Stock Analysis on Net

Occidental Petroleum Corp. (NYSE:OXY)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Occidental Petroleum Corp., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal 956 871 1,272 173 (126)
State and local 50 92 105 36 6
Foreign 629 713 1,080 660 465
Current tax expense 1,635 1,676 2,457 869 345
Federal (389) 37 (1,569) 191 (2,384)
State and local (28) (25) (57) (153) (103)
Foreign (44) 45 (18) 8 (30)
Deferred tax expense (benefit) (461) 57 (1,644) 46 (2,517)
Income tax expense (benefit) 1,174 1,733 813 915 (2,172)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Current tax expense Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Occidental Petroleum Corp. current tax expense decreased from 2022 to 2023 and from 2023 to 2024.
Deferred tax expense (benefit) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Occidental Petroleum Corp. deferred tax expense (benefit) increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Income tax expense (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Occidental Petroleum Corp. income tax expense (benefit) increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Effective Income Tax Rate (EITR)

Occidental Petroleum Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Legal entity reorganization 0.00% 0.00% -18.00% 0.00% 0.00%
Enhanced oil recovery credit and other general business credits 0.00% 0.00% 0.00% -3.00% 0.00%
Goodwill impairment 0.00% 0.00% 0.00% 0.00% -3.00%
Capital loss 0.00% 0.00% 0.00% -2.00% 0.00%
Tax impact from foreign operations 5.00% 3.00% 3.00% 8.00% -4.00%
State income taxes, net of federal benefit 0.00% 1.00% 0.00% -2.00% 0.00%
Uncertain tax positions 3.00% 2.00% 0.00% 0.00% 0.00%
Executive compensation limitation 0.00% 0.00% 0.00% 1.00% 0.00%
Other 0.00% 0.00% 0.00% 2.00% 0.00%
Worldwide effective tax rate 29.00% 27.00% 6.00% 25.00% 14.00%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Worldwide effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Occidental Petroleum Corp. worldwide effective tax rate increased from 2022 to 2023 and from 2023 to 2024.

Components of Deferred Tax Assets and Liabilities

Occidental Petroleum Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Environmental reserves 416 223 229 242 257
Postretirement benefit accruals 249 229 235 285 398
Deferred compensation and benefits 258 237 207 286 186
Asset retirement obligations 788 722 799 850 942
Foreign tax credit carryforwards 1,975 2,759 3,622 3,904 4,465
Business credit carryforwards 54 43 30 698 607
Net operating loss carryforward 1,031 1,056 1,058 1,628 1,797
Interest expense carryforward 11 11 11 28 668
All other 539 586 771 689 720
Gross long-term deferred tax assets 5,321 5,866 6,962 8,610 10,040
Valuation allowance (2,962) (3,901) (4,785) (5,136) (5,695)
Net long-term deferred tax assets 2,359 1,965 2,177 3,474 4,345
Property, plant and equipment differences (7,100) (6,994) (7,218) (9,905) (10,744)
Equity investments, partnerships and international subsidiaries (633) (709) (441) (571) (658)
Gross long-term deferred tax liabilities (7,733) (7,703) (7,659) (10,476) (11,402)
Deferred income tax asset (liability), net (5,374) (5,738) (5,482) (7,002) (7,057)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Gross long-term deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Occidental Petroleum Corp. gross long-term deferred tax assets decreased from 2022 to 2023 and from 2023 to 2024.
Net long-term deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Occidental Petroleum Corp. net long-term deferred tax assets decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Deferred income tax asset (liability), net Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Occidental Petroleum Corp. deferred income tax asset (liability), net decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Deferred Tax Assets and Liabilities, Classification

Occidental Petroleum Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Foreign deferred tax asset in long-term receivables and other assets, net 20 26 30 37 56
Deferred income tax liability 5,394 5,764 5,512 7,039 7,113

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Foreign deferred tax asset in long-term receivables and other assets, net Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Occidental Petroleum Corp. foreign deferred tax asset in long-term receivables and other assets, net decreased from 2022 to 2023 and from 2023 to 2024.
Deferred income tax liability Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Occidental Petroleum Corp. deferred income tax liability increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Occidental Petroleum Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 85,445 74,008 72,609 75,036 80,064
Less: Noncurrent deferred tax assets, net 20 26 30 37 56
Total assets (adjusted) 85,425 73,982 72,579 74,999 80,008
Adjustment to Total Liabilities
Total liabilities (as reported) 50,965 43,659 42,524 54,709 61,491
Less: Noncurrent deferred tax liabilities, net 5,394 5,764 5,512 7,039 7,113
Total liabilities (adjusted) 45,571 37,895 37,012 47,670 54,378
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 34,159 30,250 30,085 20,327 18,573
Less: Net deferred tax assets (liabilities) (5,374) (5,738) (5,482) (7,002) (7,057)
Stockholders’ equity (adjusted) 39,533 35,988 35,567 27,329 25,630
Adjustment to Net Income (loss) Attributable To Occidental
Net income (loss) attributable to Occidental (as reported) 3,056 4,696 13,304 2,322 (14,831)
Add: Deferred income tax expense (benefit) (461) 57 (1,644) 46 (2,517)
Net income (loss) attributable to Occidental (adjusted) 2,595 4,753 11,660 2,368 (17,348)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Occidental Petroleum Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Occidental Petroleum Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 11.43% 16.62% 36.32% 8.95% -83.28%
Adjusted net profit margin 9.71% 16.82% 31.83% 9.12% -97.41%
Total Asset Turnover
Reported total asset turnover 0.31 0.38 0.50 0.35 0.22
Adjusted total asset turnover 0.31 0.38 0.50 0.35 0.22
Financial Leverage
Reported financial leverage 2.50 2.45 2.41 3.69 4.31
Adjusted financial leverage 2.16 2.06 2.04 2.74 3.12
Return on Equity (ROE)
Reported ROE 8.95% 15.52% 44.22% 11.42% -79.85%
Adjusted ROE 6.56% 13.21% 32.78% 8.66% -67.69%
Return on Assets (ROA)
Reported ROA 3.58% 6.35% 18.32% 3.09% -18.52%
Adjusted ROA 3.04% 6.42% 16.07% 3.16% -21.68%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Occidental Petroleum Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Occidental Petroleum Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Occidental Petroleum Corp. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Occidental Petroleum Corp. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Occidental Petroleum Corp. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

Occidental Petroleum Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Occidental 3,056 4,696 13,304 2,322 (14,831)
Net sales 26,725 28,257 36,634 25,956 17,809
Profitability Ratio
Net profit margin1 11.43% 16.62% 36.32% 8.95% -83.28%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 2,595 4,753 11,660 2,368 (17,348)
Net sales 26,725 28,257 36,634 25,956 17,809
Profitability Ratio
Adjusted net profit margin2 9.71% 16.82% 31.83% 9.12% -97.41%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to Occidental ÷ Net sales
= 100 × 3,056 ÷ 26,725 = 11.43%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to Occidental ÷ Net sales
= 100 × 2,595 ÷ 26,725 = 9.71%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Occidental Petroleum Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net sales 26,725 28,257 36,634 25,956 17,809
Total assets 85,445 74,008 72,609 75,036 80,064
Activity Ratio
Total asset turnover1 0.31 0.38 0.50 0.35 0.22
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 26,725 28,257 36,634 25,956 17,809
Adjusted total assets 85,425 73,982 72,579 74,999 80,008
Activity Ratio
Adjusted total asset turnover2 0.31 0.38 0.50 0.35 0.22

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 26,725 ÷ 85,445 = 0.31

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 26,725 ÷ 85,425 = 0.31

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Occidental Petroleum Corp. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 85,445 74,008 72,609 75,036 80,064
Stockholders’ equity 34,159 30,250 30,085 20,327 18,573
Solvency Ratio
Financial leverage1 2.50 2.45 2.41 3.69 4.31
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 85,425 73,982 72,579 74,999 80,008
Adjusted stockholders’ equity 39,533 35,988 35,567 27,329 25,630
Solvency Ratio
Adjusted financial leverage2 2.16 2.06 2.04 2.74 3.12

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 85,445 ÷ 34,159 = 2.50

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 85,425 ÷ 39,533 = 2.16

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Occidental Petroleum Corp. adjusted financial leverage ratio increased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Occidental 3,056 4,696 13,304 2,322 (14,831)
Stockholders’ equity 34,159 30,250 30,085 20,327 18,573
Profitability Ratio
ROE1 8.95% 15.52% 44.22% 11.42% -79.85%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 2,595 4,753 11,660 2,368 (17,348)
Adjusted stockholders’ equity 39,533 35,988 35,567 27,329 25,630
Profitability Ratio
Adjusted ROE2 6.56% 13.21% 32.78% 8.66% -67.69%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Net income (loss) attributable to Occidental ÷ Stockholders’ equity
= 100 × 3,056 ÷ 34,159 = 8.95%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to Occidental ÷ Adjusted stockholders’ equity
= 100 × 2,595 ÷ 39,533 = 6.56%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Occidental Petroleum Corp. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Occidental 3,056 4,696 13,304 2,322 (14,831)
Total assets 85,445 74,008 72,609 75,036 80,064
Profitability Ratio
ROA1 3.58% 6.35% 18.32% 3.09% -18.52%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 2,595 4,753 11,660 2,368 (17,348)
Adjusted total assets 85,425 73,982 72,579 74,999 80,008
Profitability Ratio
Adjusted ROA2 3.04% 6.42% 16.07% 3.16% -21.68%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Net income (loss) attributable to Occidental ÷ Total assets
= 100 × 3,056 ÷ 85,445 = 3.58%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to Occidental ÷ Adjusted total assets
= 100 × 2,595 ÷ 85,425 = 3.04%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Occidental Petroleum Corp. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.