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
| Category | Underlined | Word counter | Model’s count |
|---|---|---|---|
| AI AI, artificial intelligence, generative AI, machine learning, large language model, LLM | 0 | — | — |
| Layoffs layoffs, RIF, headcount reduction, workforce optimization, restructuring | 2 | — | — |
| Recession recession, downturn, contraction, slowdown | 0 | — | — |
| Tariffs tariff, trade war, trade barriers, trade restrictions, trade policy | 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