K

During the second quarter of 1995:

1. Current Report on Form 8-K dated and filed April 26, 1995, for the
  purpose  of  reporting,  under Item 5, Unocal's  1995  first  quarter
  earnings.

During the third quarter of 1995 to the date hereof:

1.   Current Report on Form 8-K dated and filed July 24, 1995, for  the
  purpose of reporting, under Item 5, Unocal's 1995 second quarter  and
  six months earnings.

                                  -13-

<PAGE> 14                                     
         
                                     
                                     
                                 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: August 10, 1995           By:  /s/ CHARLES S. MCDOWELL
                                 ----------------------------
                                      Charles S. McDowell,
                                      Vice President and Comptroller


                                  -14-





                                                              
                                     



                                                              EXHIBIT 11

             
             UNOCAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
             STATEMENT RE COMPUTATION OF PER SHARE EARNINGS
                                    
Computations of net earnings per share for the quarters ended June 30,
1995 and 1994 are as follows:

<TABLE>
<CAPTION


                                            For the Three Months      For the Six Months
                                               Ended June  30            Ended June 30
                                           ---------------------------------------------

Dollars in thousands except per share amounts    1995       1994        1995      1994
- ----------------------------------------------------------------------------------------
Primary
                                            
<S>                                         <C>         <C>         <C>       <C>   
Net earnings (loss)                         $  77,944   $  59,059   $152,081  $(154,978)
Less:  preferred stock dividends                8,969       8,969     17,938     17,938
                                             -------------------------------------------
Net earnings (loss) applicable to

   common stock                             $   8,975    $ 50,090    $134,143 $(172,916)

Average shares of common stock                245,804     242,210     245,298   241,926

  outstanding

Dilutive common stock equivalent shares         1,050         900         947       865
                                             -------------------------------------------
                                              246,854     243,110     246,245   242,791

Net earnings (loss) per common share         $    .28        $.21        $.54      (.71)


Fully Diluted
Net earnings (loss) applicable to
common stock                                $  68,975    $ 50,090    $134,143 $(172,916)
Add:  preferred stock dividends                 8,969       8,969      17,938    17,938
                                            --------------------------------------------
Net earnings (loss)                         $  77,944    $ 59,059    $152,081 $(154,978)

Average shares of common stock                245,804     242,210     245,298   241,926
outstanding

Dilutive common stock equivalent
   shares                                       1,616       1,575       1,483     1,457

Conversion of preferred stock*                 16,667      16,667      16,667    16,667
                                            --------------------------------------------
                                              264,087     260,452     263,448   260,050

Net earnings (loss) per common share             $.30        $.23    $    .58     $(.60)


* The effect of assumed conversion of preferred stock on earnings per
common share is antidilutive.

</TABLE>








                                                              EXHIBIT 12.1

             UNOCAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
             COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

<TABLE>
<CAPTION
                                     
                                     
                                     
                                                                  For the Six Months
                                                                    Ended June 30
                                                                 -------------------
Dollars in millions                                                  1995      1994
- ------------------------------------------------------------------------------------

<S>                                                                  <C>       <C>
Earnings before cumulative effect of accounting change               $152      $122
Provision for income taxes                                            104       108
                                                                      ---       ---
Earnings subtotal                                                     256       230

Fixed charges included in earnings:                               
Interest expense                                                      146       141
Interest portion of rentals                                            25        28
                                                                      ---       ---
Subtotal                                                              171       169
                                                                  
Earnings available before fixed charges                              $427      $399
                                                                     ====      ====
                                                                  
Fixed charges:                                                    
Fixed charges included in earnings                                   $171      $169
Capitalized interest                                                   16        18
                                                                     ----      ----
Total fixed charges                                                  $187      $187
                                                                     ====      ====
Ratio of earnings to fixed charges                                    2.3       2.1
                                                                  
                                                              
</TABLE>



                                                              EXHIBIT 12.2
             
             UNOCAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
        COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES
                       AND PREFERRED STOCK DIVIDENDS
                                     
<TABLE> 
<CAPTION>

                                     
                                                        For the Six Months
                                                           Ended June 30
                                                        -------------------
Dollars in millions                                          1995      1994
- ---------------------------------------------------------------------------
                                                          
<S>                                                          <C>       <C>
Earnings before cumulative effect of accounting changes      $152      $122
Provision for income taxes                                    104       108
                                                              ---       ---
Earnings subtotal                                             256       230
                                                                  
Fixed charges included in earnings:                               
Interest expense                                              146       141
Interest portion of rentals                                    25        28
                                                              ---       ---
Subtotal                                                      171       169
                                                                  
Earnings available before fixed charges                      $427      $399
                                                             ====      ====
                                                                  
Fixed charges and preferred stock dividends:                      
Fixed charges included in earnings                           $171      $169
Capitalized interest                                           16        18
Preferred stock dividends *                                    29        29
                                                             ----      ----
Total fixed charges and preferred stock dividends            $216      $216
                                                             ====      ====
                                                                  
Ratio of earnings to fixed charges and preferred stock        2.0       1.8
 dividends
                                                                  

*For purposes of this ratio, preferred stock dividends are adjusted to a pre-tax basis.

</TABLE>







                                                              EXHIBIT 12.3

       UNION OIL COMPANY OF CALIFORNIA AND CONSOLIDATED SUBSIDIARIES

                                     
             COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

<TABLE> 
<CAPTION>                                     
                                     
                                     
                                                          For the Six Months
                                                             Ended June 30
                                                          ------------------
Dollars in millions                                           1995      1994
- -----------------------------------------------------------------------------      
<S>                                                          <C>       <C>
Earnings before cumulative effect of accounting change       $ 152     $ 122
accounting change
Provision for income taxes                                     104       108 
                                                               ---       ---
Earnings subtotal                                              256       230
                                                                  
Fixed charges included in earnings:                               
Interest expense                                               146       141
Interest portion of rentals                                     25        28
                                                               ---       ---
Subtotal                                                       171       169
                                                                  
Earnings available before fixed charges                       $427      $399
                                                              ====      ====
                                                                  
Fixed charges:                                                    
Fixed charges included in earnings                           $ 171     $ 169
Capitalized interest                                            16        18
                                                             -----     -----
Total fixed charges                                          $ 187     $ 187
                                                             =====     =====
Ratio of earnings to fixed charges                             2.3       2.1
                                                                  
</TABLE>
                                                


<TABLE> <S> <C>




<ARTICLE>                      5
<MULTIPLIER>                   1,000,000
       
<S>                            <C>
<PERIOD-TYPE>                  6-MOS
<FISCAL-YEAR-END>              DEC-31-1995
<PERIOD-START>                 JAN-01-1995
<PERIOD-END>                   JUN-30-1995
<CASH>                         130
<SECURITIES>                   0
<RECEIVABLES>                  893
<ALLOWANCES>                   0
<INVENTORY>                    313
<CURRENT-ASSETS>               1,475
<PP&E>                         18,062
<DEPRECIATION>                 11,168
<TOTAL-ASSETS>                 9,569
<CURRENT-LIABILITIES>          1,070
<BONDS>                        3,771
<COMMON>                       246
          0
                    513
<OTHER-SE>                     2,172
<TOTAL-LIABILITY-AND-EQUITY>   9,569
<SALES>                        4,064
<TOTAL-REVENUES>               4,196
<CGS>                          2523
<TOTAL-COSTS>                  3,940
<OTHER-EXPENSES>               1,417
<LOSS-PROVISION>               0
<INTEREST-EXPENSE>             146
<INCOME-PRETAX>                256
<INCOME-TAX>                   104
<INCOME-CONTINUING>            152
<DISCONTINUED>                 0
<EXTRAORDINARY>                0
<CHANGES>                      0
<NET-INCOME>                   152
<EPS-PRIMARY>                  .55
<EPS-DILUTED>                  0







</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission