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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal 871 1,272 173 (126) 33
State and local 92 105 36 6 46
Foreign 713 1,080 660 465 1,641
Current tax expense 1,676 2,457 869 345 1,720
Federal 37 (1,569) 191 (2,384) (130)
State and local (25) (57) (153) (103) 17
Foreign 45 (18) 8 (30) (914)
Deferred tax expense (benefit) 57 (1,644) 46 (2,517) (1,027)
Income tax expense (benefit) 1,733 813 915 (2,172) 693

Based on: 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), 10-K (reporting date: 2019-12-31).

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 increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
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) decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
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) decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Legal entity reorganization 0.00% -18.00% 0.00% 0.00% 0.00%
Enhanced oil recovery credit and other general business credits 0.00% 0.00% -3.00% 0.00% -4.00%
Goodwill impairment 0.00% 0.00% 0.00% -3.00% 0.00%
Capital loss 0.00% 0.00% -2.00% 0.00% 0.00%
Tax impact from foreign operations 3.00% 3.00% 8.00% -4.00% 187.00%
State income taxes, net of federal benefit 1.00% 0.00% -2.00% 0.00% 28.00%
Uncertain tax positions 2.00% 0.00% 0.00% 0.00% 13.00%
Transaction costs 0.00% 0.00% 0.00% 0.00% 19.00%
Non-controlling interest 0.00% 0.00% 0.00% 0.00% -16.00%
Executive compensation limitation 0.00% 0.00% 1.00% 0.00% 24.00%
Stock warrants 0.00% 0.00% 0.00% 0.00% -9.00%
WES loss of control 0.00% 0.00% 0.00% 0.00% 113.00%
Other 0.00% 0.00% 2.00% 0.00% -3.00%
Worldwide effective tax rate 27.00% 6.00% 25.00% 14.00% 373.00%

Based on: 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), 10-K (reporting date: 2019-12-31).

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 decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Components of Deferred Tax Assets and Liabilities

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

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Environmental reserves 223 229 242 257 261
Postretirement benefit accruals 229 235 285 398 441
Deferred compensation and benefits 237 207 286 186 266
Asset retirement obligations 722 799 850 942 906
Foreign tax credit carryforwards 2,759 3,622 3,904 4,465 4,379
Business credit carryforwards 43 30 698 607 443
Net operating loss carryforward 1,056 1,058 1,628 1,797 692
Interest expense carryforward 11 11 28 668 492
All other 586 771 689 720 782
Gross long-term deferred tax assets 5,866 6,962 8,610 10,040 8,662
Valuation allowance (3,901) (4,785) (5,136) (5,695) (4,959)
Net long-term deferred tax assets 1,965 2,177 3,474 4,345 3,703
Property, plant and equipment differences (6,994) (7,218) (9,905) (10,744) (12,375)
Equity investments, partnerships and international subsidiaries (709) (441) (571) (658) (989)
Gross long-term deferred tax liabilities (7,703) (7,659) (10,476) (11,402) (13,364)
Deferred income tax asset (liability), net (5,738) (5,482) (7,002) (7,057) (9,661)

Based on: 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), 10-K (reporting date: 2019-12-31).

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 2021 to 2022 and from 2022 to 2023.
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 2021 to 2022 and from 2022 to 2023.
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 increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

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

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Foreign deferred tax asset in long-term receivables and other assets, net 26 30 37 56 56
Deferred income tax liability 5,764 5,512 7,039 7,113 9,717

Based on: 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), 10-K (reporting date: 2019-12-31).

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 2021 to 2022 and from 2022 to 2023.
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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Occidental Petroleum Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 74,008 72,609 75,036 80,064 109,330
Less: Noncurrent deferred tax assets, net 26 30 37 56 56
Total assets (adjusted) 73,982 72,579 74,999 80,008 109,274
Adjustment to Total Liabilities
Total liabilities (as reported) 43,659 42,524 54,709 61,491 75,098
Less: Noncurrent deferred tax liabilities, net 5,764 5,512 7,039 7,113 9,717
Total liabilities (adjusted) 37,895 37,012 47,670 54,378 65,381
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 30,250 30,085 20,327 18,573 34,232
Less: Net deferred tax assets (liabilities) (5,738) (5,482) (7,002) (7,057) (9,661)
Stockholders’ equity (adjusted) 35,988 35,567 27,329 25,630 43,893
Adjustment to Net Income (loss) Attributable To Occidental
Net income (loss) attributable to Occidental (as reported) 4,696 13,304 2,322 (14,831) (667)
Add: Deferred income tax expense (benefit) 57 (1,644) 46 (2,517) (1,027)
Net income (loss) attributable to Occidental (adjusted) 4,753 11,660 2,368 (17,348) (1,694)

Based on: 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), 10-K (reporting date: 2019-12-31).


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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 16.62% 36.32% 8.95% -83.28% -3.27%
Adjusted net profit margin 16.82% 31.83% 9.12% -97.41% -8.31%
Total Asset Turnover
Reported total asset turnover 0.38 0.50 0.35 0.22 0.19
Adjusted total asset turnover 0.38 0.50 0.35 0.22 0.19
Financial Leverage
Reported financial leverage 2.45 2.41 3.69 4.31 3.19
Adjusted financial leverage 2.06 2.04 2.74 3.12 2.49
Return on Equity (ROE)
Reported ROE 15.52% 44.22% 11.42% -79.85% -1.95%
Adjusted ROE 13.21% 32.78% 8.66% -67.69% -3.86%
Return on Assets (ROA)
Reported ROA 6.35% 18.32% 3.09% -18.52% -0.61%
Adjusted ROA 6.42% 16.07% 3.16% -21.68% -1.55%

Based on: 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), 10-K (reporting date: 2019-12-31).

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Occidental Petroleum Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Occidental Petroleum Corp. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Occidental Petroleum Corp. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

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


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Occidental 4,696 13,304 2,322 (14,831) (667)
Net sales 28,257 36,634 25,956 17,809 20,393
Profitability Ratio
Net profit margin1 16.62% 36.32% 8.95% -83.28% -3.27%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 4,753 11,660 2,368 (17,348) (1,694)
Net sales 28,257 36,634 25,956 17,809 20,393
Profitability Ratio
Adjusted net profit margin2 16.82% 31.83% 9.12% -97.41% -8.31%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to Occidental ÷ Net sales
= 100 × 4,696 ÷ 28,257 = 16.62%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to Occidental ÷ Net sales
= 100 × 4,753 ÷ 28,257 = 16.82%

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net sales 28,257 36,634 25,956 17,809 20,393
Total assets 74,008 72,609 75,036 80,064 109,330
Activity Ratio
Total asset turnover1 0.38 0.50 0.35 0.22 0.19
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 28,257 36,634 25,956 17,809 20,393
Adjusted total assets 73,982 72,579 74,999 80,008 109,274
Activity Ratio
Adjusted total asset turnover2 0.38 0.50 0.35 0.22 0.19

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 28,257 ÷ 74,008 = 0.38

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 28,257 ÷ 73,982 = 0.38

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 74,008 72,609 75,036 80,064 109,330
Stockholders’ equity 30,250 30,085 20,327 18,573 34,232
Solvency Ratio
Financial leverage1 2.45 2.41 3.69 4.31 3.19
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 73,982 72,579 74,999 80,008 109,274
Adjusted stockholders’ equity 35,988 35,567 27,329 25,630 43,893
Solvency Ratio
Adjusted financial leverage2 2.06 2.04 2.74 3.12 2.49

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 74,008 ÷ 30,250 = 2.45

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 73,982 ÷ 35,988 = 2.06

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 decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Occidental 4,696 13,304 2,322 (14,831) (667)
Stockholders’ equity 30,250 30,085 20,327 18,573 34,232
Profitability Ratio
ROE1 15.52% 44.22% 11.42% -79.85% -1.95%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 4,753 11,660 2,368 (17,348) (1,694)
Adjusted stockholders’ equity 35,988 35,567 27,329 25,630 43,893
Profitability Ratio
Adjusted ROE2 13.21% 32.78% 8.66% -67.69% -3.86%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net income (loss) attributable to Occidental ÷ Stockholders’ equity
= 100 × 4,696 ÷ 30,250 = 15.52%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to Occidental ÷ Adjusted stockholders’ equity
= 100 × 4,753 ÷ 35,988 = 13.21%

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Occidental 4,696 13,304 2,322 (14,831) (667)
Total assets 74,008 72,609 75,036 80,064 109,330
Profitability Ratio
ROA1 6.35% 18.32% 3.09% -18.52% -0.61%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 4,753 11,660 2,368 (17,348) (1,694)
Adjusted total assets 73,982 72,579 74,999 80,008 109,274
Profitability Ratio
Adjusted ROA2 6.42% 16.07% 3.16% -21.68% -1.55%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income (loss) attributable to Occidental ÷ Total assets
= 100 × 4,696 ÷ 74,008 = 6.35%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to Occidental ÷ Adjusted total assets
= 100 × 4,753 ÷ 73,982 = 6.42%

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 improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.