EX-99.12oxyex99109-30x24earningsre.htmEX-99.1 Document
PRESS RELEASE
Occidental Announces 3rd Quarter 2024 Results
•Strong operational performance drove operating cash flow of $3.8 billion and operating cash flow before working capital of $3.1 billion
•Capital spending of $1.7 billion and contributions from noncontrolling interest of $47 million resulted in quarterly free cash flow before working capital of $1.5 billion
•Total company production of 1,412 Mboed exceeded the mid-point of guidance by 22 Mboed
•Midstream and marketing exceeded the mid-point of guidance for pre-tax adjusted income by $145 million
•OxyChem exceeded guidance with pre-tax income of $304 million
•Earnings per diluted share of $0.98 and adjusted earnings per diluted share of $1.00
•Repaid $4.0 billion of debt, achieving nearly 90% of Occidental's short-term debt reduction target
HOUSTON — November 12, 2024 — Occidental (NYSE: OXY) today announced net income attributable to common stockholders of $964 million, or $0.98 per diluted share and adjusted income attributable to common stockholders of $977 million, or $1.00 per diluted share for the third quarter of 2024.
"Strong operational performance across all segments has resulted in our highest quarterly operating cash flow this year," said President and Chief Executive Officer Vicki Hollub. "The integration of CrownRock is off to a great start in terms of personnel and operations, and we have made significant progress in our deleveraging efforts, achieving nearly 90% of our short-term debt reduction target."
QUARTERLY RESULTS
Oil and Gas
Oil and gas pre-tax income for the third quarter of 2024 was $1.2 billion, compared to pre-tax income of $1.6 billion for the second quarter of 2024. Included in third quarter pre-tax income were losses on sales of assets and other, net of $572 million, primarily related to the sale of non-core U.S. onshore assets. Excluding items affecting comparability, third quarter adjusted oil and gas income increased from the prior quarter due to higher sales volumes, partially offset by lower realized commodity prices. For the third quarter of 2024, average WTI and Brent marker prices were $75.09 per barrel and $78.41 per barrel, respectively. Average worldwide realized crude oil prices decreased by 6% from the prior quarter to $75.33 per barrel.
Average worldwide realized natural gas liquids prices decreased by 4% from the prior quarter to $20.47 per barrel. Average domestic realized gas prices decreased by 26% from the prior quarter to $0.40 per thousand cubic feet (Mcf).
Total average global production of 1,412 thousand barrels of oil equivalent per day (Mboed) for the third quarter of 2024 exceeded the mid-point of guidance by 22 Mboed, led by Permian, which exceeded the mid-point of production guidance by 30 Mboed with average production of 729 Mboed. Rockies & Other Domestic and International average daily production volumes were 321 Mboed and 226 Mboed, respectively. Gulf of Mexico average daily production volumes of 136 Mboed were slightly below the lower end of guidance, primarily due to the weather impacts.
OxyChem
OxyChem earned pre-tax income of $304 million for the third quarter of 2024, which was modestly above guidance. Third quarter OxyChem income, compared to second quarter of 2024 income, remained essentially flat as market conditions remained relatively unchanged.
Midstream and Marketing
Midstream and marketing pre-tax results for the third quarter of 2024 reflected income of $631 million, which included gains on the sale of common units representing limited partner interests in Western Midstream Partners, LP (WES) of $490 million and net derivative gains of $142 million, partially offset by an impairment charge of $21 million. Excluding items affecting comparability, the third quarter adjusted midstream and marketing results exceeded mid-point guidance by $145 million. WES equity method investment income, excluding items affecting comparability, for the third quarter was $136 million.
Supplemental Non-GAAP Measures
This press release refers to adjusted income (loss), operating cash flow before working capital, capital expenditures, net of noncontrolling interest and free cash flow before working capital, which are supplemental measures not calculated in accordance with generally accepted accounting principles in the United States (GAAP). These non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as an alternative to the comparable GAAP financial measures. Definitions of adjusted income (loss) and a reconciliation to net income (loss), along with operating cash flow before working capital, capital expenditures, net of noncontrolling interest and free cash flow before working capital and a reconciliation to the comparable GAAP financial measures, are included in the financial schedules of this press release.
Occidental’s definition of adjusted income (loss), operating cash flow before working capital, capital expenditures, net of noncontrolling interest and free cash flow before working capital may differ from similarly titled measures provided by other companies in our industry and as a result may not be comparable.
About Occidental
Occidental is an international energy company with assets primarily in the United States, the Middle East and North Africa. We are one of the largest oil and gas producers in the U.S., including a leading producer in the Permian and DJ basins, and offshore Gulf of Mexico. Our midstream and marketing segment provides flow assurance and maximizes the value of our oil and gas, and includes our Oxy Low Carbon Ventures subsidiary, which is advancing leading-edge technologies and business solutions that economically grow our business while reducing emissions. Our chemical subsidiary OxyChem manufactures the building blocks for life-enhancing products. We are dedicated to using our global leadership in carbon management to advance a lower-carbon world. Visit oxy.com for more information.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements about Occidental’s expectations, beliefs, plans or forecasts. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to: any projections of earnings, revenue or other financial items or future financial position or sources of financing; any statements of the plans, strategies and objectives of management for future operations or business strategy; any statements regarding future
economic conditions or performance; any statements of belief; and any statements of assumptions underlying any of the foregoing. Words such as “estimate,” “project,” “predict,” “will,” “would,” “should,” “could,” “may,” “might,” “anticipate,” “plan,” “intend,” “believe,” “expect,” “aim,” “goal,” “target,” “objective,” "commit," "advance," “likely” or similar expressions that convey the prospective nature of events or outcomes are generally indicative of forward-looking statements. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release unless an earlier date is specified. Unless legally required, Occidental does not undertake any obligation to update, modify or withdraw any forward-looking statements as a result of new information, future events or otherwise.
Forward-looking statements involve estimates, expectations, projections, goals, forecasts, assumptions, risks and uncertainties. Actual outcomes or results may differ from anticipated results, sometimes materially. Factors that could cause results to differ from those projected or assumed in any forward-looking statement include, but are not limited to: general economic conditions, including slowdowns and recessions, domestically or internationally; Occidental’s indebtedness and other payment obligations, including the need to generate sufficient cash flows to fund operations; Occidental’s ability to successfully monetize select assets and repay or refinance debt and the impact of changes in Occidental’s credit ratings or future increases in interest rates; assumptions about energy markets; global and local commodity and commodity-futures pricing fluctuations and volatility; supply and demand considerations for, and the prices of, Occidental’s products and services; actions by the Organization of the Petroleum Exporting Countries (OPEC) and non-OPEC oil producing countries; results from operations and competitive conditions; future impairments of Occidental's proved and unproved oil and gas properties or equity investments, or write-downs of productive assets, causing charges to earnings; unexpected changes in costs; inflation, its impact on markets and economic activity and related monetary policy actions by governments in response to inflation; availability of capital resources, levels of capital expenditures and contractual obligations; the regulatory approval environment, including Occidental's ability to timely obtain or maintain permits or other government approvals, including those necessary for drilling and/or development projects; Occidental's ability to successfully complete, or any material delay of, field developments, expansion projects, capital expenditures, efficiency projects, acquisitions or divestitures; risks associated with acquisitions (including our recently completed acquisition of CrownRock, L.P.), mergers and joint ventures, such as difficulties integrating businesses, uncertainty associated with financial projections, projected synergies, restructuring, increased costs and adverse tax consequences; uncertainties and liabilities associated with acquired and divested properties and businesses; uncertainties about the estimated quantities of oil, NGL and natural gas reserves; lower-than-expected production from development projects or acquisitions; Occidental’s ability to realize the anticipated benefits from prior or future streamlining actions to reduce fixed costs, simplify or improve processes and improve Occidental’s competitiveness; exploration, drilling and other operational risks; disruptions to, capacity constraints in, or other limitations on the pipeline systems that deliver Occidental’s oil and natural gas and other processing and transportation considerations; volatility in the securities, capital or credit markets, including capital market disruptions and instability of financial institutions; government actions, war (including the Russia-Ukraine war and conflicts in the Middle East) and political conditions and events; health, safety and environmental (HSE) risks, costs and liability under existing or future federal, regional, state, provincial, tribal, local and international HSE laws, regulations and litigation (including related to climate change or remedial actions or assessments); legislative or regulatory changes, including changes relating to hydraulic fracturing or other oil and natural gas operations, retroactive royalty or production tax regimes, and deep-water and onshore drilling and permitting regulations; Occidental's ability to recognize intended benefits from its business strategies and initiatives, such as Occidental's low-carbon ventures businesses or announced greenhouse gas
emissions reduction targets or net-zero goals; potential liability resulting from pending or future litigation, government investigations and other proceedings; disruption or interruption of production or manufacturing or facility damage due to accidents, chemical releases, labor unrest, weather, power outages, natural disasters, cyber-attacks, terrorist acts or insurgent activity; the scope and duration of global or regional health pandemics or epidemics, and actions taken by government authorities and other third parties in connection therewith; the creditworthiness and performance of Occidental's counterparties, including financial institutions, operating partners and other parties; failure of risk management; Occidental’s ability to retain and hire key personnel; supply, transportation and labor constraints; reorganization or restructuring of Occidental’s operations; changes in state, federal or international tax rates; and actions by third parties that are beyond Occidental's control.
Additional information concerning these and other factors that may cause Occidental's results of operations and financial position to differ from expectations can be found in Occidental’s other filings with the U.S. Securities and Exchange Commission, including Occidental’s Annual Report on Form 10-K for the year ended December 31, 2023, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.
Contacts
Media
Investors
Eric Moses
R. Jordan Tanner
713-497-2017
713-552-8811
eric_moses@oxy.com
investors@oxy.com
Occidental Petroleum Corporation
Third Quarter 2024
Earnings Release Schedules Index
Schedule # and Description
1.Summary Highlights
2.Items Affecting Comparability Detail
•Before Tax Allocations
•After Tax Allocations
3.Segment Results Before Tax Allocations
•Reported Results
•Items Affecting Comparability
•Adjusted Results (non-GAAP)
4.Segment Results After Tax Allocations
•Reported Results
•Items Affecting Comparability
•Adjusted Results (non-GAAP)
•Reconciliation - Diluted EPS
5.Consolidated Condensed Statements of Operations
6.Consolidated Condensed Balance Sheets
7.Consolidated Condensed Statements of Cash Flows
•Detail of Capital Expenditures and Depreciation, Depletion and Amortization
•Free Cash Flow (non-GAAP)
8.Oil & Gas Net Production Volumes Per Day
•MBOE/D
•By Commodity
9.Oil & Gas Net Sales Volumes Per Day and Realized Prices
•MBOE/D
•Realized Prices and Related Index Prices
10.Oil and Gas Metrics
SCHEDULE 1
Occidental Petroleum Corporation
Summary Highlights
2023
2024
Quarterly
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Net Income ($ millions)
Reported income attributable to common stockholders
$
983
$
605
$
1,156
$
1,029
$
3,773
$
718
$
992
$
964
$
2,674
Reported EPS - Diluted ($/share)
$
1.00
$
0.63
$
1.20
$
1.08
$
3.90
$
0.75
$
1.03
$
0.98
$
2.77
Effective tax rate on reported income (loss) (%)
27
%
35
%
24
%
23
%
27
%
30
%
28
%
28
%
29
%
Adjusted income attributable to common stockholders (Non-GAAP)
(a)
$
1,069
$
661
$
1,134
$
710
$
3,574
$
604
$
993
$
977
$
2,574
Adjusted EPS - Diluted (Non-GAAP) ($/share)
(b)
$
1.09
$
0.68
$
1.18
$
0.74
$
3.70
$
0.63
$
1.03
$
1.00
$
2.66
Effective tax rate on adjusted income (loss) (%)
27
%
31
%
24
%
30
%
28
%
29
%
27
%
28
%
28
%
Average Shares Outstanding - Reported & Adjusted Income
Basic (millions)
901.2
889.3
884.0
881.0
889.2
884.1
893.8
927.5
902.1
Diluted (millions)
975.3
958.8
958.2
950.1
960.9
948.6
958.9
975.7
961.4
Daily Production Volumes
Total US (MBOE/D)
1,014
990
997
1,000
1,000
943
1,031
1,186
1,054
US Oil (MBBL/D)
551
521
534
530
534
487
553
611
551
Worldwide Production (MBOE/D)
1,220
1,218
1,220
1,234
1,223
1,172
1,258
1,412
1,281
Worldwide Sales (MBOE/D)
1,214
1,222
1,222
1,230
1,222
1,175
1,260
1,411
1,282
Commodity Price Realizations
Worldwide oil ($/BBL)
$
74.22
$
73.59
$
80.70
$
78.85
$
76.85
$
76.04
$
79.89
$
75.33
$
77.06
Worldwide NGL ($/BBL)
$
24.41
$
19.08
$
21.04
$
20.93
$
21.32
$
22.14
$
21.23
$
20.47
$
21.22
Domestic gas ($/MCF)
$
3.01
$
1.36
$
1.92
$
1.88
$
2.04
$
1.61
$
0.54
$
0.40
$
0.81
Cash Flows ($ millions)
Operating cash flow before working capital (Non-GAAP)
(c)
$
3,153
$
2,651
$
3,339
$
2,505
$
11,648
$
2,446
$
3,044
$
3,150
$
8,640
Working capital changes
$
(283)
$
419
$
(210)
$
734
$
660
$
(439)
$
(650)
$
632
$
(457)
Operating cash flow
$
2,870
$
3,070
$
3,129
$
3,239
$
12,308
$
2,007
$
2,394
$
3,782
$
8,183
Capital expenditures, net of noncontrolling interest (Non-GAAP)
(c)
$
(1,461)
$
(1,646)
$
(1,619)
$
(1,446)
$
(6,172)
$
(1,726)
$
(1,729)
$
(1,636)
$
(5,091)
2023
2024
Year-to-date
Mar
Jun
Sep
Dec
Mar
Jun
Sep
Dec
Net Income ($ millions)
Reported income attributable to common stockholders
$
983
$
1,588
$
2,744
$
3,773
$
718
$
1,710
$
2,674
Reported EPS - Diluted ($/share)
$
1.00
$
1.63
$
2.83
$
3.90
$
0.75
$
1.78
$
2.77
Effective tax rate on reported income (loss) (%)
27
%
31
%
27
%
27
%
30
%
29
%
29
%
Adjusted income attributable to common stockholders (Non-GAAP)
(a)
$
1,069
$
1,730
$
2,864
$
3,574
$
604
$
1,597
$
2,574
Adjusted EPS - Diluted (Non-GAAP) ($/share)
(b)
$
1.09
$
1.78
$
2.95
$
3.70
$
0.63
$
1.66
$
2.66
Effective tax rate on adjusted income (loss) (%)
27
%
29
%
28
%
28
%
29
%
28
%
28
%
Average Shares Outstanding - Reported & Adjusted Income
Basic (millions)
901.2
895.6
891.9
889.2
884.1
889.2
901.9
Diluted (millions)
975.3
967.4
964.4
960.9
948.6
954.1
962.2
Daily Production Volumes
Total US (MBOE/D)
1,014
1,002
1,000
1,000
943
987
1,054
US Oil (MBBL/D)
551
535
535
534
487
520
551
Worldwide Production (MBOE/D)
1,220
1,219
1,219
1,223
1,172
1,215
1,281
Worldwide Sales (MBOE/D)
1,214
1,220
1,220
1,222
1,175
1,218
1,282
Commodity Price Realizations
Worldwide Oil ($/BBL)
$
74.22
$
73.91
$
76.19
$
76.85
$
76.04
$
78.06
$
77.06
Worldwide NGL ($/BBL)
$
24.41
$
21.67
$
21.45
$
21.32
$
22.14
$
21.68
$
21.22
Domestic Gas ($/MCF)
$
3.01
$
2.18
$
2.09
$
2.04
$
1.61
$
1.06
$
0.81
Cash Flows ($ millions)
Operating cash flows before working capital (Non-GAAP)
(c)
$
3,153
$
5,804
$
9,143
$
11,648
$
2,446
$
5,490
$
8,640
Working capital changes
$
(283)
$
136
$
(74)
$
660
$
(439)
$
(1,089)
$
(457)
Operating cash flow
$
2,870
$
5,940
$
9,069
$
12,308
$
2,007
$
4,401
$
8,183
Capital expenditures, net of noncontrolling interest (Non-GAAP)
(c)
$
(1,461)
$
(3,107)
$
(4,726)
$
(6,172)
$
(1,726)
$
(3,455)
$
(5,091)
(a) See schedule 3 for non-GAAP reconciliation.
(b) See schedule 4 for non-GAAP reconciliation.
(c) See schedule 7 for non-GAAP reconciliation.
SCHEDULE 2
Occidental Petroleum Corporation
Items Affecting Comparability Detail
(amounts in millions)
2023
2024
Before Tax Allocations
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
Gains (losses) on sales of assets and other, net
$
—
$
—
$
142
$
—
$
142
$
—
$
—
$
(572)
$
(572)
Legal settlement gain
26
—
—
—
26
—
—
—
—
Asset impairments
—
(209)
—
—
(209)
—
—
—
—
Total Domestic
26
(209)
142
—
(41)
—
—
(572)
(572)
International
Legal reserves
—
—
—
—
—
(44)
(10)
—
(54)
Asset sales gains, net
—
—
—
25
25
—
—
—
—
Total International
—
—
—
25
25
(44)
(10)
—
(54)
Total Oil and Gas
26
(209)
142
25
(16)
(44)
(10)
(572)
(626)
Chemical
Legal reserves
—
—
—
—
—
(6)
—
—
(6)
Total Chemical
—
—
—
—
—
(6)
—
—
(6)
Midstream & Marketing
Gains on sales of assets and other, net (a)
—
—
51
—
51
122
35
490
647
Asset impairments and other charges (a)
(26)
—
(34)
—
(60)
—
—
(21)
(21)
TerraLithium fair value gain
—
—
—
—
—
—
27
—
27
Carbon Engineering fair value gain
—
—
—
283
283
—
—
—
—
Acquisition-related costs
—
—
—
(20)
(20)
—
—
—
—
Derivative gains (losses), net (a)
(8)
48
(81)
27
(14)
(91)
5
142
56
Total Midstream & Marketing
(34)
48
(64)
290
240
31
67
611
709
Corporate
Acquisition-related costs (b)
—
—
—
(6)
(6)
(56)
(29)
(56)
(141)
Maxus receivable valuation allowance adjustment
—
260
—
—
260
—
—
—
—
Total Corporate
—
260
—
(6)
254
(56)
(29)
(56)
(141)
State tax rate revaluation
—
—
—
10
10
—
—
—
—
Income tax impact on Algeria contract renewal
—
(68)
3
—
(65)
—
(20)
—
(20)
Income tax impact on items affecting comparability
2
(22)
(17)
(37)
7
(9)
4
2
Preferred stock redemption premium
(80)
(65)
(42)
—
(187)
—
—
—
—
Discontinued operations, net of taxes
—
—
—
—
—
182
—
—
182
Total
$
(86)
$
(56)
$
22
$
319
$
199
$
114
$
(1)
$
(13)
$
—
$
100
2023
2024
After Tax Allocations
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
Gains (losses) on sales of assets and other, net
$
—
$
—
$
111
$
—
$
111
$
—
$
—
$
(448)
$
(448)
Legal settlement gain
20
—
—
—
20
—
—
—
—
Asset impairments
—
(164)
—
—
(164)
—
—
—
—
Total Domestic
20
(164)
111
—
(33)
—
—
(448)
(448)
International
Legal reserves
—
—
—
—
—
(44)
(10)
—
(54)
Asset sales gains, net
—
—
—
25
25
—
—
—
—
Total International
—
—
—
25
25
(44)
(10)
—
(54)
Total Oil and Gas
20
(164)
111
25
(8)
(44)
(10)
(448)
(502)
Chemical
Legal reserves
—
—
—
—
—
(5)
—
—
(5)
Total Chemical
—
—
—
—
—
(5)
—
—
(5)
Midstream & Marketing
Gains on sale of assets and other, net (a)
—
—
40
—
40
95
28
384
507
Asset impairments and other charges (a)
(20)
—
(27)
—
(47)
—
—
(16)
(16)
TerraLithium fair value gain
—
—
—
—
—
—
21
—
21
Carbon Engineering fair value gain
—
—
—
283
283
—
—
—
—
Acquisition-related costs
—
—
—
(16)
(16)
—
—
—
—
Derivative gains (losses), net (a)
(6)
37
(63)
21
(11)
(71)
3
112
44
Total Midstream & Marketing
(26)
37
(50)
288
249
24
52
480
556
Corporate
Acquisition-related costs (b)
—
—
—
(4)
(4)
(43)
(23)
(45)
(111)
Maxus receivable valuation allowance adjustment
—
204
—
—
204
—
—
—
—
Total Corporate
—
204
—
(4)
200
(43)
(23)
(45)
(111)
State tax rate revaluation
—
—
—
10
10
—
—
—
—
Income tax impact on Algeria contract renewal
—
(68)
3
—
(65)
—
(20)
—
(20)
Preferred stock redemption premium
(80)
(65)
(42)
—
(187)
—
—
—
—
Discontinued operations, net of taxes
—
—
—
—
—
182
—
—
182
Total
$
(86)
$
(56)
$
22
$
319
$
199
$
114
$
(1)
$
(13)
$
—
$
100
(a) Included gains on sales, charges and derivative gains (losses) from income from equity investments and other.
(b) Included debt issuance costs from interest and debt expense, net.
SCHEDULE 3
Occidental Petroleum Corporation
Segment Results Before Tax Allocations
(amounts in millions, except per share and effective tax rate amounts)
2023
2024
Reported Income
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
$
1,371
$
699
$
1,627
$
1,125
$
4,822
$
863
$
1,231
$
763
$
2,857
International
371
462
467
559
1,859
441
491
459
1,391
Exploration
(102)
(102)
(125)
(112)
(441)
(66)
(83)
(57)
(206)
Total Oil & Gas
1,640
1,059
1,969
1,572
6,240
1,238
1,639
1,165
4,042
Chemical
472
436
373
250
1,531
254
296
304
854
Midstream & Marketing
2
(30)
(130)
182
24
(33)
116
631
714
Segment income
2,114
1,465
2,212
2,004
7,795
1,459
2,051
2,100
5,610
Corporate
Interest
(238)
(230)
(230)
(247)
(945)
(284)
(252)
(312)
(848)
Other
(142)
92
(173)
(198)
(421)
(165)
(164)
(194)
(523)
Income from continuing operations before taxes
1,734
1,327
1,809
1,559
6,429
1,010
1,635
1,594
4,239
Taxes
Federal and state
(300)
(203)
(322)
(150)
(975)
(172)
(274)
(254)
(700)
International
(171)
(264)
(112)
(211)
(758)
(132)
(191)
(200)
(523)
Income from continuing operations
1,263
860
1,375
1,198
4,696
706
1,170
1,140
3,016
Discontinued operations, net of taxes
—
—
—
—
—
182
—
—
182
Net income
1,263
860
1,375
1,198
4,696
888
1,170
1,140
3,198
Less: Net income attributable to noncontrolling interest
—
—
—
—
—
—
(8)
(7)
(15)
Less: Preferred stock dividends and redemption premiums
(280)
(255)
(219)
(169)
(923)
(170)
(170)
(169)
(509)
Net income attributable to common stockholders
$
983
$
605
$
1,156
$
1,029
$
3,773
$
718
$
992
$
964
$
2,674
Reported diluted income per share
$
1.00
$
0.63
$
1.20
$
1.08
$
3.90
$
0.75
$
1.03
$
0.98
$
2.77
Effective Tax Rate
27
%
35
%
24
%
23
%
27
%
30
%
28
%
28
%
29
%
Items Affecting Comparability
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
$
26
$
(209)
$
142
$
—
$
(41)
$
—
$
—
$
(572)
$
(572)
International
—
—
—
25
25
(44)
(10)
—
(54)
Exploration
—
—
—
—
—
—
—
—
—
Total Oil & Gas
26
(209)
142
25
(16)
(44)
(10)
(572)
(626)
Chemical
—
—
—
—
—
(6)
—
—
(6)
Midstream & Marketing
(34)
48
(64)
290
240
31
67
611
709
Segment income (loss)
(8)
(161)
78
315
224
(19)
57
39
77
Corporate
Interest
—
—
—
—
—
(44)
(16)
(6)
(66)
Other
—
260
—
(6)
254
(12)
(13)
(50)
(75)
Income (loss) from continuing operations before taxes
(8)
99
78
309
478
(75)
28
(17)
(64)
Taxes
Federal and state
2
(22)
(17)
10
(27)
7
(9)
4
2
International
—
(68)
3
—
(65)
—
(20)
—
(20)
Income (loss) from continuing operations
(6)
9
64
319
386
(68)
(1)
(13)
(82)
Discontinued operations, net of taxes
—
—
—
—
182
—
—
182
Net income (loss)
(6)
9
64
319
386
114
(1)
(13)
—
100
Less: Net income attributable to noncontrolling interest
—
—
—
—
—
—
—
—
—
Less: Preferred stock redemption premiums
(80)
(65)
(42)
—
(187)
—
—
—
—
Net income (loss) attributable to common stockholders
$
(86)
$
(56)
$
22
$
319
$
199
$
114
$
(1)
$
(13)
$
100
Adjusted Income (Non-GAAP) (a)
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
$
1,345
$
908
$
1,485
$
1,125
$
4,863
$
863
$
1,231
$
1,335
$
3,429
International
371
462
467
534
1,834
485
501
459
1,445
Exploration
(102)
(102)
(125)
(112)
(441)
(66)
(83)
(57)
(206)
Total Oil & Gas
1,614
1,268
1,827
1,547
6,256
1,282
1,649
1,737
4,668
Chemical
472
436
373
250
1,531
260
296
304
860
Midstream & Marketing
36
(78)
(66)
(108)
(216)
(64)
49
20
5
Adjusted segment income
2,122
1,626
2,134
1,689
7,571
1,478
1,994
2,061
5,533
Corporate
Interest
(238)
(230)
(230)
(247)
(945)
(240)
(236)
(306)
(782)
Other
(142)
(168)
(173)
(192)
(675)
(153)
(151)
(144)
(448)
Adjusted income from continuing operations before taxes
1,742
1,228
1,731
1,250
5,951
1,085
1,607
1,611
4,303
Taxes
Federal and state
(302)
(181)
(305)
(160)
(948)
(179)
(265)
(258)
(702)
International
(171)
(196)
(115)
(211)
(693)
(132)
(171)
(200)
(503)
Adjusted income
1,269
851
1,311
879
4,310
774
1,171
1,153
3,098
Less: Net income attributable to noncontrolling interest
—
—
—
—
—
—
(8)
(7)
(15)
Less: Preferred stock dividends
(200)
(190)
(177)
(169)
(736)
(170)
(170)
(169)
(509)
Adjusted income attributable to common stockholders
$
1,069
$
661
$
1,134
$
710
$
3,574
$
604
$
993
$
977
$
2,574
Adjusted diluted earnings per share (Non-GAAP)
$
1.09
$
0.68
$
1.18
$
0.74
$
3.70
$
0.63
$
1.03
$
1.00
$
2.66
Effective Tax Rate
27
%
31
%
24
%
30
%
28
%
29
%
27
%
28
%
28
%
ADJUSTED INCOME TAX BENEFIT (EXPENSE)
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
CURRENT
$
(454)
$
(355)
$
(320)
$
(442)
$
(1,571)
$
(356)
$
(555)
$
(257)
$
(1,168)
DEFERRED
(19)
(22)
(100)
71
(70)
45
119
(201)
(37)
TOTAL ADJUSTED INCOME TAX BENEFIT (EXPENSE)
$
(473)
$
(377)
$
(420)
$
(371)
$
(1,641)
$
(311)
$
(436)
$
(458)
$
(1,205)
(a) Non-GAAP Measure. Adjusted income is a non-GAAP measure. Occidental defines adjusted income as net income excluding the effects of significant transactions and events that affect earnings but vary widely and unpredictably in nature, timing and amount. These events may recur, even across successive reporting periods. This non-GAAP measure is not meant to disassociate those items from management’s performance, but rather is meant to provide useful information to investors interested in comparing Occidental’s earnings performance between periods. Reported net income is considered representative of management’s performance over the long term, and adjusted income is not considered to be an alternative to net income reported in accordance with GAAP.
SCHEDULE 4
Occidental Petroleum Corporation
Segment Results After Tax Allocations
(Amounts in millions, except per share and effective tax rate amounts)
2023
2024
Reported Income (Loss)
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
$
1,069
$
545
$
1,269
$
877
$
3,760
$
673
$
960
$
595
$
2,228
International
216
274
310
363
1,163
296
313
302
911
Exploration
(82)
(92)
(103)
(92)
(369)
(58)
(75)
(53)
(186)
Total Oil & Gas
1,203
727
1,476
1,148
4,554
911
1,198
844
2,953
Chemical
364
337
288
189
1,178
196
227
234
657
Midstream & Marketing
3
(13)
(94)
211
107
(30)
102
500
572
Segment income
1,570
1,051
1,670
1,548
5,839
1,077
1,527
1,578
4,182
Corporate
Interest
(238)
(230)
(230)
(247)
(945)
(284)
(252)
(312)
(848)
Other
(142)
92
(173)
(198)
(421)
(165)
(164)
(194)
(523)
Taxes
73
(53)
108
95
223
78
59
68
205
Income from continuing operations
1,263
860
1,375
1,198
4,696
706
1,170
1,140
3,016
Discontinued operations, net of taxes
—
—
—
—
—
182
—
—
182
Net income
1,263
860
1,375
1,198
4,696
888
1,170
1,140
3,198
Less: Net income attributable to noncontrolling interest
—
—
—
—
—
—
(8)
(7)
(15)
Less: Preferred stock dividends and redemption premiums
(280)
(255)
(219)
(169)
(923)
(170)
(170)
(169)
(509)
Net income attributable to common stockholders
$
983
$
605
$
1,156
$
1,029
$
3,773
$
718
$
992
$
964
$
2,674
Reported diluted income per share
$
1.00
$
0.63
$
1.20
$
1.08
$
3.90
$
0.75
$
1.03
$
0.98
$
2.77
Items Affecting Comparability
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
$
20
$
(164)
$
111
$
—
$
(33)
$
—
$
—
$
(448)
$
(448)
International
—
—
—
25
25
(44)
(10)
—
(54)
Exploration
—
—
—
—
—
—
—
—
—
Total Oil & Gas
20
(164)
111
25
(8)
(44)
(10)
(448)
(502)
Chemical
—
—
—
—
—
(5)
—
—
(5)
Midstream & Marketing
(26)
37
(50)
288
249
24
52
480
556
Segment income (loss)
(6)
(127)
61
313
241
(25)
42
32
49
Corporate
Interest
—
—
—
—
—
(34)
(12)
(6)
(52)
Other
—
204
—
(4)
200
(9)
(11)
(39)
(59)
Taxes
—
(68)
3
10
(55)
—
(20)
—
(20)
Income (loss) from continuing operations
(6)
9
64
319
386
(68)
(1)
(13)
(82)
Discontinued operations, net of taxes
—
—
—
—
—
182
—
—
182
Net income (loss)
(6)
9
64
319
386
114
(1)
(13)
100
Less: Net income attributable to noncontrolling interest
—
—
—
—
—
—
—
—
—
Less: Preferred stock redemption premiums
(80)
(65)
(42)
—
(187)
—
—
—
—
Net income (loss) attributable to common stockholders
$
(86)
$
(56)
$
22
$
319
$
199
$
114
$
(1)
$
(13)
$
100
Adjusted Income (Loss) (Non-GAAP) (a)
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
Domestic
$
1,049
$
709
$
1,158
$
877
$
3,793
$
673
$
960
$
1,043
$
2,676
International
216
274
310
338
1,138
340
323
302
965
Exploration
(82)
(92)
(103)
(92)
(369)
(58)
(75)
(53)
(186)
Total Oil & Gas
1,183
891
1,365
1,123
4,562
955
1,208
1,292
3,455
Chemical
364
337
288
189
1,178
201
227
234
662
Midstream & Marketing
29
(50)
(44)
(77)
(142)
(54)
50
20
16
Adjusted segment income
1,576
1,178
1,609
1,235
5,598
1,102
1,485
1,546
4,133
Corporate
Interest
(238)
(230)
(230)
(247)
(945)
(250)
(240)
(306)
(796)
Other
(142)
(112)
(173)
(194)
(621)
(156)
(153)
(155)
(464)
Taxes
73
15
105
85
278
78
79
68
225
Adjusted income from continuing operations
1,269
851
1,311
879
4,310
774
1,171
1,153
3,098
Less: Net income attributable to noncontrolling interest
—
—
—
—
—
—
(8)
(7)
(15)
Less: Preferred stock dividends
(200)
(190)
(177)
(169)
(736)
(170)
(170)
(169)
(509)
Adjusted income attributable to common stockholders
$
1,069
$
661
$
1,134
$
710
$
3,574
$
604
$
993
$
977
$
2,574
Adjusted diluted earnings per share (Non-GAAP)
$
1.09
$
0.68
$
1.18
$
0.74
$
3.70
$
0.63
$
1.03
$
1.00
$
2.66
Reconciliation - Diluted Earnings Per Share
Reported Diluted Earnings Per Share (GAAP)
$
1.00
$
0.63
$
1.20
$
1.08
$
3.90
$
0.75
$
1.03
$
0.98
$
2.77
After-Tax Adjustments for Items Affecting Comparability
Oil & Gas
Domestic
$
0.02
$
(0.17)
$
0.11
$
—
$
(0.03)
$
—
$
—
$
(0.46)
$
(0.46)
International
—
—
—
0.03
0.03
(0.05)
(0.01)
—
(0.06)
Chemical
—
—
—
—
—
(0.01)
—
—
(0.01)
Midstream & Marketing
(0.03)
0.04
(0.05)
0.30
0.25
0.03
0.05
0.49
0.58
Corporate
Interest
—
—
—
—
—
(0.04)
(0.01)
(0.01)
(0.05)
Other
—
0.22
—
—
0.21
(0.01)
(0.01)
(0.04)
(0.06)
Taxes
—
(0.07)
—
0.01
(0.06)
—
(0.02)
—
(0.02)
Discontinued operations, net of taxes
—
—
—
—
—
0.20
—
—
0.19
Preferred stock redemption premiums
(0.08)
(0.07)
(0.04)
—
(0.19)
—
—
—
—
Total After-Tax Adjustments for Items Affecting Comparability
$
(0.09)
$
(0.05)
$
0.02
$
0.34
$
0.21
$
0.12
$
—
$
(0.02)
$
0.11
Adjusted Diluted Earnings Per Share (Non-GAAP)
$
1.09
$
0.68
$
1.18
$
0.74
$
3.69
$
0.63
$
1.03
$
1.00
$
2.66
Average Diluted Shares Outstanding - Reported (millions)
975.3
958.8
958.2
950.1
960.9
948.6
958.9
975.7
961.4
(a) Non-GAAP Measure. Adjusted income is a non-GAAP measure. Occidental defines adjusted income as net income excluding the effects of significant transactions and events that affect earnings but vary widely and unpredictably in nature, timing and amount. These events may recur, even across successive reporting periods. This non-GAAP measure is not meant to disassociate those items from management’s performance, but rather is meant to provide useful information to investors interested in comparing Occidental’s earnings performance between periods. Reported net income is considered representative of management’s performance over the long term, and adjusted income is not considered to be an alternative to net income reported in accordance with GAAP.
SCHEDULE 5
Occidental Petroleum Corporation
Consolidated Condensed Statements of Operations
(amounts in millions, except per-share amounts)
2023
2024
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
REVENUES AND OTHER INCOME
Net sales
Oil & Gas
$
5,325
$
4,941
$
5,594
$
5,424
$
21,284
$
4,915
$
5,469
$
5,697
$
16,081
Chemical
1,405
1,375
1,309
1,232
5,321
1,186
1,274
1,246
3,706
Midstream & Marketing
751
616
552
632
2,551
99
282
440
821
Eliminations
(256)
(230)
(297)
(116)
(899)
(225)
(208)
(210)
(643)
Total
7,225
6,702
7,158
7,172
28,257
5,975
6,817
7,173
19,965
Interest, dividends and other income
29
28
50
32
139
36
34
60
130
Gains (losses) on sale of assets and other, net
4
1
192
325
522
(1)
28
(79)
(52)
Total
7,258
6,731
7,400
7,529
28,918
6,010
6,879
7,154
20,043
COSTS AND OTHER DEDUCTIONS
Oil and gas lease operating expense
1,081
1,130
1,189
1,277
4,677
1,161
1,179
1,207
3,547
Transportation and gathering expense
384
375
363
359
1,481
353
405
407
1,165
Chemical and midstream costs of sales
745
791
682
898
3,116
742
821
806
2,369
Purchased commodities
498
490
520
501
2,009
86
89
83
258
Selling, general and administrative
241
277
258
307
1,083
259
259
268
786
Other operating and non-operating expense
308
10
328
438
1,084
410
344
334
1,088
Taxes other than on income
306
266
290
225
1,087
235
265
256
756
Depreciation, depletion and amortization
1,721
1,709
1,712
1,723
6,865
1,693
1,775
1,926
5,394
Asset impairments and other charges
—
209
—
—
209
—
—
21
21
Acquisition-related costs
—
—
—
26
26
12
14
49
75
Exploration expense
102
102
125
112
441
66
83
57
206
Interest and debt expense, net
238
230
230
247
945
284
252
312
848
Total
5,624
5,589
5,697
6,113
23,023
5,301
5,486
5,726
16,513
INCOME BEFORE INCOME TAXES AND OTHER ITEMS
1,634
1,142
1,703
1,416
5,895
709
1,393
1,428
3,530
OTHER ITEMS
Income from equity investments and other
100
185
106
143
534
301
242
166
709
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
1,734
1,327
1,809
1,559
6,429
1,010
1,635
1,594
4,239
Income tax expense
(471)
(467)
(434)
(361)
(1,733)
(304)
(465)
(454)
(1,223)
INCOME FROM CONTINUING OPERATIONS
1,263
860
1,375
1,198
4,696
706
1,170
1,140
3,016
Discontinued operations, net of taxes
—
—
—
—
—
182
—
—
182
NET INCOME
1,263
860
1,375
1,198
4,696
888
1,170
1,140
3,198
Less: Net income attributable to noncontrolling interest
—
—
—
—
—
—
(8)
(7)
(15)
Less: Preferred stock dividend and redemption premiums
(280)
(255)
(219)
(169)
(923)
(170)
(170)
(169)
(509)
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
$
983
$
605
$
1,156
$
1,029
$
3,773
$
718
$
992
$
964
$
—
$
2,674
EARNINGS PER SHARE
BASIC EARNINGS PER COMMON SHARE
Income from continuing operations
$
1.08
$
0.68
$
1.30
$
1.16
$
4.22
$
0.60
$
1.10
$
1.03
$
2.75
Discontinued operations, net
—
—
—
—
—
0.21
—
—
0.20
BASIC EARNINGS PER COMMON SHARE
$
1.08
$
0.68
$
1.30
$
1.16
$
4.22
$
0.81
$
1.10
$
1.03
$
2.95
DILUTED EARNINGS PER COMMON SHARE
Income from continuing operations
$
1.00
$
0.63
$
1.20
$
1.08
$
3.90
$
0.56
$
1.03
$
0.98
$
2.58
Discontinued operations, net
—
—
—
—
—
0.19
—
—
0.19
DILUTED EARNINGS PER COMMON SHARE
$
1.00
$
0.63
$
1.20
$
1.08
$
3.90
$
0.75
$
1.03
$
0.98
$
2.77
DIVIDENDS PER COMMON SHARE
$
0.18
$
0.18
$
0.18
$
0.18
$
0.72
$
0.22
$
0.22
$
0.22
$
0.66
AVERAGE COMMON SHARES OUTSTANDING
BASIC
901.2
889.3
884.0
881.0
889.2
884.1
893.8
927.5
902.1
DILUTED
975.3
958.8
958.2
950.1
960.9
948.6
958.9
975.7
961.4
INCOME TAX BENEFIT (EXPENSE)
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
CURRENT
Federal
$
(265)
$
(181)
$
(243)
$
(182)
$
(871)
$
(243)
$
(303)
$
(286)
$
(832)
State and local
(18)
(14)
(21)
(39)
(92)
(12)
(12)
(19)
(43)
International
(171)
(191)
(120)
(231)
(713)
(140)
(194)
(196)
(530)
Total
(454)
(386)
(384)
(452)
(1,676)
(395)
(509)
(501)
(1,405)
DEFERRED
Federal
(14)
(5)
(56)
38
(37)
81
42
54
177
State and local
(3)
(3)
(2)
33
25
2
(1)
(3)
(2)
International
—
(73)
8
20
(45)
8
3
(4)
7
Total
(17)
(81)
(50)
91
(57)
91
44
47
182
TOTAL INCOME TAX EXPENSE
$
(471)
$
(467)
$
(434)
$
(361)
$
(1,733)
$
(304)
$
(465)
$
(454)
$
(1,223)
SCHEDULE 6
Occidental Petroleum Corporation
Consolidated Condensed Balance Sheets
(amounts in millions)
2023
2024
MAR
JUN
SEP
DEC
MAR
JUN
SEP
DEC
CURRENT ASSETS
Cash and cash equivalents
$
1,165
$
486
$
611
$
1,426
$
1,272
$
1,845
$
1,759
Trade receivables, net
3,272
2,850
3,674
3,195
3,271
3,896
3,924
Inventories
2,311
2,021
1,975
2,022
2,131
2,813
2,275
Other current assets
1,394
2,097
2,006
1,732
1,671
1,538
1,596
Total current assets
8,142
7,454
8,266
8,375
8,345
10,092
9,554
—
INVESTMENTS IN UNCONSOLIDATED ENTITIES
3,161
3,431
3,320
3,224
3,400
3,460
3,195
PROPERTY, PLANT AND EQUIPMENT
Gross property, plant and equipment
122,126
123,891
124,941
126,811
128,542
130,222
138,889
Accumulated depreciation, depletion and amortization
(63,957)
(65,550)
(66,671)
(68,282)
(69,779)
(71,352)
(69,547)
Net property, plant and equipment
58,169
58,341
58,270
58,529
58,763
58,870
69,342
—
OPERATING LEASE ASSETS
852
827
854
1,130
1,038
1,022
961
OTHER LONG-TERM ASSETS
1,276
1,146
1,117
2,750
2,731
2,772
2,751
TOTAL ASSETS
$
71,600
$
71,199
$
71,827
$
74,008
$
74,277
$
76,216
$
85,803
$
—
CURRENT LIABILITIES
Current maturities of long-term debt
$
139
$
158
$
1,224
$
1,202
$
1,203
$
1,347
$
1,179
Preferred stock redemption payable
712
304
—
—
—
—
—
Current operating lease liabilities
287
284
312
446
424
410
376
Accounts payable
3,514
3,557
3,908
3,646
3,827
4,282
3,935
Accrued liabilities
2,788
3,153
3,497
3,854
3,358
3,660
4,051
Total current liabilities
7,440
7,456
8,941
9,148
8,812
9,699
9,541
—
LONG-TERM DEBT, NET
19,645
19,669
18,597
18,536
18,545
18,390
25,456
DEFERRED CREDITS AND OTHER LIABILITIES
Deferred income taxes, net
5,527
5,605
5,666
5,764
5,728
5,680
5,630
Asset retirement obligations
3,618
3,667
3,636
3,882
3,867
3,848
3,888
Pension and postretirement obligations
977
978
910
931
933
935
933
Environmental remediation liabilities
890
867
860
889
870
857
847
Operating lease liabilities
595
576
577
727
664
668
638
Other
3,349
3,270
3,328
3,782
3,891
3,880
3,936
Total deferred credits and other liabilities
14,956
14,963
14,977
15,975
15,953
15,868
15,872
—
EQUITY
Preferred stock, $1.00 per share par value
9,130
8,621
8,287
8,287
8,287
8,287
8,287
Common stock, $0.20 per share par value
221
221
221
222
223
227
233
Treasury stock
(14,524)
(14,958)
(15,573)
(15,582)
(15,582)
(15,591)
(15,591)
Additional paid-in capital
17,159
17,218
17,326
17,422
17,456
17,928
19,802
Retained earnings
17,318
17,762
18,758
19,626
20,147
20,938
21,694
Accumulated other comprehensive income (loss)
255
247
293
275
280
264
249
Total stockholder's equity
29,559
29,111
29,312
30,250
30,811
32,053
34,674
—
Noncontrolling interest
—
—
—
99
156
206
260
Total equity
29,559
29,111
29,312
30,349
30,967
32,259
34,934
—
TOTAL LIABILITIES AND EQUITY
$
71,600
$
71,199
$
71,827
$
74,008
$
74,277
$
76,216
$
85,803
$
—
SCHEDULE 7
Occidental Petroleum Corporation
Consolidated Condensed Statements of Cash Flows and Detail of CAPEX and DD&A
(amounts in millions)
2023
2024
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
OPERATING CASH FLOW
Net income
$
1,263
$
860
$
1,375
$
1,198
$
4,696
$
888
$
1,170
$
1,140
$
3,198
Depreciation, depletion and amortization (see detail below)
1,721
1,709
1,712
1,723
6,865
1,693
1,775
1,926
5,394
Deferred income tax provision (benefit)
17
81
50
(91)
57
(91)
(44)
(47)
(182)
Asset impairments and other non-cash charges, net
152
1
202
(325)
30
(44)
143
131
230
Operating cash flow before working capital (Non-GAAP)
(see below) (a)
3,153
2,651
3,339
2,505
11,648
2,446
3,044
3,150
8,640
Working capital changes
(283)
419
(210)
734
660
(439)
(650)
632
(457)
Operating cash flow (GAAP)
2,870
3,070
3,129
3,239
12,308
2,007
2,394
3,782
8,183
INVESTING CASH FLOW
Capital expenditures (see detail below)
(1,461)
(1,646)
(1,619)
(1,544)
(6,270)
(1,783)
(1,771)
(1,683)
(5,237)
Purchases of assets, businesses and equity investments, net
(151)
11
(80)
(493)
(713)
(142)
(45)
(8,850)
(9,037)
Proceeds from sales of assets and equity investments, net
54
26
325
43
448
98
50
1,514
1,662
Changes in capital accrual
(20)
25
(53)
73
25
51
(75)
(15)
(39)
Other investing activities
(20)
(355)
(47)
(48)
(470)
(34)
(30)
(85)
(149)
Investing cash flow
(1,598)
(1,939)
(1,474)
(1,969)
(6,980)
(1,810)
(1,871)
(9,119)
(12,800)
FINANCING CASH FLOW
Cash dividends paid
(320)
(368)
(347)
(330)
(1,365)
(332)
(366)
(371)
(1,069)
Preferred stock redemption
—
(982)
(679)
—
(1,661)
—
—
—
—
Purchases of treasury stock
(732)
(445)
(434)
(187)
(1,798)
—
(9)
—
(9)
Proceeds from debt issuance
—
—
—
—
—
—
—
9,612
9,612
Payments of debt
(22)
—
—
—
(22)
—
—
(4,007)
(4,007)
Proceeds from issuance of common stock
30
7
55
43
135
88
416
67
571
Other financing activities
(36)
(28)
(134)
19
(179)
(84)
(2)
34
(52)
Financing cash flow
(1,080)
(1,816)
(1,539)
(455)
(4,890)
(328)
39
5,335
5,046
Cash Flow From Discontinued Operations
—
—
—
—
—
—
—
(100)
(100)
Increase (decrease) in cash and cash equivalents and
restricted cash and restricted cash equivalents
192
(685)
116
815
438
(131)
562
(102)
329
Cash and cash equivalents and restricted cash and
restricted cash equivalents - beginning of period
1,026
1,218
533
649
1,026
1,464
1,333
1,895
1,464
Cash and cash equivalents and restricted cash and
cash equivalents - end of period
$
1,218
$
533
$
649
$
1,464
$
1,464
$
1,333
$
1,895
$
1,793
$
1,793
Capital Expenditures
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
$
(1,256)
$
(1,360)
$
(1,321)
$
(1,023)
$
(4,960)
$
(1,472)
$
(1,349)
$
(1,268)
$
(4,089)
Chemical
(56)
(123)
(111)
(245)
(535)
(80)
(166)
(164)
(410)
Midstream & Marketing
(136)
(141)
(151)
(228)
(656)
(205)
(221)
(216)
(642)
Corporate
(13)
(22)
(36)
(48)
(119)
(26)
(35)
(35)
(96)
Total Capital Expenditures (GAAP)
$
(1,461)
$
(1,646)
$
(1,619)
$
(1,544)
$
(6,270)
$
(1,783)
$
(1,771)
$
(1,683)
$
(5,237)
Contributions from noncontrolling interest
—
—
—
98
98
57
42
47
146
Capital Expenditures, Net of Noncontrolling Interest (Non-GAAP)
$
(1,461)
$
(1,646)
$
(1,619)
$
(1,446)
$
(6,172)
$
(1,726)
$
(1,729)
$
(1,636)
$
(5,091)
Depreciation, Depletion and Amortization
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Oil & Gas
United States
$
1,390
$
1,371
$
1,393
$
1,405
$
5,559
$
1,365
$
1,447
$
1,597
$
4,409
International
140
152
132
129
553
132
126
125
383
Chemical
88
89
89
90
356
87
91
92
270
Midstream & Marketing
83
81
81
81
326
84
82
83
249
Corporate
20
16
17
18
71
25
29
29
83
Total Depreciation, Depletion and Amortization
$
1,721
$
1,709
$
1,712
$
1,723
$
6,865
$
1,693
$
1,775
$
1,926
$
5,394
Free Cash Flow Before Working Capital (Non-GAAP) (a)
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Operating cash flow (GAAP)
$
2,870
$
3,070
$
3,129
$
3,239
$
12,308
$
2,007
$
2,394
$
3,782
$
8,183
Plus: Working capital and other, net
283
(419)
210
(734)
(660)
439
650
(632)
457
Operating cash flow before working capital (Non-GAAP)
3,153
2,651
3,339
2,505
11,648
2,446
3,044
3,150
8,640
Less: Capital expenditures, net of noncontrolling interest (Non-GAAP)
(1,461)
(1,646)
(1,619)
(1,446)
(6,172)
(1,726)
(1,729)
(1,636)
(5,091)
Free Cash Flow Before Working Capital (Non-GAAP)
$
1,692
$
1,005
$
1,720
$
1,059
$
5,476
$
720
$
1,315
$
1,514
$
3,549
(a) Non-GAAP Measures. Operating cash flow before working capital, capital expenditures, net of noncontrolling interest and free cash flow before working capital are non-GAAP measures. Occidental defines operating cash flow before working capital as operating cash flow less working capital. Capital expenditures, net of noncontrolling interest is defined as capital expenditures less contributions from noncontrolling interest. Free cash flow before working capital is defined as operating cash flow before working capital less capital expenditures, net of noncontrolling interest. These non-GAAP measures are not meant to disassociate those items from management's performance, but rather are meant to provide useful information to investors interested in comparing Occidental's performance between periods. Reported operating cash flow and capital expenditures are considered representative of management's performance over the long term, and operating cash flow before working capital, capital expenditures, net of noncontrolling interest and free cash flow before working capital are not considered to be alternatives to reported operating cash flow and capital expenditures in accordance with GAAP.
SCHEDULE 8
Occidental Petroleum Corporation
Oil & Gas Net Production Volumes Per Day by Geographical Locations
TOTAL REPORTED PRODUCTION
2023
2024
REPORTED NET MBOE VOLUMES PER DAY:
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
United States
Permian
579
582
588
588
584
567
587
729
628
Rockies & Other Domestic
264
273
263
285
271
286
306
321
305
Gulf of Mexico
171
135
146
127
145
90
138
136
121
Total
1,014
990
997
1,000
1,000
943
1,031
1,186
1,054
International
Algeria & Other International
41
34
30
38
35
31
33
31
32
Al Hosn
61
88
88
92
83
92
91
91
91
Dolphin
36
39
39
40
39
36
39
39
38
Oman
68
67
66
64
66
70
64
65
66
Total
206
228
223
234
223
229
227
226
227
TOTAL REPORTED PRODUCTION
1,220
1,218
1,220
1,234
1,223
1,172
1,258
1,412
1,281
REPORTED NET PRODUCTION
VOLUMES PER DAY BY COMMODITY:
United States
Oil (MBBL)
Permian
337
333
339
338
337
323
339
402
355
Rockies & Other Domestic
73
76
72
87
77
89
98
94
94
Gulf of Mexico
141
112
123
105
120
75
116
115
102
Total
551
521
534
530
534
487
553
611
551
NGL (MBBL)
Permian
136
141
145
138
140
136
136
186
153
Rockies & Other Domestic
94
100
97
98
97
100
103
112
105
Gulf of Mexico
13
10
10
10
11
6
10
9
8
Total
243
251
252
246
248
242
249
307
266
Natural Gas (MMCF)
Permian
637
646
625
674
644
645
671
848
722
Rockies & Other Domestic
583
586
565
600
584
584
630
691
636
Gulf of Mexico
99
78
77
72
81
55
70
69
65
Total
1,319
1,310
1,267
1,346
1,309
1,284
1,371
1,608
1,423
International
Oil (MBBL)
Algeria and Other International
34
28
25
32
29
25
27
26
26
Al Hosn
10
15
15
16
14
16
15
15
15
Dolphin
6
6
6
6
6
6
6
6
6
Oman
58
58
57
54
57
59
54
55
56
Total
108
107
103
108
106
106
102
102
103
NGL (MBBL)
Algeria and Other International
4
3
2
3
3
4
3
2
3
Al Hosn
18
25
26
27
24
27
27
27
27
Dolphin
7
8
8
8
8
7
8
8
8
Total
29
36
36
38
35
38
38
37
38
Natural Gas (MMCF)
Algeria and Other International
15
15
15
15
15
14
19
20
16
Al Hosn
196
289
284
295
267
295
291
292
293
Dolphin
140
152
149
156
151
140
152
152
146
Oman
62
53
53
60
56
63
59
57
60
Total
413
509
501
526
489
512
521
521
515
SCHEDULE 9
Occidental Petroleum Corporation
Oil & Gas Net Sales Volumes Per Day and Realized Prices by Geographical Locations
2023
2024
NET SALES MBOE VOLUMES PER DAY:
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
United States
1,014
990
997
1,000
1,000
943
1,031
1,186
1,054
International
Algeria and Other International
36
36
30
36
35
33
33
29
32
Al Hosn
61
88
88
92
82
93
91
91
91
Dolphin
35
39
40
40
39
36
39
40
38
Oman
68
69
67
62
66
70
66
65
67
Total
200
232
225
230
222
232
229
225
228
TOTAL REPORTED SALES
1,214
1,222
1,222
1,230
1,222
1,175
1,260
1,411
1,282
REALIZED PRICES
United States
Oil ($/BBL)
$
73.63
$
72.70
$
81.36
$
77.91
$
76.42
$
75.54
$
79.79
$
74.81
$
76.68
NGL ($/BBL)
$
23.39
$
17.80
$
20.22
$
19.50
$
20.19
$
21.17
$
20.19
$
19.50
$
20.22
Natural Gas ($/MCF)
$
3.01
$
1.36
$
1.92
$
1.88
$
2.04
$
1.61
$
0.54
$
0.40
$
0.81
International
Oil ($/BBL)
$
77.42
$
77.76
$
77.32
$
83.64
$
79.03
$
78.29
$
80.40
$
78.54
$
79.07
NGL ($/BBL)
$
32.98
$
28.45
$
26.59
$
30.18
$
29.35
$
28.33
$
28.11
$
28.48
$
28.31
Natural Gas ($/MCF)
$
1.95
$
1.88
$
1.87
$
1.85
$
1.88
$
1.87
$
1.91
$
1.90
$
1.89
Total Worldwide
Oil ($/BBL)
$
74.22
$
73.59
$
80.70
$
78.85
$
76.85
$
76.04
$
79.89
$
75.33
$
77.06
NGL ($/BBL)
$
24.41
$
19.08
$
21.04
$
20.93
$
21.32
$
22.14
$
21.23
$
20.47
$
21.22
Natural Gas ($/MCF)
$
2.76
$
1.50
$
1.90
$
1.88
$
2.00
$
1.68
$
0.92
$
0.76
$
1.10
Index Prices
WTI Oil ($/BBL)
$
76.13
$
73.83
$
82.26
$
78.32
$
77.64
$
76.96
$
80.56
$
75.09
$
77.54
Brent Oil ($/BBL)
$
82.20
$
78.02
$
86.08
$
82.69
$
82.25
$
81.83
$
84.95
$
78.41
$
81.73
NYMEX Natural Gas ($/MCF)
$
3.88
$
2.30
$
2.59
$
2.97
$
2.94
$
2.35
$
1.99
$
2.37
$
2.24
Percentage of Index Prices
Worldwide Oil as a percentage of WTI
97
%
100
%
98
%
101
%
99
%
99
%
99
%
100
%
99
%
Worldwide Oil as a percentage of Brent
90
%
94
%
94
%
95
%
93
%
93
%
94
%
96
%
94
%
Worldwide NGL as a percentage of WTI
32
%
26
%
26
%
27
%
27
%
29
%
26
%
27
%
27
%
Worldwide NGL as a percentage of Brent
30
%
24
%
24
%
25
%
26
%
27
%
25
%
26
%
26
%
Domestic Natural Gas as a percentage of NYMEX
78
%
59
%
74
%
63
%
69
%
68
%
27
%
17
%
36
%
SCHEDULE 10
Occidental Petroleum Corporation
Oil & Gas Metrics
2023
2024
Qtr 1
Qtr 2
Qtr 3
Qtr 4
TY
Qtr 1
Qtr 2
Qtr 3
Qtr 4
YTD
Lease operating expenses ($/BOE)
United States
$
9.23
$
9.79
$
10.20
$
10.96
$
10.05
$
10.31
$
9.85
$
8.68
$
9.54
International
$
13.24
$
11.72
$
12.21
$
12.73
$
12.45
$
13.10
$
12.23
$
12.55
$
12.63
Total Oil and Gas
$
9.89
$
10.16
$
10.57
$
11.29
$
10.48
$
10.86
$
10.28
$
9.30
$
10.09
Transportation costs ($/BOE)
United States
$
3.81
$
3.75
$
3.74
$
3.68
$
3.74
$
3.89
$
4.12
$
3.54
$
3.83
Total Oil and Gas
$
3.33
$
3.18
$
3.19
$
3.10
$
3.20
$
3.25
$
3.49
$
3.09
$
3.27
Taxes other than on income ($/BOE)
United States
$
2.63
$
2.59
$
2.97
$
2.32
$
2.63
$
2.64
$
2.74
$
2.26
$
2.53
Total Oil and Gas
$
2.71
$
2.53
$
2.47
$
1.94
$
2.41
$
2.17
$
2.30
$
1.95
$
2.13
DD&A expense ($/BOE)
United States
$
15.24
$
15.21
$
15.18
$
15.26
$
15.22
$
15.91
$
15.42
$
14.63
$
15.27
International
$
7.77
$
7.18
$
6.38
$
6.13
$
6.83
$
6.23
$
6.04
$
6.05
$
6.11
Total Oil and Gas
$
14.00
$
13.69
$
13.56
$
13.56
$
13.70
$
14.00
$
13.72
$
13.27
$
13.64
G&A and other operating expenses ($/BOE)
$
2.80
$
2.48
$
2.58
$
3.35
$
2.81
$
3.34
$
2.86
$
2.43
$
2.85
Exploration Expense ($ millions)
United States
$
90
$
45
$
99
$
89
$
323
$
36
$
36
$
19
$
91
International
12
57
26
23
118
30
47
38
115
Total Exploration Expense
$
102
$
102
$
125
$
112
$
441
$
66
$
83
$
57
$
206
Capital Expenditures ($ millions)
Permian
$
(665)
$
(778)
$
(678)
$
(450)
$
(2,571)
$
(725)
$
(621)
$
(660)
$
(2,006)
Rockies & Other Domestic
(138)
(199)
(209)
(198)
(744)
(210)
(205)
(217)
(632)
Gulf of Mexico
(110)
(89)
(110)
(91)
(400)
(249)
(175)
(148)
(572)
International
(138)
(128)
(109)
(120)
(495)
(142)
(124)
(125)
(391)
Exploration Drilling
(205)
(166)
(215)
(164)
(750)
(146)
(224)
(118)
(488)
Total Oil and Gas
$
(1,256)
$
(1,360)
$
(1,321)
$
(1,023)
$
(4,960)
$
(1,472)
$
(1,349)
$
(1,268)
$
(4,089)
Mentions · how they’re counted
| Category | Underlined | Word counter | Model’s count |
|---|---|---|---|
| AI AI, artificial intelligence, generative AI, machine learning, large language model, LLM | 0 | — | — |
| Layoffs layoffs, RIF, headcount reduction, workforce optimization, restructuring | 2 | — | — |
| Recession recession, downturn, contraction, slowdown | 0 | — | — |
| Tariffs tariff, trade war, trade barriers, trade restrictions, trade policy | 0 | — | — |
| Buybacks share repurchase, buyback program | 0 | — | — |
Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.
Source: SEC EDGAR · public domain · Highlights by Palanor