Stock Analysis on Net

Occidental Petroleum Corp. (NYSE:OXY)

Economic Value Added (EVA)

Microsoft Excel

Economic Profit

Occidental Petroleum Corp., economic profit calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net operating profit after taxes (NOPAT)1 5,524 12,526 4,213 (14,889) (672)
Cost of capital2 14.67% 14.78% 11.89% 10.11% 9.93%
Invested capital3 56,860 56,295 58,059 63,270 84,184
 
Economic profit4 (2,815) 4,203 (2,690) (21,287) (9,032)

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).

1 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2023 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 5,52414.67% × 56,860 = -2,815

Item Description The company
Economic profit Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. Occidental Petroleum Corp. economic profit increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Net Operating Profit after Taxes (NOPAT)

Occidental Petroleum Corp., NOPAT calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to Occidental 4,696 13,304 2,322 (14,831) (667)
Deferred income tax expense (benefit)1 57 (1,644) 46 (2,517) (1,027)
Increase (decrease) in allowance for doubtful accounts2 (8) 2 11 5 (2)
Increase (decrease) in LIFO reserve3 (13) 22 70 (11) (7)
Increase (decrease) in equity equivalents4 36 (1,620) 127 (2,523) (1,036)
Interest and debt expense, net 945 1,030 1,614 1,424 1,066
Interest expense, operating lease liability5 58 36 26 53 36
Adjusted interest and debt expense, net 1,003 1,066 1,640 1,477 1,102
Tax benefit of interest and debt expense, net6 (211) (224) (344) (310) (231)
Adjusted interest and debt expense, net, after taxes7 792 842 1,296 1,167 871
(Income) loss from discontinued operations, net of tax8 468 1,298 15
Net income (loss) attributable to noncontrolling interest 145
Net operating profit after taxes (NOPAT) 5,524 12,526 4,213 (14,889) (672)

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).

1 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in allowance for doubtful accounts.

3 Addition of increase (decrease) in LIFO reserve. See details »

4 Addition of increase (decrease) in equity equivalents to net income (loss) attributable to Occidental.

5 2023 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 1,173 × 4.94% = 58

6 2023 Calculation
Tax benefit of interest and debt expense, net = Adjusted interest and debt expense, net × Statutory income tax rate
= 1,003 × 21.00% = 211

7 Addition of after taxes interest expense to net income (loss) attributable to Occidental.

8 Elimination of discontinued operations.

Item Description The company
NOPAT Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. Occidental Petroleum Corp. NOPAT increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Cash Operating Taxes

Occidental Petroleum Corp., cash operating taxes calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Income tax expense (benefit) 1,733 813 915 (2,172) 693
Less: Deferred income tax expense (benefit) 57 (1,644) 46 (2,517) (1,027)
Add: Tax savings from interest and debt expense, net 211 224 344 310 231
Cash operating taxes 1,887 2,681 1,213 655 1,951

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
Cash operating taxes Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. Occidental Petroleum Corp. cash operating taxes increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Invested Capital

Occidental Petroleum Corp., invested capital calculation (financing approach)

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Current maturities of long-term debt 1,202 165 186 440 51
Long-term debt, net, excluding current maturities 18,536 19,670 29,431 35,745 38,537
Operating lease liability1 1,173 930 771 1,114 1,423
Total reported debt & leases 20,911 20,765 30,388 37,299 40,011
Stockholders’ equity 30,250 30,085 20,327 18,573 34,232
Net deferred tax (assets) liabilities2 5,738 5,482 7,002 7,057 9,661
Allowance for doubtful accounts3 29 37 35 24 19
LIFO reserve4 108 121 99 29 40
Equity equivalents5 5,875 5,640 7,136 7,110 9,720
Accumulated other comprehensive (income) loss, net of tax6 (275) (195) 208 288 221
Non-controlling interest 99
Adjusted stockholders’ equity 35,949 35,530 27,671 25,971 44,173
Invested capital 56,860 56,295 58,059 63,270 84,184

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).

1 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of allowance for doubtful accounts receivable.

4 Addition of LIFO reserve. See details »

5 Addition of equity equivalents to stockholders’ equity.

6 Removal of accumulated other comprehensive income.

Item Description The company
Invested capital Capital is an approximation of the economic book value of all cash invested in going-concern business activities. Occidental Petroleum Corp. invested capital decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Cost of Capital

Occidental Petroleum Corp., cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 50,395 50,395 ÷ 77,955 = 0.65 0.65 × 19.62% = 12.68%
Preferred stock, at $1.00 per share par value (book value) 8,287 8,287 ÷ 77,955 = 0.11 0.11 × 8.00% = 0.85%
Long-term debt, including current maturities3 18,100 18,100 ÷ 77,955 = 0.23 0.23 × 5.86% × (1 – 21.00%) = 1.07%
Operating lease liability4 1,173 1,173 ÷ 77,955 = 0.02 0.02 × 4.94% × (1 – 21.00%) = 0.06%
Total: 77,955 1.00 14.67%

Based on: 10-K (reporting date: 2023-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt, including current maturities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 53,068 53,068 ÷ 81,360 = 0.65 0.65 × 19.62% = 12.80%
Preferred stock, at $1.00 per share par value (book value) 9,762 9,762 ÷ 81,360 = 0.12 0.12 × 8.00% = 0.96%
Long-term debt, including current maturities3 17,600 17,600 ÷ 81,360 = 0.22 0.22 × 5.81% × (1 – 21.00%) = 0.99%
Operating lease liability4 930 930 ÷ 81,360 = 0.01 0.01 × 3.84% × (1 – 21.00%) = 0.03%
Total: 81,360 1.00 14.78%

Based on: 10-K (reporting date: 2022-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt, including current maturities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 36,354 36,354 ÷ 77,987 = 0.47 0.47 × 19.62% = 9.15%
Preferred stock, at $1.00 per share par value (book value) 9,762 9,762 ÷ 77,987 = 0.13 0.13 × 8.00% = 1.00%
Long-term debt, including current maturities3 31,100 31,100 ÷ 77,987 = 0.40 0.40 × 5.45% × (1 – 21.00%) = 1.72%
Operating lease liability4 771 771 ÷ 77,987 = 0.01 0.01 × 3.40% × (1 – 21.00%) = 0.03%
Total: 77,987 1.00 11.89%

Based on: 10-K (reporting date: 2021-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt, including current maturities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 24,789 24,789 ÷ 69,465 = 0.36 0.36 × 19.62% = 7.00%
Preferred stock, at $1.00 per share par value (book value) 9,762 9,762 ÷ 69,465 = 0.14 0.14 × 8.00% = 1.12%
Long-term debt, including current maturities3 33,800 33,800 ÷ 69,465 = 0.49 0.49 × 5.01% × (1 – 21.00%) = 1.93%
Operating lease liability4 1,114 1,114 ÷ 69,465 = 0.02 0.02 × 4.73% × (1 – 21.00%) = 0.06%
Total: 69,465 1.00 10.11%

Based on: 10-K (reporting date: 2020-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt, including current maturities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 29,310 29,310 ÷ 79,295 = 0.37 0.37 × 19.62% = 7.25%
Preferred stock, at $1.00 per share par value (book value) 9,762 9,762 ÷ 79,295 = 0.12 0.12 × 8.00% = 0.98%
Long-term debt, including current maturities3 38,800 38,800 ÷ 79,295 = 0.49 0.49 × 4.29% × (1 – 21.00%) = 1.66%
Operating lease liability4 1,423 1,423 ÷ 79,295 = 0.02 0.02 × 2.53% × (1 – 21.00%) = 0.04%
Total: 79,295 1.00 9.93%

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

1 US$ in millions

2 Equity. See details »

3 Long-term debt, including current maturities. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

Occidental Petroleum Corp., economic spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Economic profit1 (2,815) 4,203 (2,690) (21,287) (9,032)
Invested capital2 56,860 56,295 58,059 63,270 84,184
Performance Ratio
Economic spread ratio3 -4.95% 7.47% -4.63% -33.64% -10.73%
Benchmarks
Economic Spread Ratio, Competitors4
Chevron Corp. -4.70% 5.80% -3.27% -17.43% -12.71%
ConocoPhillips 0.85% 13.47% -0.48% -19.13% -0.49%
Exxon Mobil Corp. 0.01% 8.74% 0.31% -22.94% -5.76%
Marathon Petroleum Corp. 3.11% 12.13% -2.41% -26.41% -3.19%
Pioneer Natural Resources Co. 1.51% 15.57% -5.77% -15.50% -8.44%
Valero Energy Corp. -0.04% 11.59% -1.18% -17.00% -3.32%

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).

1 Economic profit. See details »

2 Invested capital. See details »

3 2023 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × -2,815 ÷ 56,860 = -4.95%

4 Click competitor name to see calculations.

Performance ratio Description The company
Economic spread ratio The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. Occidental Petroleum Corp. economic spread ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Economic Profit Margin

Occidental Petroleum Corp., economic profit margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Economic profit1 (2,815) 4,203 (2,690) (21,287) (9,032)
Net sales 28,257 36,634 25,956 17,809 20,393
Performance Ratio
Economic profit margin2 -9.96% 11.47% -10.37% -119.53% -44.29%
Benchmarks
Economic Profit Margin, Competitors3
Chevron Corp. -5.06% 5.23% -4.07% -36.42% -17.79%
ConocoPhillips 1.24% 12.96% -0.81% -51.81% -0.86%
Exxon Mobil Corp. 0.01% 6.51% 0.31% -35.18% -6.84%
Marathon Petroleum Corp. 1.34% 4.75% -1.28% -26.57% -2.11%
Pioneer Natural Resources Co. 2.59% 20.56% -10.54% -37.52% -14.56%
Valero Energy Corp. -0.01% 3.27% -0.46% -10.73% -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).

1 Economic profit. See details »

2 2023 Calculation
Economic profit margin = 100 × Economic profit ÷ Net sales
= 100 × -2,815 ÷ 28,257 = -9.96%

3 Click competitor name to see calculations.

Performance ratio Description The company
Economic profit margin The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. Occidental Petroleum Corp. economic profit margin improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.