Skip to content
PalanorPalanor

Palanor Data/OXY

Earnings release · 8-K exhibit

Occidental Petroleum · Earnings release

OXY · Energy

Filed 2025-02-18 · CY2025 Q1 · Company’s FY2024 Q4 · 12,273 words

Read the original on sec.gov ↗

EX-99.12oxyex99112-31x24earningsre.htmEX-99.1 Document

PRESS RELEASE

Occidental Announces 4th Quarter 2024 Results

•Progressed on Occidental's deleveraging priorities:

–Completed our near-term debt repayment target of $4.5 billion

–Announced additional $1.2 billion of divestitures in the first quarter of 2025

•Increased quarterly dividend by 9% to $0.24 per share, payable April 15, 2025, to stockholders of record as of March 10, 2025

•Strong operational performance drove operating cash flow of $3.6 billion and operating cash flow before working capital of $3.1 billion

•Capital spending of $1.8 billion and contributions from noncontrolling interest of $54 million resulted in quarterly free cash flow before working capital of $1.4 billion

•Total company production of 1,463 Mboed exceeded the mid-point of guidance by 13 Mboed

•Midstream and marketing and Chemical segments exceeded income guidance

•Worldwide year-end proved reserves of 4.6 billion BOE with reserves replacement - all-in of 230% and reserves replacement - organic of 112%

HOUSTON — February 18, 2025 — Occidental (NYSE: OXY) today announced a net loss attributable to common stockholders of $297 million, or $0.32 per diluted share, and adjusted income attributable to common stockholders of $792 million, or $0.80 per diluted share, for the fourth quarter of 2024. Fourth quarter of 2024 after-tax items affecting comparability of $1.1 billion mainly comprised of booking a long-term environmental liability increase based on a recent federal court ruling. Occidental has appealed the ruling and will seek cost recovery from all potentially responsible parties. It is expected that the cash outlay for remediation costs will be expended over 10 to 20 years, or more.

"Our teams continued to demonstrate industry-leading performance during the fourth quarter of 2024, outperforming guidance across all three segments and delivering record U.S. production while improving our capital efficiency," said President and Chief Executive Officer Vicki Hollub. "Our operational excellence translated to another quarter of strong financial results, highlighted by our fourth quarter operating cash flow, enabling us to achieve our near-term debt repayment target of $4.5 billion. Additional key differentiators for Occidental are our 2024 all-in reserve replacement of 230% and organic reserves replacement of 112%, which are indicators of our long-term sustainability."

QUARTERLY RESULTS

Oil and Gas

Oil and gas pre-tax income for the fourth quarter of 2024 was $1.2 billion, compared to pre-tax income of $1.2 billion for the third quarter of 2024. For the fourth quarter of 2024, average WTI and Brent marker prices were $70.27 per barrel and $73.97 per barrel, respectively. Average worldwide realized crude oil prices decreased by 7% from the prior quarter to $69.73 per barrel. Average worldwide realized natural gas liquids prices increased by 6% from the prior quarter to $21.80 per barrel. Average domestic realized gas prices increased by 215% from the prior quarter to $1.26 per thousand cubic feet (Mcf).

Total average global production of 1,463 thousand barrels of oil equivalent per day (Mboed) for the fourth quarter of 2024 exceeded the mid-point of guidance by 13 Mboed, led by Permian and Rockies & Other Domestic, while Gulf of America and International average daily production both came within guidance.

Oil and Gas Proved Reserves

As of December 31, 2024, Occidental's worldwide proved reserves totaled 4.6 billion barrels of oil equivalent (BOE), compared to 4.0 billion BOE for the same period in the prior year. Proved reserve additions were mainly driven by purchases of 623 million BOE, primarily from the CrownRock Acquisition, extensions and discoveries of 326 million BOE, mostly in the Permian Basin, and positive revisions associated with infill development projects of 112 million BOE, primarily in the DJ and Permian Basins. The 2024 Reserves Replacement - All-In was 230% and the three-year average Reserves Replacement - All-In was 181%. The 2024 Reserves Replacement - Organic was 112% and the three-year average Reserves Replacement - Organic was 137%.

OxyChem

OxyChem pre-tax income exceeded guidance at $270 million for the fourth quarter of 2024. The decrease in fourth quarter OxyChem income, compared to third quarter of 2024 income, resulted primarily from lower realized polyvinyl chloride (PVC) pricing and lower seasonal fourth quarter demand across most product lines. This decrease was partially offset by advantageous commercial thresholds triggered in the fourth quarter.

Midstream and Marketing

Midstream and marketing pre-tax results for the fourth quarter of 2024 reflected a loss of $134 million, which included net derivative losses of $88 million. WES equity method investment income for the fourth quarter was $142 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, free cash flow before working capital and adjusted selling, general and administrative (SG&A), other operating and non-operating expenses, 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 from continuing operations before working capital, capital expenditures, net of noncontrolling interest, free cash flow before working capital and adjusted SG&A, other operating and non-operating expenses 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 from continuing operations before working capital, capital expenditures, net of noncontrolling interest, free cash flow before working capital and adjusted SG&A, other operating and non-operating expenses may differ from similarly titled measures provided by other companies in our industry and as a result may not be comparable.

This press release also refers to F&D Costs and reserves replacement ratio, which are non-GAAP measures that Occidental believes are widely used in our industry, as well as by analysts and investors, to measure and evaluate the cost of replacing annual production and adding proved reserves. Occidental's definitions of these non-GAAP measures may differ from similarly titled

measures provided by other companies and as a result may not be comparable. F&D Costs - All-In is calculated by dividing total costs incurred for the year as defined by GAAP by the sum of proved reserves revisions, improved recovery, extensions and discoveries and purchases of minerals in place for the year. F&D Costs - Organic excludes from F&D Costs - All-In both the property acquisition costs and purchases of minerals in place, and F&D Costs - Program Additions further excludes price and other revisions that are not infills. Reserves Replacement - All-In is calculated by dividing the sum of proved reserves revisions, improved recovery, extensions and discoveries and purchases and sales of minerals in place for the year by current year production.

Reserves Replacement - Organic excludes from Reserves Replacement - All-In purchases and sales of minerals in place for the year. Reserves Replacement - Program Additions further excludes price and other revisions that are not infills.

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 America. 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, mergers and joint ventures, such as difficulties integrating businesses, uncertainty associated with financial projections or 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 (including geopolitical, trade, tariff and regulatory uncertainties), 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, 2024, 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

Fourth 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

11.Reserves Replacement and Multi-Year Data - Worldwide

12.Reserves Replacement and Multi-Year Data - United States Only

13.Total Proved Reserves

14.Proved Oil Reserves

15.Proved NGL Reserves

16.Proved Natural Gas Reserves

17.Costs Incurred

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

TY

Net Income ($ millions)

Reported income attributable to common stockholders

$

983

$

605

$

1,156

$

1,029

$

3,773

$

718

$

992

$

964

(297)

$

2,377

Reported EPS - Diluted ($/share)

$

1.00

$

0.63

$

1.20

$

1.08

$

3.90

$

0.75

$

1.03

$

0.98

$

(0.32)

$

2.44

Effective tax rate on reported income (loss) (%)

27

%

35

%

24

%

23

%

27

%

30

%

28

%

28

%

29

%

(a)

29

%

Adjusted income attributable to common stockholders (Non-GAAP) (b)

$

1,069

$

661

$

1,134

$

710

$

3,574

$

604

$

993

$

977

792

$

3,366

Adjusted EPS - Diluted (Non-GAAP) ($/share) (c)

$

1.09

$

0.68

$

1.18

$

0.74

$

3.70

$

0.63

$

1.03

$

1.00

$

0.80

$

3.46

Effective tax rate on adjusted income (loss) (%)

27

%

31

%

24

%

30

%

28

%

29

%

27

%

28

%

22

%

27

%

Average Shares Outstanding - Reported Income

Basic (millions)

901.2

889.3

884.0

881.0

889.2

884.1

893.8

927.5

940.8

911.8

Diluted (millions)

975.3

958.8

958.2

950.1

960.9

948.6

958.9

975.7

940.8

967.1

Average Shares Outstanding - Adjusted Income (Non-GAAP)

Basic (millions)

901.2

889.3

884.0

881.0

889.2

884.1

893.8

927.5

940.8

911.8

Diluted (millions)

975.3

958.8

958.2

950.1

960.9

948.6

958.9

975.7

983.9

967.1

Daily Production Volumes

Total US (MBOE/D)

1,014

990

997

1,000

1,000

943

1,031

1,186

1,233

1,099

US Oil (MBBL/D)

551

521

534

530

534

487

553

611

634

571

Worldwide Production (MBOE/D)

1,220

1,218

1,220

1,234

1,223

1,172

1,258

1,412

1,463

1,327

Worldwide Sales (MBOE/D)

1,214

1,222

1,222

1,230

1,222

1,175

1,260

1,411

1,463

1,328

Commodity Price Realizations

Worldwide Oil ($/BBL)

$

74.22

$

73.59

$

80.70

$

78.85

$

76.85

$

76.04

$

79.89

$

75.33

$

69.73

$

75.05

Worldwide NGL ($/BBL)

$

24.41

$

19.08

$

21.04

$

20.93

$

21.32

$

22.14

$

21.23

$

20.47

$

21.80

$

21.38

Domestic Gas ($/MCF)

$

3.01

$

1.36

$

1.92

$

1.88

$

2.04

$

1.61

$

0.54

$

0.40

$

1.26

$

0.94

Cash Flows ($ millions)

Operating cash flow before working capital (Non-GAAP) (d)

$

3,153

$

2,651

$

3,339

$

2,505

$

11,648

$

2,446

$

3,044

$

3,150

3,077

$

11,717

Working capital changes

$

(283)

$

419

$

(210)

$

734

$

660

$

(439)

$

(650)

$

632

479

$

22

Operating cash flow

$

2,870

$

3,070

$

3,129

$

3,239

$

12,308

$

2,007

$

2,394

$

3,782

3,556

$

11,739

Capital expenditures, net of noncontrolling interest (Non-GAAP) (d)

$

(1,461)

$

(1,646)

$

(1,619)

$

(1,446)

$

(6,172)

$

(1,726)

$

(1,729)

$

(1,636)

(1,727)

$

(6,818)

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

$

2,377

Reported EPS - Diluted ($/share)

$

1.00

$

1.63

$

2.83

$

3.90

$

0.75

$

1.78

$

2.77

$

2.44

Effective tax rate on reported income (loss) (%)

27

%

31

%

27

%

27

%

30

%

29

%

29

%

29

%

Adjusted income attributable to common stockholders (Non-GAAP) (b)

$

1,069

$

1,730

$

2,864

$

3,574

$

604

$

1,597

$

2,574

$

3,366

Adjusted EPS - Diluted (Non-GAAP) ($/share) (c)

$

1.09

$

1.78

$

2.95

$

3.70

$

0.63

$

1.66

$

2.66

$

3.46

Effective tax rate on adjusted income (loss) (%)

27

%

29

%

28

%

28

%

29

%

28

%

28

%

27

%

Average Shares Outstanding - Reported Income

Basic (millions)

901.2

895.6

891.9

889.2

884.1

889.2

902.1

911.8

Diluted (millions)

975.3

967.4

964.4

960.9

948.6

954.1

961.4

967.1

Average Shares Outstanding - Adjusted Income

Basic (millions)

901.2

895.6

891.9

889.2

884.1

889.2

902.1

911.8

Diluted (millions)

975.3

967.4

964.4

960.9

948.6

954.1

961.4

967.1

Daily Production Volumes

Total US (MBOE/D)

1,014

1,002

1,000

1,000

943

987

1,054

1,099

US Oil (MBBL/D)

551

535

535

534

487

520

551

571

Worldwide Production (MBOE/D)

1,220

1,219

1,219

1,223

1,172

1,215

1,281

1,327

Worldwide Sales (MBOE/D)

1,214

1,220

1,220

1,222

1,175

1,218

1,282

1,328

Commodity Price Realizations

Worldwide Oil ($/BBL)

$

74.22

$

73.91

$

76.19

$

76.85

$

76.04

$

78.06

$

77.06

$

75.05

Worldwide NGL ($/BBL)

$

24.41

$

21.67

$

21.45

$

21.32

$

22.14

$

21.68

$

21.22

$

21.38

Domestic Gas ($/MCF)

$

3.01

$

2.18

$

2.09

$

2.04

$

1.61

$

1.06

$

0.81

$

0.94

Cash Flows ($ millions)

Operating cash flows before working capital (Non-GAAP) (d)

$

3,153

$

5,804

$

9,143

$

11,648

$

2,446

$

5,490

$

8,640

$

11,717

Working capital changes

$

(283)

$

136

$

(74)

$

660

$

(439)

$

(1,089)

$

(457)

$

22

Operating cash flow

$

2,870

$

5,940

$

9,069

$

12,308

$

2,007

$

4,401

$

8,183

$

11,739

Capital expenditures, net of noncontrolling interest (Non-GAAP) (c)

$

(1,461)

$

(3,107)

$

(4,726)

$

(6,172)

$

(1,726)

$

(3,455)

$

(5,091)

$

(6,818)

(a) Percentage impacted by reported net loss.

(b) See schedule 3 for non-GAAP reconciliation.

(c) See schedule 4 for non-GAAP reconciliation.

(d) 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

TY

Oil & Gas

Domestic

Gains (losses) on sales of assets and other, net

$

—

$

—

$

142

$

—

$

142

$

—

$

—

$

(572)

$

(13)

$

(585)

Legal settlement gain

26

—

—

—

26

—

—

—

—

—

Asset impairments

—

(209)

—

—

(209)

—

—

—

(334)

(334)

Total Domestic

26

(209)

142

—

(41)

—

—

(572)

(347)

(919)

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)

(347)

(973)

Chemical

Legal reserves

—

—

—

—

—

(6)

—

—

(10)

(16)

Total Chemical

—

—

—

—

—

(6)

—

—

(10)

(16)

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

(88)

(32)

Total Midstream & Marketing

(34)

48

(64)

290

240

31

67

611

(88)

621

Corporate

Acquisition-related costs (b)

—

—

—

(6)

(6)

(56)

(29)

(56)

(9)

(150)

Gains on sales of assets and other, net

—

—

—

—

—

—

—

—

48

48

Passaic environmental reserve

—

—

—

—

—

—

—

—

(925)

(925)

Environmental receivable valuation allowance adjustment

—

260

—

—

260

—

—

—

(84)

(84)

Total Corporate

—

260

—

(6)

254

(56)

(29)

(56)

(970)

(1,111)

State tax rate revaluation

—

—

—

10

10

—

—

—

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

316

318

Preferred stock redemption premium

(80)

(65)

(42)

—

(187)

—

—

—

—

—

Discontinued operations, net of taxes

—

—

—

—

—

182

—

—

—

182

Total

$

(86)

$

(56)

$

22

$

319

$

199

$

114

$

(1)

$

(13)

$

(1,089)

$

(989)

2023

2024

After Tax Allocations

Qtr 1

Qtr 2

Qtr 3

Qtr 4

TY

Qtr 1

Qtr 2

Qtr 3

Qtr 4

TY

Oil & Gas

Domestic

Gains (losses) on sales of assets and other, net

$

—

$

—

$

111

$

—

$

111

$

—

$

—

$

(448)

$

(10)

$

(458)

Legal settlement gain

20

—

—

—

20

—

—

—

—

—

Asset impairments

—

(164)

—

—

(164)

—

—

—

(261)

(261)

Total Domestic

20

(164)

111

—

(33)

—

—

(448)

(271)

(719)

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)

(271)

(773)

Chemical

Legal reserves

—

—

—

—

—

(5)

—

—

(8)

(13)

Total Chemical

—

—

—

—

—

(5)

—

—

(8)

(13)

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

(69)

(25)

Total Midstream & Marketing

(26)

37

(50)

288

249

24

52

480

(69)

487

Corporate

Acquisition-related costs (b)

—

—

—

(4)

(4)

(43)

(23)

(45)

(7)

(118)

Gains on sales of assets and other, net

—

—

—

—

—

—

—

—

47

47

Passaic environmental reserve

—

—

—

—

—

—

—

—

(725)

(725)

Environmental receivable valuation allowance adjustment

—

204

—

—

204

—

—

—

(66)

(66)

Total Corporate

—

204

—

(4)

200

(43)

(23)

(45)

(751)

(862)

State tax rate revaluation

—

—

—

10

10

—

—

—

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)

$

(1,089)

$

(989)

(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

TY

Oil & Gas

Domestic

$

1,371

$

699

$

1,627

$

1,125

$

4,822

$

863

$

1,231

$

763

$

858

$

3,715

International

371

462

467

559

1,859

441

491

459

383

1,774

Exploration

(102)

(102)

(125)

(112)

(441)

(66)

(83)

(57)

(69)

(275)

Total Oil & Gas

1,640

1,059

1,969

1,572

6,240

1,238

1,639

1,165

1,172

5,214

Chemical

472

436

373

250

1,531

254

296

304

270

1,124

Midstream & Marketing

2

(30)

(130)

182

24

(33)

116

631

(134)

580

Segment income

2,114

1,465

2,212

2,004

7,795

1,459

2,051

2,100

1,308

6,918

Corporate

Interest

(238)

(230)

(230)

(247)

(945)

(284)

(252)

(312)

(327)

(1,175)

Other

(142)

92

(173)

(198)

(421)

(165)

(164)

(194)

(1,150)

(1,673)

Income from continuing operations before taxes

1,734

1,327

1,809

1,559

6,429

1,010

1,635

1,594

(169)

4,070

Taxes

Federal and state

(300)

(203)

(322)

(150)

(975)

(172)

(274)

(254)

111

(589)

International

(171)

(264)

(112)

(211)

(758)

(132)

(191)

(200)

(62)

(585)

Income from continuing operations

1,263

860

1,375

1,198

4,696

706

1,170

1,140

(120)

2,896

Discontinued operations, net of taxes

—

—

—

—

—

182

—

—

—

182

Net income

1,263

860

1,375

1,198

4,696

888

1,170

1,140

(120)

3,078

Less: Net income attributable to noncontrolling interest

—

—

—

—

—

—

(8)

(7)

(7)

(22)

Less: Preferred stock dividends and redemption premiums

(280)

(255)

(219)

(169)

(923)

(170)

(170)

(169)

(170)

(679)

Net income attributable to common stockholders

$

983

$

605

$

1,156

$

1,029

$

3,773

$

718

$

992

$

964

$

(297)

$

2,377

Reported diluted income per share

$

1.00

$

0.63

$

1.20

$

1.08

$

3.90

$

0.75

$

1.03

$

0.98

$

(0.32)

$

2.44

Effective Tax Rate

27

%

35

%

24

%

23

%

27

%

30

%

28

%

28

%

29

%

29

%

Items Affecting Comparability

Oil & Gas

Domestic

$

26

$

(209)

$

142

$

—

$

(41)

$

—

$

—

$

(572)

$

(347)

$

(919)

International

—

—

—

25

25

(44)

(10)

—

—

(54)

Exploration

—

—

—

—

—

—

—

—

—

—

Total Oil & Gas

26

(209)

142

25

(16)

(44)

(10)

(572)

(347)

(973)

Chemical

—

—

—

—

—

(6)

—

—

(10)

(16)

Midstream & Marketing

(34)

48

(64)

290

240

31

67

611

(88)

621

Segment income (loss)

(8)

(161)

78

315

224

(19)

57

39

(445)

(368)

Corporate

Interest

—

—

—

—

—

(44)

(16)

(6)

3

(63)

Other

—

260

—

(6)

254

(12)

(13)

(50)

(973)

(1,048)

Income (loss) from continuing operations before taxes

(8)

99

78

309

478

(75)

28

(17)

(1,415)

(1,479)

Taxes

Federal and state

2

(22)

(17)

10

(27)

7

(9)

4

326

328

International

—

(68)

3

—

(65)

—

(20)

—

—

(20)

Income (loss) from continuing operations

(6)

9

64

319

386

(68)

(1)

(13)

(1,089)

(1,171)

Discontinued operations, net of taxes

—

—

—

—

—

182

—

—

—

182

Net income (loss)

(6)

9

64

319

386

114

(1)

(13)

(1,089)

(989)

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)

$

(1,089)

$

(989)

Adjusted Income (Non-GAAP) (a)

Oil & Gas

Domestic

$

1,345

$

908

$

1,485

$

1,125

$

4,863

$

863

$

1,231

$

1,335

$

1,205

$

4,634

International

371

462

467

534

1,834

485

501

459

383

1,828

Exploration

(102)

(102)

(125)

(112)

(441)

(66)

(83)

(57)

(69)

(275)

Total Oil & Gas

1,614

1,268

1,827

1,547

6,256

1,282

1,649

1,737

1,519

6,187

Chemical

472

436

373

250

1,531

260

296

304

280

1,140

Midstream & Marketing

36

(78)

(66)

(108)

(216)

(64)

49

20

(46)

(41)

Adjusted segment income

2,122

1,626

2,134

1,689

7,571

1,478

1,994

2,061

1,753

7,286

Corporate

Interest

(238)

(230)

(230)

(247)

(945)

(240)

(236)

(306)

(330)

(1,112)

Other

(142)

(168)

(173)

(192)

(675)

(153)

(151)

(144)

(177)

(625)

Adjusted income from continuing operations before taxes

1,742

1,228

1,731

1,250

5,951

1,085

1,607

1,611

1,246

5,549

Taxes

Federal and state

(302)

(181)

(305)

(160)

(948)

(179)

(265)

(258)

(215)

(917)

International

(171)

(196)

(115)

(211)

(693)

(132)

(171)

(200)

(62)

(565)

Adjusted income

1,269

851

1,311

879

4,310

774

1,171

1,153

969

4,067

Less: Net income attributable to noncontrolling interest

—

—

—

—

—

—

(8)

(7)

(7)

(22)

Less: Preferred stock dividends

(200)

(190)

(177)

(169)

(736)

(170)

(170)

(169)

(170)

(679)

Adjusted income attributable to common stockholders

$

1,069

$

661

$

1,134

$

710

$

3,574

$

604

$

993

$

977

$

792

$

3,366

Adjusted diluted earnings per share (Non-GAAP)

$

1.09

$

0.68

$

1.18

$

0.74

$

3.70

$

0.63

$

1.03

$

1.00

$

0.80

$

3.46

Effective Tax Rate

27

%

31

%

24

%

30

%

28

%

29

%

27

%

28

%

22

%

27

%

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)

$

(270)

$

(1,438)

DEFERRED

(19)

(22)

(100)

71

(70)

45

119

(201)

(7)

(44)

TOTAL ADJUSTED INCOME TAX BENEFIT (EXPENSE)

$

(473)

$

(377)

$

(420)

$

(371)

$

(1,641)

$

(311)

$

(436)

$

(458)

$

(277)

$

(1,482)

(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

TY

Oil & Gas

Domestic

$

1,069

$

545

$

1,269

$

877

$

3,760

$

673

$

960

$

595

$

669

$

2,897

International

216

274

310

363

1,163

296

313

302

267

1,178

Exploration

(82)

(92)

(103)

(92)

(369)

(58)

(75)

(53)

(63)

(249)

Total Oil & Gas

1,203

727

1,476

1,148

4,554

911

1,198

844

873

3,826

Chemical

364

337

288

189

1,178

196

227

234

206

863

Midstream & Marketing

3

(13)

(94)

211

107

(30)

102

500

(108)

464

Segment income

1,570

1,051

1,670

1,548

5,839

1,077

1,527

1,578

971

5,153

Corporate

Interest

(238)

(230)

(230)

(247)

(945)

(284)

(252)

(312)

(327)

(1,175)

Other

(142)

92

(173)

(198)

(421)

(165)

(164)

(194)

(1,150)

(1,673)

Taxes

73

(53)

108

95

223

78

59

68

386

591

Income from continuing operations

1,263

860

1,375

1,198

4,696

706

1,170

1,140

(120)

2,896

Discontinued operations, net of taxes

—

—

—

—

—

182

—

—

—

182

Net income

1,263

860

1,375

1,198

4,696

888

1,170

1,140

(120)

3,078

Less: Net income attributable to noncontrolling interest

—

—

—

—

—

—

(8)

(7)

(7)

(22)

Less: Preferred stock dividends and redemption premiums

(280)

(255)

(219)

(169)

(923)

(170)

(170)

(169)

(170)

(679)

Net income attributable to common stockholders

$

983

$

605

$

1,156

$

1,029

$

3,773

$

718

$

992

$

964

$

(297)

$

2,377

Reported diluted income per share

$

1.00

$

0.63

$

1.20

$

1.08

$

3.90

$

0.75

$

1.03

$

0.98

$

(0.32)

$

2.44

Items Affecting Comparability

Oil & Gas

Domestic

$

20

$

(164)

$

111

$

—

$

(33)

$

—

$

—

$

(448)

$

(271)

$

(719)

International

—

—

—

25

25

(44)

(10)

—

—

(54)

Exploration

—

—

—

—

—

—

—

—

—

—

Total Oil & Gas

20

(164)

111

25

(8)

(44)

(10)

(448)

(271)

(773)

Chemical

—

—

—

—

—

(5)

—

—

(8)

(13)

Midstream & Marketing

(26)

37

(50)

288

249

24

52

480

(69)

487

Segment income (loss)

(6)

(127)

61

313

241

(25)

42

32

(348)

(299)

Corporate

Interest

—

—

—

—

—

(34)

(12)

(6)

3

(49)

Other

—

204

—

(4)

200

(9)

(11)

(39)

(754)

(813)

Taxes

—

(68)

3

10

(55)

—

(20)

—

10

(10)

Income (loss) from continuing operations

(6)

9

64

319

386

(68)

(1)

(13)

(1,089)

(1,171)

Discontinued operations, net of taxes

—

—

—

—

—

182

—

—

—

182

Net income (loss)

(6)

9

64

319

386

114

(1)

(13)

(1,089)

(989)

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)

$

(1,089)

$

(989)

Adjusted Income (Loss) (Non-GAAP) (a)

Oil & Gas

Domestic

$

1,049

$

709

$

1,158

$

877

$

3,793

$

673

$

960

$

1,043

$

940

$

3,616

International

216

274

310

338

1,138

340

323

302

267

1,232

Exploration

(82)

(92)

(103)

(92)

(369)

(58)

(75)

(53)

(63)

(249)

Total Oil & Gas

1,183

891

1,365

1,123

4,562

955

1,208

1,292

1,144

4,599

Chemical

364

337

288

189

1,178

201

227

234

214

876

Midstream & Marketing

29

(50)

(44)

(77)

(142)

(54)

50

20

(39)

(23)

Adjusted segment income

1,576

1,178

1,609

1,235

5,598

1,102

1,485

1,546

1,319

5,452

Corporate

Interest

(238)

(230)

(230)

(247)

(945)

(250)

(240)

(306)

(330)

(1,126)

Other

(142)

(112)

(173)

(194)

(621)

(156)

(153)

(155)

(396)

(860)

Taxes

73

15

105

85

278

78

79

68

376

601

Adjusted income from continuing operations

1,269

851

1,311

879

4,310

774

1,171

1,153

969

4,067

Less: Net income attributable to noncontrolling interest

—

—

—

—

—

—

(8)

(7)

(7)

(22)

Less: Preferred stock dividends

(200)

(190)

(177)

(169)

(736)

(170)

(170)

(169)

(170)

(679)

Adjusted income attributable to common stockholders

$

1,069

$

661

$

1,134

$

710

$

3,574

$

604

$

993

$

977

$

792

$

3,366

Adjusted diluted earnings per share (Non-GAAP)

$

1.09

$

0.68

$

1.18

$

0.74

$

3.70

$

0.63

$

1.03

$

1.00

$

0.80

$

3.46

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

$

(0.32)

$

2.44

After-Tax Adjustments for Items Affecting Comparability

Oil & Gas

Domestic

$

0.02

$

(0.17)

$

0.11

$

—

$

(0.03)

$

—

$

—

$

(0.46)

$

(0.29)

$

(0.74)

International

—

—

—

0.03

0.03

(0.05)

(0.01)

—

—

(0.06)

Chemical

—

—

—

—

—

(0.01)

—

—

(0.01)

(0.01)

Midstream & Marketing

(0.03)

0.04

(0.05)

0.30

0.25

0.03

0.05

0.49

(0.07)

0.50

Corporate

Interest

—

—

—

—

—

(0.04)

(0.01)

(0.01)

—

(0.05)

Other

—

0.22

—

—

0.21

(0.01)

(0.01)

(0.04)

(0.80)

(0.84)

Taxes

—

(0.07)

—

0.01

(0.06)

—

(0.02)

—

0.01

(0.01)

Adjustment to diluted average shares for adjusted income

—

—

—

—

—

—

—

—

0.04

—

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)

$

(1.12)

$

(1.02)

Adjusted Diluted Earnings Per Share (Non-GAAP)

$

1.09

$

0.68

$

1.18

$

0.74

$

3.69

$

0.63

$

1.03

$

1.00

$

0.80

$

3.46

Average Diluted Shares Outstanding - Reported (millions)

975.3

958.8

958.2

950.1

960.9

948.6

958.9

975.7

940.8

967.1

Average Diluted Shares Outstanding - Adjusted (millions) (Non-GAAP)

975.3

958.8

958.2

950.1

960.9

948.6

958.9

975.7

983.9

967.1

(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. The reported EPS (GAAP) calculations do not include dilutive effect of potential issuance of common stocks as their effect is anti-dilutive since Occidental generated net losses from continuing operations.

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

TY

REVENUES AND OTHER INCOME

Net sales

Oil & Gas

$

5,325

$

4,941

$

5,594

$

5,424

$

21,284

$

4,915

$

5,469

$

5,697

$

5,624

$

21,705

Chemical

1,405

1,375

1,309

1,232

5,321

1,186

1,274

1,246

1,217

4,923

Midstream & Marketing

751

616

552

632

2,551

99

282

440

141

962

Eliminations

(256)

(230)

(297)

(116)

(899)

(225)

(208)

(210)

(222)

(865)

Total

7,225

6,702

7,158

7,172

28,257

5,975

6,817

7,173

6,760

26,725

Interest, dividends and other income

29

28

50

32

139

36

34

60

41

171

Gains (losses) on sale of assets and other, net

4

1

192

325

522

(1)

28

(79)

36

(16)

Total

7,258

6,731

7,400

7,529

28,918

6,010

6,879

7,154

6,837

26,880

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

1,191

4,738

Transportation and gathering expense

384

375

363

359

1,481

353

405

407

443

1,608

Chemical and midstream costs of sales

745

791

682

898

3,116

742

821

806

752

3,121

Purchased commodities

498

490

520

501

2,009

86

89

83

79

337

Selling, general and administrative expense

241

277

258

307

1,083

259

259

268

276

1,062

Other operating and non-operating expense

308

10

328

438

1,084

410

344

334

493

1,581

Taxes other than on income

306

266

290

225

1,087

235

265

256

283

1,039

Depreciation, depletion and amortization

1,721

1,709

1,712

1,723

6,865

1,693

1,775

1,926

1,977

7,371

Asset impairments and other charges

—

209

—

—

209

—

—

21

1,260

1,281

Acquisition-related costs

—

—

—

26

26

12

14

49

9

84

Exploration expense

102

102

125

112

441

66

83

57

69

275

Interest and debt expense, net

238

230

230

247

945

284

252

312

327

1,175

Total

5,624

5,589

5,697

6,113

23,023

5,301

5,486

5,726

7,159

23,672

INCOME BEFORE INCOME TAXES AND OTHER ITEMS

1,634

1,142

1,703

1,416

5,895

709

1,393

1,428

(322)

3,208

OTHER ITEMS

Income from equity investments and other

100

185

106

143

534

301

242

166

153

862

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

1,734

1,327

1,809

1,559

6,429

1,010

1,635

1,594

(169)

4,070

Income tax expense

(471)

(467)

(434)

(361)

(1,733)

(304)

(465)

(454)

49

(1,174)

INCOME FROM CONTINUING OPERATIONS

1,263

860

1,375

1,198

4,696

706

1,170

1,140

(120)

2,896

Discontinued operations, net of taxes

—

—

—

—

—

182

—

—

—

182

NET INCOME

1,263

860

1,375

1,198

4,696

888

1,170

1,140

(120)

3,078

Less: Net income attributable to noncontrolling interest

—

—

—

—

—

—

(8)

(7)

(7)

(22)

Less: Preferred stock dividend and redemption premiums

(280)

(255)

(219)

(169)

(923)

(170)

(170)

(169)

(170)

(679)

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

$

983

$

605

$

1,156

$

1,029

$

3,773

$

718

$

992

$

964

$

(297)

$

2,377

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

$

(0.32)

$

2.39

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

$

(0.32)

$

2.59

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

$

(0.32)

$

2.26

Discontinued operations, net

—

—

—

—

—

0.19

—

—

—

0.18

DILUTED EARNINGS PER COMMON SHARE

$

1.00

$

0.63

$

1.20

$

1.08

$

3.90

$

0.75

$

1.03

$

0.98

$

(0.32)

$

2.44

DIVIDENDS PER COMMON SHARE

$

0.18

$

0.18

$

0.18

$

0.18

$

0.72

$

0.22

$

0.22

$

0.22

$

0.22

$

0.88

AVERAGE COMMON SHARES OUTSTANDING

BASIC

901.2

889.3

884.0

881.0

889.2

884.1

893.8

927.5

940.8

911.8

DILUTED

975.3

958.8

958.2

950.1

960.9

948.6

958.9

975.7

940.8

967.1

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)

$

(124)

$

(956)

State and local

(18)

(14)

(21)

(39)

(92)

(12)

(12)

(19)

(7)

(50)

International

(171)

(191)

(120)

(231)

(713)

(140)

(194)

(196)

(99)

(629)

Total

(454)

(386)

(384)

(452)

(1,676)

(395)

(509)

(501)

(230)

(1,635)

DEFERRED

Federal

(14)

(5)

(56)

38

$

(37)

81

42

54

212

$

389

State and local

(3)

(3)

(2)

33

25

2

(1)

(3)

30

28

International

—

(73)

8

20

(45)

8

3

(4)

37

44

Total

(17)

(81)

(50)

91

(57)

91

44

47

279

461

TOTAL INCOME TAX EXPENSE

$

(471)

$

(467)

$

(434)

$

(361)

$

(1,733)

$

(304)

$

(465)

$

(454)

$

49

$

(1,174)

ADJUSTED SG&A, OTHER OPERATING AND NON-OPERATING EXPENSES (NON-GAAP)

Qtr 1

Qtr 2

Qtr 3

Qtr 4

TY

Qtr 1

Qtr 2

Qtr 3

Qtr 4

YTD

Selling, general and administrative expense

$

241

$

277

$

258

$

307

$

1,083

$

259

$

259

$

268

$

276

$

1,062

Other operating and non-operating expense

308

10

328

438

1,084

410

344

334

493

1,581

Total SG&A, Other Operating and Non-Operating Expenses (GAAP)

549

287

586

745

2,167

669

603

602

769

2,643

Less: Items Affecting Comparability

26

260

—

—

286

(50)

(10)

—

(94)

(154)

Adjusted SG&A, Other Operating and Non-Operating Expenses (NON-GAAP) (a)

$

575

$

547

$

586

$

745

$

2,453

$

619

$

593

$

602

$

675

$

2,489

(a) Non-GAAP Measures. Adjusted SG&A, other operating and non-operating expenses is a non-GAAP measure. Occidental defines adjusted SG&A, other operating and non-operating expenses as the sum of selling, general and administrative expense and other operating and non-operating expense less items affecting comparability.

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

$

2,132

Trade receivables, net

3,272

2,850

3,674

3,195

3,271

3,896

3,924

3,526

Joint interest receivables

721

928

822

902

783

671

789

720

Inventories

2,311

2,021

1,975

2,022

2,131

2,813

2,275

2,095

Other current assets

673

1,169

1,184

830

888

867

807

597

Total current assets

8,142

7,454

8,266

8,375

8,345

10,092

9,554

9,070

INVESTMENTS IN UNCONSOLIDATED ENTITIES

3,161

3,431

3,320

3,224

3,400

3,460

3,195

3,159

PROPERTY, PLANT AND EQUIPMENT

Gross property, plant and equipment

122,126

123,891

124,941

126,811

128,542

130,222

138,889

140,954

Accumulated depreciation, depletion and amortization

(63,957)

(65,550)

(66,671)

(68,282)

(69,779)

(71,352)

(69,547)

(71,576)

Net property, plant and equipment

58,169

58,341

58,270

58,529

58,763

58,870

69,342

69,378

OPERATING LEASE ASSETS

852

827

854

1,130

1,038

1,022

961

937

OTHER LONG-TERM ASSETS

1,276

1,146

1,117

2,750

2,731

2,772

2,751

2,901

TOTAL ASSETS

$

71,600

$

71,199

$

71,827

$

74,008

$

74,277

$

76,216

$

85,803

$

85,445

CURRENT LIABILITIES

Current maturities of long-term debt

$

139

$

158

$

1,224

$

1,202

$

1,203

$

1,347

$

1,179

$

1,138

Preferred stock redemption payable

712

304

—

—

—

—

—

—

Current operating lease liabilities

287

284

312

446

424

410

376

374

Accounts payable

3,514

3,557

3,908

3,646

3,827

4,282

3,935

3,753

Accrued liabilities

2,788

3,153

3,497

3,854

3,358

3,660

4,051

4,256

Total current liabilities

7,440

7,456

8,941

9,148

8,812

9,699

9,541

9,521

LONG-TERM DEBT, NET

19,645

19,669

18,597

18,536

18,545

18,390

25,456

24,978

DEFERRED CREDITS AND OTHER LIABILITIES

Deferred income taxes, net

5,527

5,605

5,666

5,764

5,728

5,680

5,630

5,394

Asset retirement obligations

3,618

3,667

3,636

3,882

3,867

3,848

3,888

4,042

Other deferred credits and liabilities

5,811

5,691

5,675

6,329

6,358

6,340

6,354

7,030

Total deferred credits and other liabilities

14,956

14,963

14,977

15,975

15,953

15,868

15,872

16,466

EQUITY

Preferred stock, $1.00 per share par value

9,130

8,621

8,287

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

233

Treasury stock

(14,524)

(14,958)

(15,573)

(15,582)

(15,582)

(15,591)

(15,591)

(15,597)

Additional paid-in capital

17,159

17,218

17,326

17,422

17,456

17,928

19,802

19,868

Retained earnings

17,318

17,762

18,758

19,626

20,147

20,938

21,694

21,189

Accumulated other comprehensive income (loss)

255

247

293

275

280

264

249

179

Total stockholder's equity

29,559

29,111

29,312

30,250

30,811

32,053

34,674

34,159

Noncontrolling interest

—

—

—

99

156

206

260

321

Total equity

29,559

29,111

29,312

30,349

30,967

32,259

34,934

34,480

TOTAL LIABILITIES AND EQUITY

$

71,600

$

71,199

$

71,827

$

74,008

$

74,277

$

76,216

$

85,803

$

85,445

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

TY

OPERATING CASH FLOW FROM CONTINUING OPERATIONS

Net income (loss)

$

1,263

$

860

$

1,375

$

1,198

$

4,696

$

888

$

1,170

$

1,140

$

(120)

$

3,078

Depreciation, depletion and amortization (see detail below)

1,721

1,709

1,712

1,723

6,865

1,693

1,775

1,926

1,977

7,371

Deferred income tax provision (benefit)

17

81

50

(91)

57

(91)

(44)

(47)

(279)

(461)

Asset impairments and other non-cash charges, net

152

1

202

(325)

30

(44)

143

131

1,499

1,729

Operating cash flow before working capital from continuing operations (Non-GAAP) (see below) (a)

3,153

2,651

3,339

2,505

11,648

2,446

3,044

3,150

3,077

11,717

Working capital changes

(283)

419

(210)

734

660

(439)

(650)

632

479

22

Operating cash flow from continuing operations (GAAP)

2,870

3,070

3,129

3,239

12,308

2,007

2,394

3,782

3,556

11,739

INVESTING CASH FLOW

Capital expenditures (see detail below)

(1,461)

(1,646)

(1,619)

(1,544)

(6,270)

(1,783)

(1,771)

(1,683)

(1,781)

(7,018)

Purchases of assets, businesses and equity investments, net

(151)

11

(80)

(493)

(713)

(142)

(45)

(8,850)

(92)

(9,129)

Proceeds from sales of assets and equity investments, net

54

26

325

43

448

98

50

1,514

11

1,673

Changes in capital accrual

(20)

25

(53)

73

25

51

(75)

(15)

135

96

Other investing activities

(20)

(355)

(47)

(48)

(470)

(34)

(30)

(85)

(63)

(212)

Investing cash flow

(1,598)

(1,939)

(1,474)

(1,969)

(6,980)

(1,810)

(1,871)

(9,119)

(1,790)

(14,590)

FINANCING CASH FLOW

Cash dividends paid

(320)

(368)

(347)

(330)

(1,365)

(332)

(366)

(371)

(377)

(1,446)

Preferred stock redemption

—

(982)

(679)

—

(1,661)

—

—

—

—

—

Purchases of treasury stock

(732)

(445)

(434)

(187)

(1,798)

—

(9)

—

(18)

(27)

Proceeds from debt issuance

—

—

—

—

—

—

—

9,612

—

9,612

Payments of debt

(22)

—

—

—

(22)

—

—

(4,007)

(507)

(4,514)

Proceeds from issuance of common stock

30

7

55

43

135

88

416

67

13

584

Deferred payments for purchases of assets and businesses

—

—

—

—

—

—

—

—

(318)

(318)

Contributions from noncontrolling interests

—

—

—

100

100

57

42

47

54

200

Other financing activities

(36)

(28)

(134)

(81)

(279)

(141)

(44)

(13)

(49)

(247)

Financing cash flow

(1,080)

(1,816)

(1,539)

(455)

(4,890)

(328)

39

5,335

(1,202)

3,844

Cash Flow From Discontinued Operations

—

—

—

—

—

—

—

(100)

(200)

(300)

Increase (decrease) in cash and cash equivalents and

restricted cash and restricted cash equivalents

192

(685)

116

815

438

(131)

562

(102)

364

693

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

1,793

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

$

2,157

$

2,157

Capital Expenditures

Qtr 1

Qtr 2

Qtr 3

Qtr 4

TY

Qtr 1

Qtr 2

Qtr 3

Qtr 4

TY

Oil & Gas

$

(1,256)

$

(1,360)

$

(1,321)

$

(1,023)

$

(4,960)

$

(1,472)

$

(1,349)

$

(1,268)

$

(1,231)

$

(5,320)

Chemical

(56)

(123)

(111)

(245)

(535)

(80)

(166)

(164)

(275)

(685)

Midstream & Marketing

(136)

(141)

(151)

(228)

(656)

(205)

(221)

(216)

(238)

(880)

Corporate

(13)

(22)

(36)

(48)

(119)

(26)

(35)

(35)

(37)

(133)

Total Capital Expenditures (GAAP)

$

(1,461)

$

(1,646)

$

(1,619)

$

(1,544)

$

(6,270)

$

(1,783)

$

(1,771)

$

(1,683)

$

(1,781)

$

(7,018)

Contributions from noncontrolling interest

—

—

—

98

98

57

42

47

54

200

Capital Expenditures, Net of Noncontrolling Interest (Non-GAAP)

$

(1,461)

$

(1,646)

$

(1,619)

$

(1,446)

$

(6,172)

$

(1,726)

$

(1,729)

$

(1,636)

$

(1,727)

$

(6,818)

Depreciation, Depletion and Amortization

Qtr 1

Qtr 2

Qtr 3

Qtr 4

TY

Qtr 1

Qtr 2

Qtr 3

Qtr 4

TY

Oil & Gas

United States

$

1,390

$

1,371

$

1,393

$

1,405

$

5,559

$

1,365

$

1,447

$

1,597

$

1,640

$

6,049

International

140

152

132

129

553

132

126

125

133

516

Chemical

88

89

89

90

356

87

91

92

93

363

Midstream & Marketing

83

81

81

81

326

84

82

83

80

329

Corporate

20

16

17

18

71

25

29

29

31

114

Total Depreciation, Depletion and Amortization

$

1,721

$

1,709

$

1,712

$

1,723

$

6,865

$

1,693

$

1,775

$

1,926

$

1,977

$

7,371

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

TY

Operating cash flow from continuing operations (GAAP)

$

2,870

$

3,070

$

3,129

$

3,239

$

12,308

$

2,007

$

2,394

$

3,782

$

3,556

$

11,739

Plus: Working capital and other, net

283

(419)

210

(734)

(660)

439

650

(632)

(479)

(22)

Operating cash flow before working capital from continuing operations (Non-GAAP)

3,153

2,651

3,339

2,505

11,648

2,446

3,044

3,150

3,077

11,717

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)

(1,727)

(6,818)

Free Cash Flow Before Working Capital (Non-GAAP)

$

1,692

$

1,005

$

1,720

$

1,059

$

5,476

$

720

$

1,315

$

1,514

$

1,350

$

4,899

(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 from continuing operations 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 from continuing operations 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

TY

United States

Permian

579

582

588

588

584

567

587

729

771

664

Rockies & Other Domestic

264

273

263

285

271

286

306

321

325

310

Gulf of America

171

135

146

127

145

90

138

136

137

125

Total

1,014

990

997

1,000

1,000

943

1,031

1,186

1,233

1,099

International

Algeria & Other International

41

34

30

38

35

31

33

31

33

32

Al Hosn

61

88

88

92

83

92

91

91

91

91

Dolphin

36

39

39

40

39

36

39

39

41

39

Oman

68

67

66

64

66

70

64

65

65

66

Total

206

228

223

234

223

229

227

226

230

228

TOTAL REPORTED PRODUCTION

1,220

1,218

1,220

1,234

1,223

1,172

1,258

1,412

1,463

1,327

REPORTED NET PRODUCTION

VOLUMES PER DAY BY COMMODITY:

United States

Oil (MBBL)

Permian

337

333

339

338

337

323

339

402

416

370

Rockies & Other Domestic

73

76

72

87

77

89

98

94

102

96

Gulf of America

141

112

123

105

120

75

116

115

116

105

Total

551

521

534

530

534

487

553

611

634

571

NGL (MBBL)

Permian

136

141

145

138

140

136

136

186

194

163

Rockies & Other Domestic

94

100

97

98

97

100

103

112

106

106

Gulf of America

13

10

10

10

11

6

10

9

10

9

Total

243

251

252

246

248

242

249

307

310

278

Natural Gas (MMCF)

Permian

637

646

625

674

644

645

671

848

964

783

Rockies & Other Domestic

583

586

565

600

584

584

630

691

700

649

Gulf of America

99

78

77

72

81

55

70

69

68

66

Total

1,319

1,310

1,267

1,346

1,309

1,284

1,371

1,608

1,732

1,498

International

Oil (MBBL)

Algeria and Other International

34

28

25

32

29

25

27

26

26

26

Al Hosn

10

15

15

16

14

16

15

15

15

15

Dolphin

6

6

6

6

6

6

6

6

6

6

Oman

58

58

57

54

57

59

54

55

55

56

Total

108

107

103

108

106

106

102

102

102

103

NGL (MBBL)

Algeria and Other International

4

3

2

3

3

4

3

2

3

3

Al Hosn

18

25

26

27

24

27

27

27

28

27

Dolphin

7

8

8

8

8

7

8

8

8

8

Total

29

36

36

38

35

38

38

37

39

38

Natural Gas (MMCF)

Algeria and Other International

15

15

15

15

15

14

19

20

20

18

Al Hosn

196

289

284

295

267

295

291

292

290

293

Dolphin

140

152

149

156

151

140

152

152

159

150

Oman

62

53

53

60

56

63

59

57

63

63

Total

413

509

501

526

489

512

521

521

532

524

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

TY

United States

1,014

990

997

1,000

1,000

943

1,031

1,186

1,233

1,099

International

Algeria and Other International

36

36

30

36

35

33

33

29

33

33

Al Hosn

61

88

88

92

82

93

91

91

91

91

Dolphin

35

39

40

40

39

36

39

40

40

39

Oman

68

69

67

62

66

70

66

65

66

66

Total

200

232

225

230

222

232

229

225

230

229

TOTAL REPORTED SALES

1,214

1,222

1,222

1,230

1,222

1,175

1,260

1,411

1,463

1,328

REALIZED PRICES

United States

Oil ($/BBL)

$

73.63

$

72.70

$

81.36

$

77.91

$

76.42

$

75.54

$

79.79

$

74.81

$

69.27

$

74.62

NGL ($/BBL)

$

23.39

$

17.80

$

20.22

$

19.50

$

20.19

$

21.17

$

20.19

$

19.50

$

21.14

$

20.48

Natural Gas ($/MCF)

$

3.01

$

1.36

$

1.92

$

1.88

$

2.04

$

1.61

$

0.54

$

0.40

$

1.26

$

0.94

International

Oil ($/BBL)

$

77.42

$

77.76

$

77.32

$

83.64

$

79.03

$

78.29

$

80.40

$

78.54

$

72.55

$

77.46

NGL ($/BBL)

$

32.98

$

28.45

$

26.59

$

30.18

$

29.35

$

28.33

$

28.11

$

28.48

$

27.11

$

28.00

Natural Gas ($/MCF)

$

1.95

$

1.88

$

1.87

$

1.85

$

1.88

$

1.87

$

1.91

$

1.90

$

1.88

$

1.89

Total Worldwide

Oil ($/BBL)

$

74.22

$

73.59

$

80.70

$

78.85

$

76.85

$

76.04

$

79.89

$

75.33

$

69.73

$

75.05

NGL ($/BBL)

$

24.41

$

19.08

$

21.04

$

20.93

$

21.32

$

22.14

$

21.23

$

20.47

$

21.80

$

21.38

Natural Gas ($/MCF)

$

2.76

$

1.50

$

1.90

$

1.88

$

2.00

$

1.68

$

0.92

$

0.76

$

1.41

$

1.18

Index Prices

WTI Oil ($/BBL)

$

76.13

$

73.83

$

82.26

$

78.32

$

77.64

$

76.96

$

80.56

$

75.09

$

70.27

$

75.72

Brent Oil ($/BBL)

$

82.20

$

78.02

$

86.08

$

82.69

$

82.25

$

81.83

$

84.95

$

78.41

$

73.97

$

79.79

NYMEX Natural Gas ($/MCF)

$

3.88

$

2.30

$

2.59

$

2.97

$

2.94

$

2.35

$

1.99

$

2.37

$

2.66

$

2.34

Percentage of Index Prices

Worldwide Oil as a percentage of WTI

97

%

100

%

98

%

101

%

99

%

99

%

99

%

100

%

99

%

99

%

Worldwide Oil as a percentage of Brent

90

%

94

%

94

%

95

%

93

%

93

%

94

%

96

%

94

%

94

%

Worldwide NGL as a percentage of WTI

32

%

26

%

26

%

27

%

27

%

29

%

26

%

27

%

31

%

28

%

Worldwide NGL as a percentage of Brent

30

%

24

%

24

%

25

%

26

%

27

%

25

%

26

%

29

%

27

%

Domestic Natural Gas as a percentage of NYMEX

78

%

59

%

74

%

63

%

69

%

68

%

27

%

17

%

47

%

40

%

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

TY

Lease operating expenses ($/BOE)

United States

$

9.23

$

9.79

$

10.20

$

10.96

$

10.05

$

10.31

$

9.85

$

8.68

$

8.15

$

9.15

International

$

13.24

$

11.72

$

12.21

$

12.73

$

12.45

$

13.10

$

12.23

$

12.55

$

12.66

$

12.64

Total Oil and Gas

$

9.89

$

10.16

$

10.57

$

11.29

$

10.48

$

10.86

$

10.28

$

9.30

$

8.85

$

9.75

Transportation costs ($/BOE)

United States

$

3.81

$

3.75

$

3.74

$

3.68

$

3.74

$

3.89

$

4.12

$

3.54

$

3.66

$

3.78

Total Oil and Gas

$

3.33

$

3.18

$

3.19

$

3.10

$

3.20

$

3.25

$

3.49

$

3.09

$

3.23

$

3.26

Taxes other than on income ($/BOE)

United States

$

2.63

$

2.59

$

2.97

$

2.32

$

2.63

$

2.64

$

2.74

$

2.26

$

2.40

$

2.50

Total Oil and Gas

$

2.71

$

2.53

$

2.47

$

1.94

$

2.41

$

2.17

$

2.30

$

1.95

$

2.06

$

2.11

DD&A expense ($/BOE)

United States

$

15.24

$

15.21

$

15.18

$

15.26

$

15.22

$

15.91

$

15.42

$

14.63

$

14.46

$

15.04

International

$

7.77

$

7.18

$

6.38

$

6.13

$

6.83

$

6.23

$

6.04

$

6.05

$

6.30

$

6.16

Total Oil and Gas

$

14.00

$

13.69

$

13.56

$

13.56

$

13.70

$

14.00

$

13.72

$

13.27

$

13.18

$

13.51

G&A and other operating expenses ($/BOE)

$

2.80

$

2.48

$

2.58

$

3.35

$

2.81

$

3.34

$

2.86

$

2.43

$

2.64

$

2.79

Exploration Expense ($ millions)

United States

$

90

$

45

$

99

$

89

$

323

$

36

$

36

$

19

$

28

$

119

International

12

57

26

23

118

30

47

38

41

156

Total Exploration Expense

$

102

$

102

$

125

$

112

$

441

$

66

$

83

$

57

$

69

$

275

Capital Expenditures ($ millions)

Permian

$

(665)

$

(778)

$

(678)

$

(450)

$

(2,571)

$

(725)

$

(621)

$

(660)

$

(722)

$

(2,728)

Rockies & Other Domestic

(138)

(199)

(209)

(198)

(744)

(210)

(205)

(217)

(156)

(788)

Gulf of America

(110)

(89)

(110)

(91)

(400)

(249)

(175)

(148)

(151)

(723)

International

(138)

(128)

(109)

(120)

(495)

(142)

(124)

(125)

(134)

(525)

Exploration Drilling

(205)

(166)

(215)

(164)

(750)

(146)

(224)

(118)

(68)

(556)

Total Oil and Gas

$

(1,256)

$

(1,360)

$

(1,321)

$

(1,023)

$

(4,960)

$

(1,472)

$

(1,349)

$

(1,268)

$

(1,231)

$

(5,320)

SCHEDULE 11

Occidental Petroleum Corporation

Reserves Replacement and Multi-Year Data - Worldwide

WORLDWIDE

2024

3-Year Avg

Reserves Replacement (MMBOE)

Revisions

Infill

112

250

Price and other revisions

(A)

58

100

Improved Recovery

47

53

Extensions and Discoveries

326

218

Total Organic

(B)

543

621

Organic Excluding Price and Other Revisions

(C)=(B)-(A)

485

521

Purchases

623

221

Sales

(D)

(50)

(24)

Total Reserve Additions

(E)

1,116

818

Production

(F)

486

452

Costs Incurred ($ millions)

Property acquisition costs

(G)

$

12,149

$

4,560

Exploration costs

724

690

Development costs

5,084

4,363

Total Organic Costs

(H)

5,808

5,053

Total Costs Incurred

(I)=(G)+(H)

$

17,957

$

9,613

Finding & Development Costs per BOE ($/BOE) - Non-GAAP

Organic

(H)/(B)

$

10.70

$

8.14

Program Additions

(H)/(C)

$

11.98

$

9.70

All-In

(I)/[(E)-(D)]

$

15.40

$

11.42

Reserves Replacement Ratio - Non-GAAP

Organic

(B)/(F)

112

%

137

%

Program Additions

(C)/(F)

100

%

115

%

All-In

(E)/(F)

230

%

181

%

Non-GAAP Measures

Finding and development costs (F&D Costs) and reserves replacement ratio are non-GAAP measures that Occidental

believes are widely used in our industry, as well as by analysts and investors, to measure and evaluate the cost

of replacing annual production and adding proved reserves. Occidental’s definitions of these non-GAAP measures

may differ from similarly titled measures provided by other companies and as a result may not be comparable.

F&D Costs – All-In is calculated by dividing total costs incurred for the year as defined by GAAP by the sum of

proved reserves revisions, improved recovery, extensions and discoveries and purchases of minerals in place for

the year. F&D Costs – Organic excludes from F&D Costs – All-In both the property acquisition costs and purchases

of minerals in place, and F&D Costs – Program Additions further excludes price and other revisions that are not infills.

Reserves Replacement – All-In is calculated by dividing the sum of proved reserves revisions, improved recovery, extensions

and discoveries and purchases and sales of minerals in place for the year by current year production. Reserves

Replacement – Organic excludes from Reserves Replacement – All-In purchases and sales of minerals in place for

the year. Reserves Replacement – Program Additions further excludes price and other revisions that are not infills.

SCHEDULE 12

Occidental Petroleum Corporation

Reserves Replacement and Multi-Year Data - United States Only

UNITED STATES

2024

3-Year Avg

Reserves Replacement (MMBOE)

Revisions

Infill

104

239

Price and other revisions

(A)

47

76

Improved Recovery

40

42

Extensions and Discoveries

321

213

Total Organic

(B)

512

570

Organic Excluding Price and Other Revisions

(C)=(B)-(A)

465

494

Purchases

623

221

Sales

(D)

(50)

(24)

Total Reserve Additions

(E)

1,085

767

Production

(F)

402

370

Costs Incurred ($ millions)

Property acquisition costs

(G)

$

12,141

$

4,460

Exploration costs

544

522

Development costs

4,584

3,875

Total Organic Costs

(H)

5,128

4,397

Total Costs Incurred

(I)=(G)+(H)

$

17,269

$

8,857

Finding & Development Costs per BOE ($/BOE) - Non-GAAP

Organic

(H)/(B)

$

10.02

$

7.71

Program Additions

(H)/(C)

$

11.03

$

8.90

All-In

(I)/[(E)-(D)]

$

15.21

$

11.20

Reserves Replacement Ratio - Non-GAAP

Organic

(B)/(F)

127

%

154

%

Program Additions

(C)/(F)

116

%

134

%

All-In

(E)/(F)

270

%

207

%

Non-GAAP Measures

Finding and development costs (F&D Costs) and reserves replacement ratio are non-GAAP measures that Occidental

believes are widely used in our industry, as well as by analysts and investors, to measure and evaluate the cost

of replacing annual production and adding proved reserves. Occidental’s definitions of these non-GAAP measures

may differ from similarly titled measures provided by other companies and as a result may not be comparable.

F&D Costs– All-In is calculated by dividing total costs incurred for the year as defined by GAAP by the sum of

proved reserves revisions, improved recovery, extensions and discoveries and purchases of minerals in place for

the year. F&D Costs – Organic excludes from F&D Costs – All-In both the property acquisition costs and purchases

of minerals in place, and F&D Costs – Program Additions further excludes price and other revisions that are not infills.

Reserves Replacement – All-In is calculated by dividing the sum of proved reserves revisions, improved recovery, extensions

and discoveries and purchases and sales of minerals in place for the year by current year production. Reserves

Replacement – Organic excludes from Reserves Replacement – All-In purchases and sales of minerals in place for

the year. Reserves Replacement – Program Additions further excludes price and other revisions that are not infills.

+

SCHEDULE 13

Occidental Petroleum Corporation

Total Proved Reserves

United

In millions of barrels of oil equivalent (MMBOE) (a)

States

International

Total

Proved Developed and Undeveloped Reserves

Balance at December 31, 2021

2,600

912

3,512

Revisions of previous estimates

481

(7)

474

Improved recovery

78

11

89

Extensions and discoveries

166

10

176

Purchases of proved reserves

10

—

10

Sales of proved reserves

(21)

—

(21)

Production

(342)

(81)

(423)

Balance at December 31, 2022

2,972

845

3,817

Revisions of previous estimates

314

92

406

Improved recovery

9

14

23

Extensions and discoveries

149

4

153

Purchases of proved reserves

31

—

31

Sales of proved reserves

(2)

—

(2)

Production

(365)

(81)

(446)

Balance at December 31, 2023

3,108

874

3,982

Revisions of previous estimates

151

19

170

Improved recovery

40

7

47

Extensions and discoveries

321

5

326

Purchases of proved reserves

623

—

623

Sales of proved reserves

(50)

—

(50)

Production

(402)

(84)

(486)

Balance at December 31, 2024

3,791

821

4,612

Proved Developed Reserves

December 31, 2021

2,012

635

2,647

December 31, 2022

2,112

586

2,698

December 31, 2023

2,117

633

2,750

December 31, 2024

2,546

645

3,191

Proved Undeveloped Reserves

December 31, 2021

588

277

865

December 31, 2022

860

259

1,119

December 31, 2023

991

241

1,232

December 31, 2024

1,245

176

1,421

(a) Natural gas volumes have been converted to barrels of oil equivalent (BOE) based on energy content of six thousand cubic feet (Mcf) of gas to one barrel of oil.

SCHEDULE 14

Occidental Petroleum Corporation

Proved Oil Reserves

United

In millions of barrels (MMbbl)

States

International

Total

Proved Developed and Undeveloped Reserves

Balance at December 31, 2021

1,466

305

1,771

Revisions of previous estimates

215

(5)

210

Improved recovery

57

9

66

Extensions and discoveries

89

6

95

Purchases of proved reserves

7

—

7

Sales of proved reserves

(10)

—

(10)

Production

(185)

(41)

(226)

Balance at December 31, 2022

1,639

274

1,913

Revisions of previous estimates

77

91

168

Improved recovery

7

11

18

Extensions and discoveries

59

3

62

Purchases of proved reserves

14

—

14

Sales of proved reserves

(1)

—

(1)

Production

(195)

(39)

(234)

Balance at December 31, 2023

1,600

340

1,940

Revisions of previous estimates

47

(7)

40

Improved recovery

38

6

44

Extensions and discoveries

132

2

134

Purchases of proved reserves

254

—

254

Sales of proved reserves

(30)

—

(30)

Production

(209)

(38)

(247)

Balance at December 31, 2024

1,832

303

2,135

Proved Developed Reserves

December 31, 2021

1,140

226

1,366

December 31, 2022

1,208

200

1,408

December 31, 2023

1,140

258

1,398

December 31, 2024

1,243

249

1,492

Proved Undeveloped Reserves

December 31, 2021

326

79

405

December 31, 2022

431

74

505

December 31, 2023

460

82

542

December 31, 2024

589

54

643

SCHEDULE 15

Occidental Petroleum Corporation

Proved NGL Reserves

United

In millions of barrels (MMbbl)

States

International

Total

Proved Developed and Undeveloped Reserves

Balance at December 31, 2021

564

202

766

Revisions of previous estimates

126

2

128

Improved recovery

13

—

13

Extensions and discoveries

36

—

36

Purchases of proved reserves

2

—

2

Sales of proved reserves

(4)

—

(4)

Production

(83)

(12)

(95)

Balance at December 31, 2022

654

192

846

Revisions of previous estimates

183

2

185

Improved recovery

2

—

2

Extensions and discoveries

45

—

45

Purchases of proved reserves

9

—

9

Sales of proved reserves

(1)

—

(1)

Production

(90)

(13)

(103)

Balance at December 31, 2023

802

181

983

Revisions of previous estimates

68

9

77

Improved recovery

2

—

2

Extensions and discoveries

100

—

100

Purchases of proved reserves

200

—

200

Sales of proved reserves

(10)

—

(10)

Production

(102)

(14)

(116)

Balance at December 31, 2024

1,060

176

1,236

Proved Developed Reserves

December 31, 2021

433

125

558

December 31, 2022

444

120

564

December 31, 2023

515

124

639

December 31, 2024

709

130

839

Proved Undeveloped Reserves

December 31, 2021

131

77

208

December 31, 2022

210

72

282

December 31, 2023

287

57

344

December 31, 2024

351

46

397

SCHEDULE 16

Occidental Petroleum Corporation

Proved Natural Gas Reserves

United

In billions of cubic feet (Bcf)

States

International

Total

Proved Developed and Undeveloped Reserves

Balance at December 31, 2021

3,419

2,431

5,850

Revisions of previous estimates

841

(30)

811

Improved recovery

51

17

68

Extensions and discoveries

244

23

267

Purchases of proved reserves

8

—

8

Sales of proved reserves

(45)

—

(45)

Production

(445)

(164)

(609)

Balance at December 31, 2022

4,073

2,277

6,350

Revisions of previous estimates

325

(6)

319

Improved recovery

1

17

18

Extensions and discoveries

268

5

273

Purchases of proved reserves

50

—

50

Sales of proved reserves

(2)

—

(2)

Production

(480)

(176)

(656)

Balance at December 31, 2023

4,235

2,117

6,352

Revisions of previous estimates

215

100

315

Improved recovery

2

6

8

Extensions and discoveries

532

17

549

Purchases of proved reserves

1,016

—

1,016

Sales of proved reserves

(58)

—

(58)

Production

(548)

(191)

(739)

Balance at December 31, 2024

5,394

2,049

7,443

Proved Developed Reserves

December 31, 2021

2,632

1,705

4,337

December 31, 2022

2,761

1,597

4,358

December 31, 2023

2,770

1,507

4,277

December 31, 2024

3,564

1,593

5,157

Proved Undeveloped Reserves

December 31, 2021

787

726

1,513

December 31, 2022

1,312

680

1,992

December 31, 2023

1,465

610

2,075

December 31, 2024

1,830

456

2,286

SCHEDULE 17

Occidental Petroleum Corporation

Costs Incurred

United

Amounts in millions

States

International

Total

FOR THE YEAR ENDED DECEMBER 31, 2024

Property acquisition costs (a)

$

12,141

$

8

$

12,149

Exploration costs

544

180

724

Development costs

4,584

500

5,084

Costs Incurred

$

17,269

$

688

$

17,957

FOR THE YEAR ENDED DECEMBER 31, 2023

Property acquisition costs (a)

$

255

$

288

$

543

Exploration costs

743

150

893

Development costs

3,957

543

4,500

Costs Incurred

$

4,955

$

981

$

5,936

FOR THE YEAR ENDED DECEMBER 31, 2022

Property acquisition costs (a)

$

984

$

3

$

987

Exploration costs

279

175

454

Development costs

3,083

423

3,506

Costs Incurred

$

4,346

$

601

$

4,947

(a) Included approximately $30 million, $120 million and $340 million related to non-monetary exchanges for the years ended December 31, 2024, 2023 and 2022, respectively.

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

1——
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