Skip to content
PalanorPalanor

Palanor Data/OXY

Earnings release · 8-K exhibit

Occidental Petroleum · Earnings release

OXY · Energy

Filed 2024-11-12 · CY2024 Q4 · Company’s FY2024 Q3 · 9,262 words

Read the original on sec.gov ↗

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

CategoryUnderlinedWord counterModel’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