TEXACO INC
10-Q, 1994-08-11
PETROLEUM REFINING
Previous: TELEFLEX INC, 10-Q, 1994-08-11
Next: THOMAS INDUSTRIES INC, 10-Q, 1994-08-11



===============================================================================

                               United States
                     Securities and Exchange Commission
                          Washington, D.C. 20549

                                Form 10-Q

                                 -------

           Quarterly Report Pursuant to Section 13 or 15(d) of
                   the Securities Exchange Act of 1934

For the quarterly period ended June 30, 1994       Commission file number 1-27


                               Texaco Inc.
           (Exact name of the registrant as specified in its charter)


             Delaware                                      74-1383447
(State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                        Identification No.)

     2000 Westchester Avenue	
     White Plains, New York                                   10650
(Address of principal executive offices)                    (Zip Code)

       Registrant's telephone number, including area code (914) 253-4000

     Texaco Inc. (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, and (2) has been subject to such filing requirements for the past 
90 days.

     As of July 29, 1994, there were outstanding 259,403,492 shares of Texaco 
Inc. Common Stock - par value $6.25.


===============================================================================
<PAGE>

                         PART I - FINANCIAL INFORMATION

<TABLE>
<CAPTION>

                           TEXACO INC. AND SUBSIDIARY COMPANIES
                             STATEMENT OF CONSOLIDATED INCOME
                 FOR THE SIX AND THREE MONTHS ENDED JUNE 30, 1994 AND 1993
                -----------------------------------------------------------
                      (Millions of dollars, except per share amounts)
                                                                    
                                                                         (Unaudited)
                                                        --------------------------------------------
                                                        For the six months      For the three months
                                                          ended June 30,            ended June 30,
                                                        -------------------     --------------------
                                                         1994        1993(a)     1994        1993 (a)
                                                       ------      ------      ------      ------  
<S>                                                   <C>         <C>         <C>         <C>
REVENUES
   Sales and services                                 $15,097     $16,652     $ 7,865     $ 8,591
   Equity in income of affiliates, income from 
       dividends, interest, asset sales and other         337         354         135         182
                                                      -------     -------     -------     -------
                                                       15,434      17,006       8,000       8,773
                                                      -------     -------     -------     -------

DEDUCTIONS
   Purchases and other costs                           10,970      12,337       5,787       6,380
   Operating expenses                                   1,521       1,462         790         754
   Selling, general and administrative expenses           863         820         472         418
   Maintenance and repairs                                185         194          95          96
   Exploratory expenses                                   156         115          90          60
   Depreciation, depletion and amortization               839         761         431         386
   Interest expense                                       246         225         124         115
   Taxes other than income taxes                          242         277         117         138
   Minority interest                                       18           8           7           4
                                                      -------     -------     -------     -------
                                                       15,040      16,199       7,913       8,351
                                                      -------     -------     -------     -------

Income from continuing operations 
   before income taxes                                    394         807          87         422
Provision for (benefit from) income taxes                  77         214         (28)        110
                                                      -------     -------     -------     -------
Net income from continuing operations                     317         593         115         312
                                                      -------     -------     -------     -------
Discontinued operations
   Net loss from operations                                 -          (6)          -          (3)
   Net loss on disposal                                   (87)          -         (87)          -
                                                      -------     -------     -------     -------
Net loss from discontinued operations                     (87)         (6)        (87)         (3)
                                                      -------     -------     -------     -------

NET INCOME                                            $   230     $   587     $    28     $   309
                                                      =======     =======     =======     =======

Preferred stock dividend requirements                 $    49     $    51     $    25     $    24
                                                      -------     -------     -------     -------
Net income available for common stock                 $   181     $   536     $     3     $   285
                                                      =======     =======     =======     =======

Per common share (dollars)
   Net income (loss)
      Continuing operations                           $  1.04     $  2.09     $   .35     $  1.11
      Discontinued operations                            (.34)       (.02)       (.34)       (.01)
                                                      -------     -------     -------     -------
   Net income                                         $   .70     $  2.07     $   .01     $  1.10
                                                      =======     =======     =======     =======
   Cash dividends paid                                $  1.60     $  1.60     $   .80     $   .80

Average number of common shares
   outstanding (thousands)                            259,230     258,824     259,275     258,848  

<FN>
(a) Results for 1993 have been reclassified to separately identify discontinued operations (see Note 1).

	See accompanying notes to consolidated financial statements.
</TABLE>

                                       - 1 -
<PAGE>

<TABLE>
<CAPTION>
                            TEXACO INC. AND SUBSIDIARY COMPANIES
                                CONSOLIDATED BALANCE SHEET
                         AS OF JUNE 30, 1994 AND DECEMBER 31, 1993
                        -------------------------------------------
                                 (Millions of dollars) 

                                                                      June 30,   December 31,
                                                                        1994        1993
                                                                      --------   ------------    
                                                                    (Unaudited)
                                                                     ---------
<S>                                                                  <C>         <C>
ASSETS
   Current Assets
      Cash and cash equivalents                                      $   422     $   488
      Short-term investments - at fair value                              71          48 
      Accounts and notes receivable, less allowance for doubtful
         accounts of  $28 million in 1994 and 1993                     3,399       3,529 
      Inventories                                                     	1,489	      1,298
      Net assets of discontinued operations (see Note 1)                 195       1,180
      Deferred income taxes and other current assets                     384         322
                                                                     -------     -------
               Total current assets                                    5,960       6,865

   Investments and Advances                                            5,218       4,984

   Properties, Plant and Equipment - at cost                          33,473      33,149
   Less - Accumulated depreciation, depletion and amortization	       19,409      18,978
                                                                     -------     -------
               Net properties, plant and equipment                    14,064      14,171
  
   Deferred Charges                                                      656         606
                                                                     -------     -------
               Total                                                 $25,898     $26,626
                                                                     =======     =======	

LIABILITIES AND STOCKHOLDERS' EQUITY
   Current Liabilities
      Notes payable, commercial paper and
         current portion of long-term debt                           $   145     $   669
      Accounts payable and accrued liabilities                         3,184       3,324
      Estimated income and other taxes                                   824         763
                                                                     -------     -------
               Total current liabilities                               4,153       4,756 

   Long-Term Debt and Capital Lease Obligations                        6,170       6,157
   Deferred Income Taxes                                               1,098       1,162
   Employee Retirement Benefits                                        1,120       1,104
   Deferred Credits and Other Noncurrent Liabilities                   2,555       2,636
   Minority Interest in Subsidiary Companies                             643         532
                                                                     -------     -------
               Total                                                  15,739      16,347
   Stockholders' Equity
      Variable Rate Cumulative Preferred Stock                           648         648
      Market Auction Preferred Shares                                    300         300
      ESOP Convertible Preferred Stock                                   524         536
      Unearned employee compensation                                    (313)       (337)
      Common stock - par value $6.25:
         Shares authorized - 350,000,000		
         Shares issued - 274,293,417 in 1994 and 1993,
            including treasury stock                                   1,714       1,714
      Paid-in capital in excess of par value                             652         655
      Retained earnings                                                7,235       7,463
      Currency translation adjustment                                     99          18
      Unrealized net gain on investments                                  58          58
                                                                     -------     -------
                                                                      10,917      11,055
      Less - Common stock held in treasury, at cost -
         14,904,453 shares in 1994 and
         15,273,372 shares in 1993                                       758         776
                                                                     -------     -------
               Total stockholders' equity                             10,159      10,279
                                                                     -------     -------
               Total                                                 $25,898     $26,626
                                                                     =======     =======		

<FN>     	
             See accompanying notes to consolidated financial statements.
</TABLE>
                                       -2-
<PAGE>

<TABLE>
<CAPTION>
                       TEXACO INC. AND SUBSIDIARY COMPANIES
                   CONDENSED STATEMENT OF CONSOLIDATED CASH FLOWS
                   FOR THE SIX MONTHS ENDED JUNE 30, 1994 AND 1993
                  -------------------------------------------------
                               (Millions of dollars)
                                                                        (Unaudited)
                                                                     ------------------
                                                                     For the six months
                                                                       ended June 30,
                                                                     ------------------
                                                                       1994        1993
                                                                     ------      ------
<S>                                                                  <C>         <C>
OPERATING ACTIVITIES
   Net income                                                        $  230      $  587
   Reconciliation to net cash provided by (used in)
      operating activities
         Loss on disposal of discontinued operations                     85           -
         Depreciation, depletion and amortization                       839         802
         Deferred income taxes                                          (60)         83
         Exploratory expenses                                           156         115
         Minority interest in net income                                 18           8
         Dividends from affiliates, less than equity 
            in income                                                    (5)       (121)
         Changes in operating working capital                          (120)       (252)
         Other - net                                                    (42)         10
                                                                     ------      ------
            Net cash provided by operating activities                 1,101       1,232

INVESTING ACTIVITIES
   Capital and exploratory expenditures                              (1,025)       (961)
   Proceeds from sale of discontinued operations, net of
      cash and cash equivalents sold                                    645           -
   Proceeds from sales of assets                                         82         121
   Purchases of investment instruments                                 (562)       (647)
   Sales of investment instruments                                      552         642
   Other - net                                                            2         (27)
                                                                     ------      ------
            Net cash used in investing activities                      (306)       (872)

FINANCING ACTIVITIES
   Borrowings having original terms in excess
      of three months		 
         Proceeds                                                       104         496
         Repayments                                                    (126)       (327)
   Net decrease in other borrowings                                    (470)        (29)
   Issuance of preferred stock by a subsidiary                          112           -
   Dividends paid to the company's stockholders		
      Common                                                           (415)       (414)
      Preferred                                                         (48)        (51)
   Dividends paid to minority shareholders                              (16)         (1)
   Other - net                                                           (3)          -
                                                                     ------      ------
            Net cash used in financing activities                      (862)       (326)

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND 
   CASH EQUIVALENTS                                                       1          (9)
                                                                     ------      ------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                        (66)         25
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                          488         461
                                                                     ------      ------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                           $  422      $  486
                                                                     ======      ======
<FN>
        See accompanying notes to consolidated financial statements.
</TABLE>
                                       -3-
<PAGE>

                       TEXACO INC. AND SUBSIDIARY COMPANIES
	            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    ------------------------------------------

Note 1. Discontinued Operations
- -------------------------------

In 1993, Texaco Inc. announced that it had entered into memorandums of under-
standing to sell Texaco Chemical Company, a wholly owned subsidiary, and 
substantially all of its worldwide chemical operations to Huntsman Corporation,
an affiliate of the Jon M. Huntsman Group of Companies.

On April 21, 1994, Texaco Inc. received $850 million as part of the sale of 
Texaco Chemical Company, consisting  of $650 million in cash and an 11-year 
subordinated note with a face value of $200 million. Not included as part of 
this transaction is Texaco's worldwide lubricant additives business, which 
Texaco is working in cooperation with Huntsman Financial Corporation to sell 
to a third party. In the absence of such a third party sale, Huntsman Financial
Corporation has contracted to acquire Texaco's lubricant additives business by 
September 30, 1994.

The results for chemical operations have been classified as discontinued 
operations for all periods presented in the Statement of Consolidated Income. 
Results for the second quarter and first half of 1994 reflect a charge of $87 
million principally relating to the completion of the first phase of the 
transaction to sell substantially all of Texaco's worldwide chemical business. 
The assets and liabilities of discontinued operations have been classified in 
the Consolidated Balance Sheet as "net assets of discontinued operations" and 
as of June 30, 1994 the balance reflects the assets and liabilities of the 
remaining worldwide lubricant additives business. Discontinued operations have 
not been segregated in the Condensed Statement of Consolidated Cash Flows for 
the prior period; therefore, amounts for certain captions will not agree with 
the Statement of Consolidated Income. Additional selected financial data are 
summarized as follows:

<TABLE>
<CAPTION>
                                                                      (Unaudited)
                                                    -----------------------------------------------
                                                      For the six months      For the three months
                                                        ended June 30,            ended June 30,
                                                    ----------------------   ----------------------
                                                         1994        1993        1994        1993
                                                      -------     -------     -------     -------
                                                     (Millions of dollars, except per share amounts)
<S>                                                   <C>         <C>         <C>         <C>
Discontinued Chemical Operations 
- --------------------------------

   Revenues                                           $   311     $   578     $    43     $   292
                                                      =======     =======     =======     =======
   Loss from operations before income taxes           $     -     $   (11)    $     -     $    (5)
   Benefit from income taxes                                -           5           -           2
                                                      -------     -------     -------     -------
   Net loss from operations                                 -          (6)          -          (3)
                                                      -------     -------     -------     -------

   Loss on disposal before income taxes                   (85)          -         (85)          -
   Provision for income taxes                              (2)          -          (2)          -
                                                      -------     -------     -------     -------
   Net loss on disposal                                   (87)          -         (87)          -
                                                      -------     -------     -------     -------
   Total net loss                                     $   (87)    $    (6)    $   (87)	  $    (3)
                                                      =======     =======     =======     =======
   Per common share (dollars)
      Net loss from operations                        $     -     $  (.02)    $     -     $  (.01)
      Net loss on disposal                               (.34)          -        (.34)          -
                                                      -------     -------     -------     -------
      Total net loss                                  $  (.34)	  $  (.02)    $  (.34)    $  (.01)
                                                      =======     =======     =======     =======
</TABLE>

                                       - 4 -

<PAGE>

Note 2. Inventories
- -------------------

The inventories of Texaco Inc. and consolidated subsidiary companies were 
as follows:

<TABLE>
<CAPTION>
                                                             As of
                                                   --------------------------
                                                     June 30,    December 31,
                                                       1994          1993
                                                   -----------   ------------
                                                   (Unaudited)
                                                      (Millions of dollars)

               <S>                                   <C>           <C>
               Crude oil                             $  427        $  304
 
               Petroleum products                       799           726

               Other merchandise                         55            52

               Materials and supplies                   208           216
                                                     ------        ------

               Total                                 $1,489        $1,298
                                                     ======        ======
</TABLE>

Inventories of discontinued operations at June 30, 1994 and December 31, 1993 
have been included as part of net assets of discontinued operations.


Note 3. Contingent Liabilities
- ------------------------------

Information relative to commitments and contingent liabilities of Texaco Inc. 
and subsidiary companies is presented in Notes 17 and 18, beginning on page 
52, of Texaco Inc.'s 1993 Annual Report to Stockholders. In addition, with 
regard to the Louisiana royalties suit, information relative to the settlement 
of these royalties issues is presented in Note 19 on page 53 of Texaco Inc.'s 
1993 Annual Report to Stockholders and in Item 3, beginning on page 38, of 
Texaco Inc.'s 1993 Annual Report on Form 10-K.



                              ___________________




In the company's opinion, while it is impossible to ascertain the ultimate 
legal and financial liability with respect to the above-mentioned and other 
contingent liabilities and commitments, including lawsuits, claims, guarantees,
taxes and regulations, the aggregate amount of such liability in excess of 
financial reserves, together with deposits and prepayments made against 
disputed tax claims, is not anticipated to be materially important in relation 
to the consolidated financial position or results of operations of Texaco Inc. 
and its subsidiaries.

                                       - 5 -
<PAGE>

Note 4. Caltex Group of Companies
- ---------------------------------

Summarized unaudited financial information for the Caltex group of companies, 
owned 50% by Texaco and 50% by Chevron Corporation, is presented below:

<TABLE>
<CAPTION>
                                                      For the six months     For the three months
                                                         ended June 30,          ended June 30,
                                                      ------------------     --------------------
                                                        1994        1993        1994        1993
                                                      ------      ------      ------      ------
                                                                 (Millions of dollars)

               <S>                                    <C>         <C>         <C>         <C>
               Gross revenues                         $6,938      $8,107      $3,570      $4,134

               Income before income taxes             $  506      $  642      $  211      $  320

               Net income                             $  297      $  383      $  119      $  195
</TABLE>

Effective January 1, 1994, the Caltex group of companies adopted Statement of 
Financial Accounting Standards (SFAS) No. 115 "Accounting for Certain 
Investments in Debt and Equity Securities." SFAS No. 115 requires that certain 
investments be classified into three categories based on management's intent 
and be reported at fair value unless being held to maturity. Adoption of SFAS 
No. 115 had no effect on reported net income. The cumulative effect of adopting
SFAS No. 115 at January 1, 1994 resulted in an increase in Caltex's total 
stockholders' equity of $60 million, after related income taxes, and an 
additional net increase of $26 million at June 30, 1994. These increases are 
primarily unrealized holding gains on investments classified as available-for-
sale by certain affiliates.


Note 5. Subsequent Events
- -------------------------

On July 15, 1994 Texaco Inc. announced that it has elected to redeem on 
September 30, 1994, its Series C Variable Rate Cumulative Preferred Stock, 
issued as a special dividend in 1989, for $50 per share. The aggregate 
liquidation preference of all the outstanding shares of Series C is $267 
million.

Texaco Inc. also announced on July 27, 1994, that it will commence a stock 
repurchase program to buy up to six million shares of its common stock through 
open market transactions. The share repurchase is intended to be used for the 
anticipated conversion of Texaco's Series E Variable Rate Cumulative Preferred 
Stock, having a stated value of $381 million, to common stock. Subject to 
market conditions and applicable regulatory requirements, the program is 
expected to be completed not later than the second quarter of 1995.



                           * * * * * * * * * * *



In the determination of preliminary and unaudited financial statements for the 
six-month and three-month periods ended June 30, 1994 and 1993, Texaco's 
accounting policies have been applied on a basis consistent with the 
application of such policies in Texaco's financial statements issued in its 
1993 Annual Report to Stockholders, except for the adoption of SFAS No. 115 by 
the Caltex group of companies effective January 1, 1994 (see Note 4).  In the 
opinion of Texaco, all adjustments and disclosures necessary to present fairly 
the results of operations for such periods have been made. These adjustments 
include normal recurring adjustments. The information is subject to year-end 
audit by independent public accountants. Texaco makes no forecasts or 
representations with respect to the level of net income for the year 1994.


                                       - 6 -
<PAGE>

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS
             ---------------------------------------------


RESULTS OF OPERATIONS
- ---------------------

Consolidated worldwide net income for Texaco Inc. and subsidiary companies 
for the second quarter of 1994 was $28 million, or $.01 per share, compared 
with net income of $309 million, or $1.10 per share, for the second quarter 
of 1993.  Net income for the first six months of 1994 was $230 million, or 
$.70 per share, as compared with $587 million, or $2.07 per share, for the 
first six months of 1993.

Consolidated worldwide net income from continuing operations (including 
special gains and charges) for the second quarter of 1994 was $115 million, 
or $.35 per share, as compared with $312 million, or $1.11 per share, for 
the second quarter of 1993. Net income from continuing operations (including 
special gains and charges) for the first half of 1994 was $317 million, or 
$1.04 per share, as compared with $593 million, or $2.09 per share, for the 
first half of 1993.

These results, which are summarized in the following table, include special 
gains and charges, as well as discontinued chemical operations.

<TABLE>
<CAPTION>
                                                    (Unaudited)
                                      ----------------------------------------
                                      For the six months  For the three months
                                        ended June 30,      ended June 30,
                                      ------------------   -------------------
                                         1994      1993*     1994      1993*
                                         ----      ----      ----      ----
                                                (Millions of dollars)
<S>                                     <C>      <C>       <C>        <C>

Net income from continuing operations
   before special items                 $ 357     $ 593     $ 155     $ 312
Special charges                          (119)        -      (119)        -
Tax benefit on asset sale                  79         -        79         -
                                        -----     -----     -----     -----
Net income from continuing operations     317       593       115       312

Discontinued chemical operations:
Net loss from operations                    -        (6)        -        (3)
Net loss on disposal                      (87)        -       (87)        -
                                        -----     -----     -----     -----
Net income                              $ 230     $ 587     $  28     $ 309
                                        =====     =====     =====     =====
<FN>
* Results have been reclassified to separately identify discontinued chemical 
  operations (see Note 1).
</TABLE>

Net income from continuing operations for the second quarter and first half 
of 1994 included special charges of $119 million related to the company's 
program to consolidate some operations and sell marginal activities. The 
charges included $88 million for anticipated costs associated with the 
expected reduction of approximately 2,500 employees over the next 12 months,
as well as charges to adjust to fair market value certain properties which 
are being  offered for sale.

Net income from continuing operations for the second quarter and first half 
of 1994 included $79 million of tax benefits realizable through the sale of 
an interest in a subsidiary.  Of these benefits, $38 million was realizable 
due to the taxable gain on the sale of discontinued chemical operations.

Net income for the second quarter and first half of 1994 included a charge 
of $87 million for discontinued operations principally relating to the 
completion of the first phase of a transaction to sell substantially all of 
Texaco's worldwide chemical business.  The previously mentioned $38 million 
tax benefit, coupled with the $87 million charge for discontinued operations, 
impacted 1994 earnings by a net charge of $49 million.  At the sale closing, 
the company received $650 million in cash and an 11-year subordinated note 
with a face value of $200 million.

                                       - 7 -
<PAGE>

Benefits from operating efficiencies achieved through continuous improvement 
processes, overhead reductions and the recent recovery in crude oil prices 
were insufficient to offset depressed downstream margins in the marketplace 
for the second quarter and first half of 1994. Crude oil prices realized 
during both the second quarter and the first half of 1994 were much lower 
than the prices experienced in the first half of 1993. The weakened U.S. 
dollar adversely affected comparative 1994 results by some $31 million 
resulting from non-cash charges for currency exchange losses due to the 
effect of the weakening of the U.S. dollar against the Pound Sterling on U.K. 
deferred income taxes.


           OPERATING EARNINGS FROM CONTINUING OPERATIONS

PETROLEUM AND NATURAL GAS
   UNITED STATES
      Exploration and Production

Exploration and production earnings in the U.S. (including special charges) 
were $97 million for the second quarter of 1994 as compared with $163 million 
for the second quarter of 1993.  For the first half of 1994 and 1993, earnings 
were $172 million  and $296 million, respectively.  Lower overall crude oil 
prices of more than $2.00 per barrel and lower natural gas prices of $.24 per 
MCF for the comparative second quarters more than offset the benefits from 
continuing reductions in operating expenses.

For the first half of 1994, earnings were negatively impacted by more than 
$3.00 per barrel lower average crude oil prices than the first half of 1993. 
Partially offsetting the lower crude prices were continued reductions in 
operating expenses and slightly higher natural gas prices.  Results in 1994 
also benefitted from the company's exploration and development program that 
has successfully added production.

The second quarter and first half of 1994 included special charges of $24 
million for the estimated cost of employee separations.

      Manufacturing and Marketing

Manufacturing and marketing earnings in the U.S. (including special charges) 
were $15 million for the second quarter of 1994 as compared with $60 million 
for the second quarter of 1993.  For the first half of 1994 and 1993, earnings 
were $93 million and $109 million, respectively.  Second quarter 1994 results 
were adversely affected by lower downstream margins as a result of rising 
refinery feedstock prices that could not be recovered in the marketplace.  
These lower margins in the second quarter of 1994 more than offset the 
benefits of higher gasoline sales following the March 1994 successful 
introduction of Texaco's CleanSystem3 gasolines, as well as the benefits 
from improved performance at refineries.

Earnings before special items for the first half of 1994 totalling $117 
million were somewhat improved due to higher first quarter 1994 margins, 
mainly on the East and Gulf Coasts, combined with increased sales of branded 
gasolines.  Comparable first half results for 1993 were $109 million.

The second quarter and first half of 1994 included special charges of $24 
million related to the adjustment to fair market value of certain office 
facilities being offered for sale and the estimated cost of employee 
separations.

   INTERNATIONAL
      Exploration and Production

Exploration and production earnings outside the U.S. (including special 
charges) were $18 million for the second quarter of 1994, as compared with 
$82 million for the second quarter of 1993.  For the first half of 1994 and 
1993, earnings were $63 million and $161 million, respectively.  The decline 
in comparative second quarter and first half results were due to substantially 
lower crude oil prices as well as higher exploratory expenses.  Partly 
offsetting these factors were increases in crude oil and natural gas liquids 
production, mainly in the U. K. sector of the North Sea, in Indonesia, and in 
the Partitioned Neutral Zone between Kuwait and Saudi Arabia.  Natural gas 
production also increased as compared to the prior year, due to new North Sea 
U.K. production.

                                       - 8 -
<PAGE>

Results for the second quarter and first half of 1994 included a charge of 
$11 million compared with benefits of $6 million for the second quarter and 
first half of 1993 relating to currency exchange impacts of the Pound Sterling 
on deferred income taxes.

The second quarter and first half of 1994 also included special charges of 
$16 million related to the adjustment to fair market value of certain 
properties being offered for sale and the estimated cost of employee 
separations.

      Manufacturing and Marketing

Manufacturing and marketing earnings outside the U.S. (including special 
charges) were $29 million for the second quarter of 1994 as compared with 
$119 million for the second quarter of 1993.  For the first half of 1994 and 
1993, earnings were $154 million and $241 million, respectively.

Lower comparative second quarter and first half results for 1994 reflected 
the decline in marketing margins in the Eastern Hemisphere that occurred 
during the second quarter, mainly in Europe.  Second quarter results for 1994 
in the Caltex operating areas were adversely impacted by currency exchange 
effects and lower refining  margins.  Partly offsetting these decreases were 
higher marketing margins in Latin America, mainly in Brazil, and increased 
sales volumes in Latin America, for the second quarter and first half of 
1994.  Earnings for the first half of 1994 benefitted from the higher 
refining margins in Europe, which occurred in the first quarter of the year.

Results for the second quarter and first half of 1994 included a charge of 
$12 million compared with benefits of $2 million for the second quarter and 
first half of 1993 relating to the currency exchange impacts of the Pound 
Sterling on deferred income taxes.

The second quarter and first half of 1994 also included special charges of 
$38 million related to the estimated cost of employee separations and the 
adjustment to fair market value of certain properties being offered for sale.

On July 24, 1994, an explosion at Pembroke Cracking Company's (PCC) refining 
units located within Texaco Limited's (a wholly owned subsidiary of Texaco) 
refinery near Pembroke, Wales caused fire and blast damage to both the refinery
and PCC units. There were no serious injuries. PCC is owned 50 percent each 
by a subsidiary of Texaco and a subsidiary of Chevron Corporation. The Texaco 
Limited refinery complex has a capacity of 185,000 barrels a day, and is fully 
integrated with the throughput of PCC, which operates the largest fluid 
catalytic cracking and alkylation units in Europe. The refinery's integrated
yield of gasoline is about 50 percent of total product output.

Assessment of the financial impact of the damage and repairs to the refinery 
and to PCC's units, including the extent of insurance coverage, is still 
being evaluated and therefore, no loss estimates are available at this time. 
Repair work to various affected units and the flare systems is currently in
process. Initial start-up of the refinery is anticipated for early September, 
1994, and initial start-up of the PCC units is expected by October, 1994. 



                       CORPORATE/NONOPERATING

Corporate/nonoperating expenses (including tax benefits on an asset sale and 
special charges) were $38 million for the second quarter of 1994, as compared 
with expenses of $110 million for the second quarter of 1993.  For the first 
half of 1994 and 1993, expenses were $158 million and $209 million, 
respectively.

Corporate/nonoperating expenses for both the second quarter and first half 
reflected the impact of lower corporate overhead offset by higher after tax 
interest expense.  The second quarter and first half of 1994 results included 
a $7 million gain from the receipt of a cash option payment relative to the 
sale of a manufacturing facility currently under construction in Texas.

The second quarter and first half of 1994 included $17 million of special 
charges related to the estimated cost of employee separations.  The 1994 
results also included $79 million of tax benefits realizable through the 
sale of an interest in a subsidiary.  Of these benefits, $38 million was 
realizable due to the taxable gain on the sale of discontinued chemical 
operations.

                                       - 9 -
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

As of June 30, 1994, Texaco's cash, cash equivalents and short-term 
investments totaled $493 million as compared to the 1993 year-end level of 
$536 million. Texaco's total cash from operating activities for the first 
half of 1994 (as presented on the Condensed Statement of Consolidated Cash 
Flows) included several significant cash outflows that were not directly 
related to current period operations, and which in the aggregate, amounted 
to some $200 million. Among these outflows were payments related to the State 
of Louisiana royalties settlement which is discussed below and certain 
environmental expenditures.

During the first half of 1994, cash generated from normal operating 
activities and normal asset sales were used in support of Texaco's capital 
and exploratory expenditures program of $1,025 million and for the payment 
of dividends to common, preferred and minority shareholders of $479 million.

During the second quarter of 1994, Texaco closed the first part of a 
transaction to sell substantially all of its worldwide chemical operations, 
which had been classified as discontinued operations. The company received 
$650 million in cash and an 11-year subordinated note with a face value of 
$200 million. Additional information regarding discontinued operations is 
contained in Note 1. Also during the second quarter of 1994, Texaco Capital 
LLC, a wholly owned subsidiary of Texaco Inc., issued $112.5 million of 
Cumulative Adjustable Rate Monthly Income Preferred Shares (MIPS), Series B, 
in a public offering. The shares were sold at $25 per share, callable at par 
after five years, with a variable interest rate which is reset quarterly. As 
of June 30, 1994, much of the cash proceeds from these sales had been used to 
reduce the company's debt and for other general corporate purposes.

Total debt at June 30, 1994 declined to $6.3 billion from the year-end 1993 
level of $6.8 billion although it is anticipated to rise during the second 
half of 1994 to support the company's redemption of certain preferred stock 
issues, for a common stock repurchase program which was announced subsequent 
to June 30, 1994, as discusssed below, and for other general corporate 
purposes. At June 30, 1994, Texaco's long-term debt included $1.3 billion of 
debt scheduled to mature within one year, which the company has both the 
intent and the ability to refinance on a long-term basis. Texaco's ratio of 
total debt to total borrowed and invested capital at June 30, 1994 was 37% 
and is expected to approximate 39% by year-end 1994.

Texaco terminated a revolving credit facility with commitments of $350 million 
during the second quarter of 1994, but continues to maintain a $2 billion 
facility as of June 30, 1994. Texaco also maintains an accounts receivable 
sales facility of approximately $400 million. These facilities were unused 
at June 30, 1994 and year-end 1993.

During the first quarter of 1994, Texaco reached an out-of-court global 
settlement with the State of Louisiana in which Texaco agreed to pay the 
State $250 million to end a long-standing royalties dispute. This amount, which 
has been fully reserved for in previous years, did not result in a 1994 
charge to income. Texaco paid the first installment of $150 million in 
February 1994 and will pay $50 million in 1995 and $50 million in 1996. 
Texaco also agreed to and has initiated an economic expansion program in 
Louisiana which will cause $152 million to be spent over the next five years 
on expanded activity and investments affecting state-owned oil and gas 
properties in which Texaco has interests.

Subsequent to June 30, 1994, Texaco announced that it has elected to redeem 
in cash on September 30, 1994, all outstanding shares of its Series C Variable 
Rate Cumulative Preferred Stock having an aggregate liquidation preference of 
$267 million. Additionally, Texaco announced that it will commence a stock 
repurchase program to buy up to six million shares of its common stock through 
open market transactions. The program is expected to be completed not later 
than the second quarter of 1995. The share repurchase is intended to be used 
for the anticipated conversion of Texaco's Series E Variable Rate Cumulative 
Preferred Stock, having a stated value of $381 million, to common stock which 
may initially require the use of treasury stock until the repurchase program 
is completed.

The company considers its financial position sufficient to meet its 
anticipated future financial requirements.

                                      - 10 -
<PAGE>

CAPITAL AND EXPLORATORY EXPENDITURES
- ------------------------------------

Capital and exploratory expenditures for continuing operations, including 
equity in such expenditures of affiliates, were $1,231 million for the first 
half of 1994, as compared to $1,155 million for the same period in 1993.  
Expenditures for the second quarter of 1994 amounted to $607 million versus 
$621 million for the same quarter in 1993.

Upstream expenditures in the United States reflected higher drilling 
activities in 1994 with particular emphasis on developmental gas projects 
mainly during the first quarter of this year.  Internationally, higher 
exploration and development activities in Australia, China and Indonesia 
were more than offset by lower expenditures in the U.K. North Sea, where 
successful project completions have increased production of liquids and 
natural gas as compared to 1993.

Downstream expenditures in 1994 increased as compared to 1993 mainly due to 
investments in refinery construction and upgrade projects by Texaco's 
affiliate, Caltex, in Thailand and Singapore and higher retail marketing 
expenditures in Australia and Singapore.  Additionally, Texaco is continuing 
its refinery upgrade project in Panama which is scheduled for completion in 
1995, and has increased marketing expenditures in the United Kingdom and 
selected Latin American countries.  In the United States, expenditures 
declined due to the completion of refinery upgrade projects underway in 1993 
by both Texaco and Texaco's affiliate, Star Enterprise.

INITIATIVES FOR GROWTH
- ----------------------

On July 5, 1994, Texaco announced that it will undertake a series of action 
steps to increase growth, competitiveness and profitability, focusing on 
asset redeployment, the reduction of overheads and operating efficiencies 
through elimination of layers of supervision, cost control and strengthened 
core businesses.

As part of the overall program, the company expects to sell or trade 
approximately 50 percent of the more than 600 producing fields in the U.S. 
Future activities will be focused on the remaining core U.S. oil and gas 
assets, which account for more than 90 percent of the profits, cash flow, 
production and reserve base in the U.S. The company also announced plans to 
sell its heavy oil producing properties in Colombia and is accepting bids for 
the sale of its equity interest in downstream activities in Nigeria and other 
West African countries.

Additionally, Texaco plans on consolidating operations in both the U.S. and 
international upstream and downstream segments, as well as support staffs, 
which will result in fewer offices with reduced layers of supervision and 
broadened field level responsibilities. Implementation of Texaco's program 
is expected to result in the reduction of approximately 2,500 employees 
worldwide over the next 12 months. These reductions will be accomplished 
through normal attrition, retirements and separations.

                                       - 11 -
<PAGE>

                       PART II - OTHER INFORMATION


Item 1. Legal Proceedings
- -------------------------

Reference is made to the discussion of Contingent Liabilities in Note 3 to 
the Consolidated Financial Statements of this Form 10-Q, to Item 1 on page 9 
of Texaco Inc.'s Form 10-Q for the quarterly period ended March 31, 1994 and 
to Item 3 beginning on page 38 of Texaco Inc.'s 1993 Annual Report on Form 
10-K, which are incorporated herein by reference.

Environmental Matters

As of June 30, 1994, Texaco Inc. and its subsidiaries were parties to various 
proceedings, instituted by governmental authorities, arising under the 
provisions of applicable laws or regulations relating to the discharge of 
materials into the environment or otherwise relating to the protection of the 
environment, none of which is material to the business or financial condition 
of the company.  The following is a brief description of a proceeding which, 
because of the amount involved, requires disclosure under applicable 
Securities and Exchange Commission regulations:

     In June 1994, Texaco Refining and Marketing Inc. ("TRMI") settled an 
     administrative proceeding in which the South Coast Air Quality 
     Management District alleged environmental nuisance and permit violations 
     in connection with the explosion and fire that occurred at TRMI's Los 
     Angeles Plant on October 8, 1992.
  

Item 4. Submission of Matters to a Vote of Security Holders
- -----------------------------------------------------------

The Annual Meeting of the Stockholders of Texaco Inc. was held on May 10, 
1994, for the purpose of (1) electing five directors, (2) approving the 
appointment of auditors for the year 1994, and (3) acting on three 
stockholder proposals concerning classification of the Board of Directors, 
employment opportunity and executive compensation.

Each of the five directors elected at the Annual Meeting were elected by a 
vote of at least 98.5%, or 219.5 million shares. Dr. Franklyn G. Jenifer and 
Messrs. Robert A. Beck, Willard C. Butcher, Edmund M. Carpenter and Thomas A. 
Vanderslice received votes in favor of 219.5, 219.7, 219.7, 220.0 and 220.0 
million shares, respectively, and  votes withheld were 3.3, 3.0, 3.1, 2.8 and
2.8 million shares, respectively.  Directors continuing in office are Dr. John 
Brademas, Ms. Robin B. Smith, and Messrs. Alfred C. DeCrane, Jr., Allen J. 
Krowe, Thomas S. Murphy, Charles H. Price, II, William C. Steere, Jr. and 
William Wrigley. Admiral William J. Crowe, Jr., who had also continued in 
office at the time of the Annual Meeting, resigned from Texaco's Board of 
Directors effective May 15, 1994, in anticipation of his appointment as 
United States Ambassador to the United Kingdom.

The appointment of Arthur Andersen & Co. to audit the accounts of the company 
and its subsidiaries for the fiscal year 1994 was approved by a vote of 220.1 
million shares, or 99.3% of those shares voted, voting against were 1.6 
million shares and 1.1 million shares abstained.

Three stockholder proposals relating to classification of the Board of 
Directors, employment opportunity and a review of executive compensation 
programs, as set forth in Items 3, 4 and 5, respectively, of the 1994 Proxy 
Statement, were defeated by votes in opposition of 120.4 million shares, or 
63.5%, 170.0 million shares, or 92.2% and 173.2 million shares, or 92.2%, 
respectively.  The votes in favor were 69.3 million shares, or 36.5%, 14.4 
million shares, or 7.8% and 14.6 million shares, or 7.8%, respectively.  In 
addition, 4.9 million shares, 10.2 million shares and 6.8 million shares, 
respectively, abstained.

                                      - 12 -
<PAGE>

Item 5. Other Information
- -------------------------

<TABLE>
<CAPTION>
                                                                        (Unaudited)
                                                      ----------------------------------------------
                                                         For the six months    For the three months
                                                          ended June 30,          ended June 30,
                                                        1994	    1993 (a)    1994        1993 (a)
                                                      ------      ------      ------      ------
                                                                   (Millions of dollars)

<S>                                                   <C>         <C>         <C>         <C>
FUNCTIONAL NET INCOME
- ---------------------
Operating earnings (losses) from continuing operations		
   Petroleum and natural gas
      Exploration and production		
         United States                                $  172      $  296      $   97      $  163
         International                                    63         161          18          82
                                                      ------      ------      ------      ------
            Total                                        235         457         115         245
                                                      ------      ------      ------      ------
      Manufacturing, marketing and distribution		
         United States                                    93         109          15          60
         International                                   154         241          29         119
                                                      ------      ------      ------      ------
            Total                                        247         350          44         179
                                                      ------      ------      ------      ------
            Total petroleum and natural gas              482         807         159         424

   Nonpetroleum                                           (7)         (5)         (6)         (2)
                                                      ------      ------      ------      ------
            Total operating earnings                     475         802         153         422

Corporate/Nonoperating                                  (158)       (209)        (38)       (110)
                                                      ------      ------      ------      ------
Net income from continuing operations                    317         593         115         312
                                                      ------      ------      ------      ------
Discontinued chemical operations
   Net loss from operations                                -          (6)          -          (3)
   Net loss on disposal                                  (87)          -         (87)          -
                                                      ------      ------      ------      ------
Net loss from discontinued chemical operations           (87)         (6)        (87)         (3)
                                                      ------      ------      ------      ------
            Net income                                $  230      $  587      $   28      $  309
                                                      ======      ======      ======      ======

CAPITAL AND EXPLORATORY EXPENDITURES
- ------------------------------------
Texaco Inc. and subsidiary companies		
   Exploration and production		
         United States                                $  450      $  300      $  180      $  160
         International                                   265         378         142         202
                                                      ------      ------      ------      ------
            Total                                        715         678         322         362
                                                      ------      ------      ------      ------
   Manufacturing, marketing and distribution		
         United States                                   102         130          52          77
         International                                   121          72          68          46
                                                      ------      ------      ------      ------
            Total                                        223         202         120         123
                                                      ------      ------      ------      ------
   Other                                                  14          16           8           9
                                                      ------      ------      ------      ------
            Total                                        952         896         450         494
                                                      ------      ------      ------      ------
Equity in affiliates		
         United States                                    51          77          26          40
         International                                   228         182         131          87
                                                      ------      ------      ------      ------
            Total                                        279         259         157         127
                                                      ------      ------      ------      ------
            Total continuing operations                1,231       1,155         607         621

Discontinued chemical operations                          20          48           1          25
                                                      ------      ------      ------      ------
            Total, including equity in affiliates     $1,251      $1,203      $  608      $  646
                                                      ======      ======      ======      ======
<FN>
(a) Results for 1993 have been reclassified to separately identify discontinued chemical  
    operations (see Note 1).
</TABLE>

                                       - 13 -
<PAGE>

<TABLE>
<CAPTION>
                                                                     (Unaudited)
                                                       -------------------------------------------
                                                       For the six months     For the three months
                                                         ended June 30,           ended June 30,
                                                       ------------------     --------------------
                                                       1994        1993        1994        1993
                                                       ----        ----        ----        ----
<S>                                                   <C>         <C>         <C>         <C>
OPERATING DATA - INCLUDING INTERESTS
- ------------------------------------
   IN AFFILIATES
   -------------
Net production of crude oil and natural gas liquids
   (thousands of barrels per day)	
      United States                                     408         426         408         423
      Other Western Hemisphere                           20          21          20          20
      Europe                                            110          74         104          71
      Other Eastern Hemisphere                          235         199         231         201
                                                      -----       -----       -----       -----
            Total                                       773         720         763         715

Net production of natural gas available for sale
   (millions of cubic feet per day)
      United States                                   1,719       1,738       1,764       1,713
      International                                     306         223         281         205
                                                      -----       -----       -----       -----
            Total                                     2,025       1,961       2,045       1,918

Natural gas sales (millions of cubic feet per day)
      United States                                   3,045       2,762       3,175       2,745
      International                                     322         240         295         219
                                                      -----       -----       -----       -----
            Total                                     3,367       3,002       3,470       2,964

Natural gas liquids sales, including purchased LPG's
   (thousands of barrels per day)
      United States                                     196         188         196         166
      International                                      58          45          56          52
                                                      -----       -----       -----       -----
            Total                                       254         233         252         218

Refinery input (thousands of barrels per day)
      United States                                     640         675         665         681
      Other Western Hemisphere                           44          55          37          57
      Europe                                            325         322         322         314
      Other Eastern Hemisphere                          460         429         443         409
                                                      -----       -----       -----       -----
            Total                                     1,469       1,481       1,467       1,461

Refined product sales (thousands of barrels per day)
      United States                                     843         817         872         821
      Other Western Hemisphere                          304         286         297         281
      Europe                                            462         472         461         465
      Other Eastern Hemisphere                          700         731         676         704
                                                      -----       -----       -----       -----
            Total                                     2,309       2,306       2,306       2,271
</TABLE>

                                      - 14 -
<PAGE>

Impact of Special Items On Functional Net Income
- ------------------------------------------------

<TABLE>
<CAPTION>
                                                                        (Unaudited)
                                                      ----------------------------------------------
                                                         For the six months    For the three months
                                                          ended June 30,          ended June 30,
                                                        1994	    1993 (a)    1994        1993 (a)
                                                      ------      ------      ------      ------
                                                                   (Millions of dollars)

<S>                                                   <C>         <C>         <C>         <C>
Operating earnings (losses) from continuing operations		
   Exploration and production		
      United States	
         Operating earnings before special items      $ 196       $ 296       $ 121       $ 163
         Special charges                                (24)          -         (24)          -
                                                      -----       -----       -----       -----
            Total operating earnings                    172         296          97         163
                                                      -----       -----       -----       -----
      International	
         Operating earnings before special items         79         161          34          82
         Special charges                                (16)          -         (16)          -
                                                      -----       -----       -----       -----
            Total operating earnings                     63         161          18          82
                                                      -----       -----       -----       -----
   Manufacturing, marketing and distribution
      United States	
         Operating earnings before special items        117         109          39          60
         Special charges                                (24)          -         (24)          -
                                                      -----       -----       -----       -----
            Total operating earnings                     93         109          15          60
                                                      -----       -----       -----       -----
      International
         Operating earnings before special items        192         241          67         119
         Special charges                                (38)          -         (38)          -
                                                      -----       -----       -----       -----
            Total operating earnings                    154         241          29         119
                                                      -----       -----       -----       -----
   Nonpetroleum
         Operating earnings before special items         (7)         (5)         (6)         (2)
         Special charges                                  -           -           -           -
                                                      -----       -----       -----       -----
            Total operating earnings                     (7)         (5)         (6)         (2)
                                                      -----       -----       -----       -----

Corporate/Nonoperating
         Total before special items                    (220)       (209)       (100)       (110)
         Tax benefits and special charges                62           -          62           -
                                                      -----       -----       -----       -----
            Total Corporate/Nonoperating               (158)       (209)        (38)       (110)
                                                      -----       -----       -----       -----

Net income from continuing operations                   317         593         115         312
                                                      -----       -----       -----       -----
Discontinued chemical operations
         Net loss from operations                         -          (6)          -          (3)
         Net loss on disposal                           (87)          -         (87)          -
                                                      -----       -----       -----       -----
Net loss from discontinued chemical operations          (87)         (6)        (87)         (3)
                                                      -----       -----       -----       -----

            Net income                                $ 230       $ 587       $  28       $ 309
                                                      =====       =====       =====       =====
<FN>
(a)  Results for 1993 have been reclassified to separately identify discontinued chemical 
     operations (see Note 1).
</TABLE>

                                      - 15 -
<PAGE>


Item 6. Exhibits and Reports on Form 8-K
- ----------------------------------------

(a)  Exhibits

      _   (11)    Computation of Earnings Per Share of Common Stock of 
                  Texaco Inc. and Subsidiary Companies.

      _   (12)    Computation of Ratio of Earnings to Fixed Charges of 
                  Texaco on a Total Enterprise Basis.

      _   (20)    Copy of Texaco Inc.'s Annual Report on Form 10-K for 
                  the fiscal year ended December 31, 1993 (including 
                  portions of Texaco Inc.'s Annual Report to 
                  Stockholders for the year 1993), and a copy of Texaco 
                  Inc.'s Quarterly Report on Form 10-Q for the quarterly 
                  period ended March 31, 1994, as previously filed by 
                  the Registrant with the Securities and Exchange 
                  Commission, File No. 1-27.

      _   (22)    Information relative to the various matters submitted 
                  to a vote of security holders are described in the 
                  1994 Proxy Statement of Texaco Inc., relating to the 
                  Annual Meeting of Stockholders held on May 10, 1994, 
                  pages 5 through 16, as previously filed by the 
                  Registrant with the Securities and Exchange Commission.


(b)  Reports on Form 8-K:

     During the second quarter of 1994, the Registrant filed Current Reports
     on Form 8-K for the following events:

     1.  April 25, 1994 (date of earliest event reported: April 21, 1994)

         Item 5. Other Events - announced that Texaco completed the 
         previously announced sale of substantially all of its worldwide 
         chemical operations, other than its lubricant additives business, 
         to Huntsman Corporation.  Texaco appended as an exhibit thereto a 
         copy of the Press Release entitled "Texaco Inc. Closes Sale of 
         Texaco Chemical Company to Huntsman Corporation", dated April 21, 
         1994.  In addition, the Form 8-K reported that Texaco issued an 
         Earnings Press Release for the first quarter 1994.  Texaco appended 
         as an exhibit thereto a copy of the Press Release entitled "Texaco 
         Reports Results for the First Quarter 1994," dated April 25, 1994.

     2.  June 10, 1993 (date of earliest event reported: June 8, 1994)

         Item 5. Other Events - reported that Texaco Capital LLC, a wholly 
         owned finance subsidiary of Texaco Inc., issued $112.5 million of 
         Cumulative Adjustable Rate Monthly Income Preferred Shares, Series B 
         ("Series B MIPS") in a public offering.  The Series B MIPS were 
         offered at $25 per share with a variable dividend rate which will be 
         reset quarterly and are callable at par after five years.  Texaco 
         appended as exhibits thereto copies of the Certification of 
         Designation of Rights and Preferences of Texaco Capital LLC's 
         Cumulative Adjustable Rate Monthly Income Preferred Shares, Series B, 
         and the Press Release entitled "Texaco Announces Public Issuance of 
         $112.5 Million in Preferred Shares," dated June 8, 1994.

                                - 16-
<PAGE>

                                  SIGNATURES
                                  ----------


     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.


                                                             Texaco Inc.
                                                           ---------------
                                                            (Registrant)




                                                    By:     R.C. Oelkers
                                                          -----------------
                                                            (Comptroller)




                                                    By:       R.E. Koch
                                                          -----------------
                                                        (Assistant Secretary)





Date:	August 11, 1994
        ---------------

                                - 17 -
 


                                                                   EXHIBIT 11
<TABLE>
<CAPTION>
                                TEXACO INC. AND SUBSIDIARY COMPANIES
                          COMPUTATION OF EARNINGS PER SHARE OF COMMON STOCK
                      FOR THE SIX AND THREE MONTHS ENDED JUNE  30, 1994 AND 1993
                      ----------------------------------------------------------
                             (Millions of dollars, except per share amounts)


                                                                            (Unaudited)
                                                           ---------------------------------------------
                                                            For the six months      For the three months
                                                              ended June 30,          ended June 30,
        
                                                           ---------------------------------------------
                                                             1994        1993 (a)    1994        1993 (a)
Primary Net Income Per Common Share                        -------     -------     -------     -------
- -----------------------------------

   <S>                                                     <C>         <C>         <C>         <C>
   Net income from continuing operations                   $   317     $   593     $   115     $   312

   Net loss from discontinued operations                       (87)         (6)        (87)         (3)
                                                           -------     -------     -------     -------

   Net income	                                               230         587          28         309

   Preferred stock dividend requirements                       (49)        (51)        (25)        (24)
                                                           -------     -------     -------     -------

   Primary net income available for common stock           $   181     $   536     $     3     $   285
                                                           =======     =======     =======     =======

   Average number of primary common shares
     outstanding (thousands)                               259,230     258,824     259,275     258,848
                                                           =======     =======     =======     =======

   Primary net income per common share                     $   .70     $  2.07     $   .01     $  1.10
                                                           =======     =======     =======     =======


Fully Diluted Net Income Per Common Share
- -----------------------------------------

   Net income	                                           $   230     $   587     $    28     $   309

   Preferred stock dividend requirements of non-dilutive
      issues and adjustments to net income associated
      with dilutive securities                                 (49)         (9)        (25)         (4)
                                                           -------     -------     -------     -------

   Fully diluted net income                                $   181     $    57     $     3     $   305
                                                           =======     =======     =======     =======

   Average number of primary common shares
      outstanding (thousands)                              259,230     258,824     259,275     258,848

   Additional shares outstanding assuming full
      conversion of dilutive convertible securities
      into common stock (thousands):
         Convertible debentures                                  -         148           -         148
         Series B ESOP Convertible
            Preferred Stock                                      -      10,526           -      10,506
         Series C Variable Rate Cumulative
            Preferred Stock                                      -       4,454           -       4,454
         Series E Variable Rate Cumulative
            Preferred Stock                                      -       6,370           -       6,370
         Series F ESOP Convertible
            Preferred Stock                                      -         698           -         697
         Other                                                   -          81           -          77
                                                           -------     -------     -------     -------

   Average number of fully diluted common
      shares outstanding (thousands)                       259,230     281,101     259,275     281,100
                                                           =======     =======     =======     =======

   Fully diluted net income per common share               $   .70     $  2.06     $   .01     $  1.08
                                                           =======     =======     =======     =======


<FN>
(a) Results for 1993 have been reclassified to separately identify 
    discontinued chemical operations (see Note 1).

</TABLE>


                                                                   EXHIBIT 12

<TABLE>
<CAPTION>

                                          COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                                           OF TEXACO ON A TOTAL ENTERPRISE BASIS (UNAUDITED)
                                             FOR THE SIX MONTHS ENDED JUNE 30, 1994 AND
                                         FOR EACH OF THE FIVE YEARS ENDED DECEMBER 31, 1993 (a)
                                         ------------------------------------------------------
                                                            (Millions of dollars)

                                                       For the Six                 Years Ended December 31,
                                                       Months Ended       ---------------------------------------------------
                                                      June 30, 1994       1993       1992       1991       1990       1989(b)
                                                      -------------       ----       ----       ----       ----       ----

<S>                                                          <C>        <C>        <C>        <C>        <C>        <C>
Income from continuing operations,  before provision or
   benefit for income taxes and cumulative effect of
   accounting changes effective 1-1-92                       $  540     $1,392     $1,707     $1,744     $2,448     $2,888
Dividends from less than 50% owned companies
   more or (less) than equity in net income                      (6)        (8)        (9)         5         (7)      (12)
Minority interest in net income                                  18         17         18         16         12         2
Previously capitalized interest charged to
   income during the period                                      15         33         30         23         16         14
                                                             ------     ------     ------     ------     ------     ------
            Total earnings                                      567      1,434      1,746      1,788      2,469      2,892
                                                             ------     ------     ------     ------     ------     ------

Fixed charges:
   Items charged to income:
      Interest charges                                          291        546        551        644        676        798
      Interest factor attributable to operating
         lease rentals                                           42         91         94         76         58         40
      Preferred stock dividends of subsidiaries 
         guaranteed by Texaco Inc.                               14          4          -          -          -          -
                                                             ------     ------     ------      ------     ------     ------
         Total items charged to income                          347        641        645        720        734        838
   Interest capitalized                                           9         57        109         80         50         54
   Interest on ESOP debt guaranteed by Texaco Inc.                6         14         18         26         38         42
                                                             ------     ------     ------      ------     ------     ------
         Total fixed charges                                    362        712        772        826        822        934
                                                             ------     ------     ------      ------     ------     ------

Earnings available for payment of fixed charges              $  914     $2,075     $2,391     $2,508     $3,203     $3,730
   (Total earnings + Total items charged to income)          ======     ======     ======     ======     ======     ======

Ratio of earnings to fixed charges of Texaco
   on a total enterprise basis                                 2.52       2.91       3.10       3.04       3.90       3.99
                                                             ======     ======     ======     ======     ======     ======

<FN>
(a)  Excludes discontinued chemical operations.
(b)  Excluding the gains from the sale of Texaco Canada Inc. and the sale of a 20% stock interest in a
     subsidiary, as well as the 1989 restructuring charges, the ratio of earnings to fixed charges on 
     a total enterprise basis approximated 2.14.
</TABLE>



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