Stock Analysis on Net

Occidental Petroleum Corp. (NYSE:OXY)

Analysis of Inventory

Microsoft Excel

Inventory Disclosure

Occidental Petroleum Corp., balance sheet: inventory

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Raw materials 115 120 96 70 75
Materials and supplies 988 913 783 848 879
Commodity inventory and finished goods 1,027 1,147 1,066 1,009 533
Inventories, at FIFO 2,130 2,180 1,945 1,927 1,487
Revaluation to LIFO (108) (121) (99) (29) (40)
Inventories 2,022 2,059 1,846 1,898 1,447

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
Inventories Amount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer. Occidental Petroleum Corp. inventories increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Adjustment to Inventory: Conversion from LIFO to FIFO

Adjusting LIFO Inventory to FIFO (Current) Cost

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Inventories
Inventories at LIFO (as reported) 2,022 2,059 1,846 1,898 1,447
Add: Inventory LIFO reserve 108 121 99 29 40
Inventories at FIFO (adjusted) 2,130 2,180 1,945 1,927 1,487
Adjustment to Current Assets
Current assets (as reported) 8,375 8,886 10,211 8,819 18,681
Add: Inventory LIFO reserve 108 121 99 29 40
Current assets (adjusted) 8,483 9,007 10,310 8,848 18,721
Adjustment to Total Assets
Total assets (as reported) 74,008 72,609 75,036 80,064 109,330
Add: Inventory LIFO reserve 108 121 99 29 40
Total assets (adjusted) 74,116 72,730 75,135 80,093 109,370
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 30,250 30,085 20,327 18,573 34,232
Add: Inventory LIFO reserve 108 121 99 29 40
Stockholders’ equity (adjusted) 30,358 30,206 20,426 18,602 34,272
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: Increase (decrease) in inventory LIFO reserve (13) 22 70 (11) (7)
Net income (loss) attributable to Occidental (adjusted) 4,683 13,326 2,392 (14,842) (674)

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. inventory value on Dec 31, 2023 would be $2,130 (in millions) if the FIFO inventory method was used instead of LIFO. Occidental Petroleum Corp. inventories, valued on a LIFO basis, on Dec 31, 2023 were $2,022. Occidental Petroleum Corp. inventories would have been $108 higher than reported on Dec 31, 2023 if the FIFO method had been used instead.


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


Adjusted Financial Ratios: LIFO vs. FIFO (Summary)

Occidental Petroleum Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Current Ratio
Reported current ratio (LIFO) 0.92 1.15 1.23 1.07 1.25
Adjusted current ratio (FIFO) 0.93 1.16 1.24 1.08 1.25
Net Profit Margin
Reported net profit margin (LIFO) 16.62% 36.32% 8.95% -83.28% -3.27%
Adjusted net profit margin (FIFO) 16.57% 36.38% 9.22% -83.34% -3.31%
Total Asset Turnover
Reported total asset turnover (LIFO) 0.38 0.50 0.35 0.22 0.19
Adjusted total asset turnover (FIFO) 0.38 0.50 0.35 0.22 0.19
Financial Leverage
Reported financial leverage (LIFO) 2.45 2.41 3.69 4.31 3.19
Adjusted financial leverage (FIFO) 2.44 2.41 3.68 4.31 3.19
Return on Equity (ROE)
Reported ROE (LIFO) 15.52% 44.22% 11.42% -79.85% -1.95%
Adjusted ROE (FIFO) 15.43% 44.12% 11.71% -79.79% -1.97%
Return on Assets (ROA)
Reported ROA (LIFO) 6.35% 18.32% 3.09% -18.52% -0.61%
Adjusted ROA (FIFO) 6.32% 18.32% 3.18% -18.53% -0.62%

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 current ratio A liquidity ratio calculated as adjusted current assets divided by current liabilities. Occidental Petroleum Corp. adjusted current ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by 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 Current Ratio

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)
Current assets 8,375 8,886 10,211 8,819 18,681
Current liabilities 9,148 7,757 8,324 8,223 14,949
Liquidity Ratio
Current ratio1 0.92 1.15 1.23 1.07 1.25
Adjusted: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted current assets 8,483 9,007 10,310 8,848 18,721
Current liabilities 9,148 7,757 8,324 8,223 14,949
Liquidity Ratio
Adjusted current ratio2 0.93 1.16 1.24 1.08 1.25

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 Current ratio = Current assets ÷ Current liabilities
= 8,375 ÷ 9,148 = 0.92

2 Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 8,483 ÷ 9,148 = 0.93

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by current liabilities. Occidental Petroleum Corp. adjusted current ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

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: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 4,683 13,326 2,392 (14,842) (674)
Net sales 28,257 36,634 25,956 17,809 20,393
Profitability Ratio
Adjusted net profit margin2 16.57% 36.38% 9.22% -83.34% -3.31%

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 × 4,683 ÷ 28,257 = 16.57%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by 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: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Net sales 28,257 36,634 25,956 17,809 20,393
Adjusted total assets 74,116 72,730 75,135 80,093 109,370
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 ÷ 74,116 = 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: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted total assets 74,116 72,730 75,135 80,093 109,370
Adjusted stockholders’ equity 30,358 30,206 20,426 18,602 34,272
Solvency Ratio
Adjusted financial leverage2 2.44 2.41 3.68 4.31 3.19

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

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 74,116 ÷ 30,358 = 2.44

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: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 4,683 13,326 2,392 (14,842) (674)
Adjusted stockholders’ equity 30,358 30,206 20,426 18,602 34,272
Profitability Ratio
Adjusted ROE2 15.43% 44.12% 11.71% -79.79% -1.97%

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 × 4,683 ÷ 30,358 = 15.43%

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: After Conversion from LIFO to FIFO
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Occidental 4,683 13,326 2,392 (14,842) (674)
Adjusted total assets 74,116 72,730 75,135 80,093 109,370
Profitability Ratio
Adjusted ROA2 6.32% 18.32% 3.18% -18.53% -0.62%

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 × 4,683 ÷ 74,116 = 6.32%

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.