Occidental Petroleum Corp.、合并损益表结构(季度数据)
|
截至 3 个月 |
2025年6月30日 |
|
2025年3月31日 |
|
2024年12月31日 |
|
2024年9月30日 |
|
2024年6月30日 |
|
2024年3月31日 |
|
2023年12月31日 |
|
2023年9月30日 |
|
2023年6月30日 |
|
2023年3月31日 |
|
2022年12月31日 |
|
2022年9月30日 |
|
2022年6月30日 |
|
2022年3月31日 |
|
2021年12月31日 |
|
2021年9月30日 |
|
2021年6月30日 |
|
2021年3月31日 |
|
2020年12月31日 |
|
2020年9月30日 |
|
2020年6月30日 |
|
2020年3月31日 |
|
|
|
净销售额 |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
100.00% | |
|
|
利息、股利和其他收入 |
0.69% | |
0.87% | |
0.61% | |
0.84% | |
0.50% | |
0.60% | |
0.45% | |
0.70% | |
0.42% | |
0.40% | |
0.38% | |
0.39% | |
0.34% | |
0.59% | |
0.30% | |
0.27% | |
0.82% | |
1.42% | |
0.72% | |
0.51% | |
1.13% | |
0.51% | |
|
|
出售资产和其他资产的损益净额 |
-0.03% | |
-0.28% | |
0.53% | |
-1.10% | |
0.41% | |
-0.02% | |
4.53% | |
2.68% | |
0.01% | |
0.06% | |
0.92% | |
0.79% | |
0.22% | |
1.62% | |
0.92% | |
0.07% | |
0.05% | |
2.10% | |
-20.24% | |
-20.59% | |
0.51% | |
0.11% | |
|
|
收入和其他收入 |
100.65% |
|
100.59% |
|
101.14% |
|
99.74% |
|
100.91% |
|
100.59% |
|
104.98% |
|
103.38% |
|
100.43% |
|
100.46% |
|
101.30% |
|
101.18% |
|
100.55% |
|
102.20% |
|
101.23% |
|
100.34% |
|
100.87% |
|
103.51% |
|
80.48% |
|
79.92% |
|
101.64% |
|
100.62% |
|
|
|
油气租赁运营费用 |
-17.70% | |
-17.89% | |
-17.62% | |
-16.83% | |
-17.29% | |
-19.43% | |
-17.81% | |
-16.61% | |
-16.86% | |
-14.96% | |
-13.42% | |
-11.25% | |
-9.41% | |
-10.35% | |
-10.65% | |
-12.21% | |
-11.95% | |
-14.66% | |
-17.04% | |
-15.97% | |
-21.55% | |
-16.17% | |
|
|
运输和收集费用 |
-6.38% | |
-6.07% | |
-6.55% | |
-5.67% | |
-5.94% | |
-5.91% | |
-5.01% | |
-5.07% | |
-5.60% | |
-5.31% | |
-4.70% | |
-4.03% | |
-3.41% | |
-4.16% | |
-4.63% | |
-5.30% | |
-6.11% | |
-6.22% | |
-7.81% | |
-8.35% | |
-12.53% | |
-8.54% | |
|
|
化学品和中游销售成本 |
-13.21% | |
-11.77% | |
-11.12% | |
-11.24% | |
-12.04% | |
-12.42% | |
-12.52% | |
-9.53% | |
-11.80% | |
-10.31% | |
-9.55% | |
-8.89% | |
-7.82% | |
-9.80% | |
-9.74% | |
-10.76% | |
-11.35% | |
-11.22% | |
-14.45% | |
-15.04% | |
-19.71% | |
-9.25% | |
|
|
购买的商品 |
0.00% | |
0.00% | |
-1.17% | |
-1.16% | |
-1.31% | |
-1.44% | |
-6.99% | |
-7.26% | |
-7.31% | |
-6.89% | |
-8.03% | |
-8.36% | |
-9.66% | |
-9.71% | |
-8.53% | |
-8.66% | |
-8.17% | |
-10.54% | |
-10.94% | |
-8.11% | |
-7.31% | |
-5.94% | |
|
|
销售、一般和行政费用 |
-4.43% | |
-3.92% | |
-4.08% | |
-3.74% | |
-3.80% | |
-4.33% | |
-4.28% | |
-3.60% | |
-4.13% | |
-3.34% | |
-3.14% | |
-2.63% | |
-2.29% | |
-2.35% | |
-3.54% | |
-3.53% | |
-2.97% | |
-3.14% | |
-5.02% | |
-4.04% | |
-7.68% | |
-3.99% | |
|
|
其他营业和非营业费用 |
-7.75% | |
-5.76% | |
-7.29% | |
-4.66% | |
-5.05% | |
-6.86% | |
-6.11% | |
-4.58% | |
-0.15% | |
-4.26% | |
-4.40% | |
-3.40% | |
-2.73% | |
-3.58% | |
-3.83% | |
-3.77% | |
-4.16% | |
-4.87% | |
-8.22% | |
-5.62% | |
-3.89% | |
-2.98% | |
|
|
收入以外的其他税种 |
-4.19% | |
-3.88% | |
-4.19% | |
-3.57% | |
-3.89% | |
-3.93% | |
-3.14% | |
-4.05% | |
-3.97% | |
-4.24% | |
-4.38% | |
-4.55% | |
-3.99% | |
-4.01% | |
-3.31% | |
-4.26% | |
-4.10% | |
-3.97% | |
-3.58% | |
-4.38% | |
-2.32% | |
-3.40% | |
|
|
折旧、损耗和摊销 |
-30.18% | |
-28.18% | |
-29.25% | |
-26.85% | |
-26.04% | |
-28.33% | |
-24.02% | |
-23.92% | |
-25.50% | |
-23.82% | |
-22.13% | |
-18.49% | |
-16.19% | |
-19.68% | |
-24.85% | |
-28.21% | |
-39.80% | |
-41.45% | |
-42.16% | |
-46.62% | |
-72.37% | |
-34.92% | |
|
|
资产减值及其他费用 |
0.00% | |
0.00% | |
-18.64% | |
-0.29% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-3.12% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-1.66% | |
-0.25% | |
-0.35% | |
-2.55% | |
-2.09% | |
-66.29% | |
-220.97% | |
-27.26% | |
|
|
与收购相关的成本 |
-0.09% | |
-0.09% | |
-0.13% | |
-0.68% | |
-0.21% | |
-0.20% | |
-0.36% | |
0.00% | |
0.00% | |
0.00% | |
-0.09% | |
-0.04% | |
-0.12% | |
-0.78% | |
-0.39% | |
-0.43% | |
-0.87% | |
-0.77% | |
-0.89% | |
-0.12% | |
-5.09% | |
-2.24% | |
|
|
勘探费用 |
-1.29% | |
-0.81% | |
-1.02% | |
-0.79% | |
-1.22% | |
-1.10% | |
-1.56% | |
-1.75% | |
-1.52% | |
-1.41% | |
-1.44% | |
-0.50% | |
-0.24% | |
-0.30% | |
-1.35% | |
-0.46% | |
-1.44% | |
-0.53% | |
-0.79% | |
-0.71% | |
-1.13% | |
-0.56% | |
|
|
营业收入(亏损) |
15.43% |
|
22.21% |
|
0.07% |
|
24.26% |
|
24.13% |
|
16.62% |
|
23.19% |
|
27.00% |
|
20.47% |
|
25.91% |
|
30.03% |
|
39.05% |
|
44.70% |
|
37.49% |
|
28.75% |
|
22.51% |
|
9.60% |
|
3.59% |
|
-32.52% |
|
-95.33% |
|
-272.92% |
|
-14.64% |
|
|
|
利息和债务费用,净额 |
-4.30% | |
-4.67% | |
-4.84% | |
-4.35% | |
-3.70% | |
-4.75% | |
-3.44% | |
-3.21% | |
-3.43% | |
-3.29% | |
-3.16% | |
-3.04% | |
-1.07% | |
-4.44% | |
-4.87% | |
-6.61% | |
-6.46% | |
-7.46% | |
-9.83% | |
-8.59% | |
-10.59% | |
-5.32% | |
|
|
税金前利润(亏损)等项目 |
11.13% |
|
17.54% |
|
-4.76% |
|
19.91% |
|
20.43% |
|
11.87% |
|
19.74% |
|
23.79% |
|
17.04% |
|
22.62% |
|
26.86% |
|
36.02% |
|
43.63% |
|
33.05% |
|
23.88% |
|
15.90% |
|
3.14% |
|
-3.87% |
|
-42.36% |
|
-103.92% |
|
-283.50% |
|
-19.96% |
|
|
|
利率掉期的收益(损失),净额 |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-0.18% | |
0.75% | |
1.19% | |
1.62% | |
-0.35% | |
-0.38% | |
-3.74% | |
7.54% | |
3.61% | |
2.14% | |
-2.60% | |
-8.85% | |
|
|
股权投资和其他收入(亏损) |
0.37% | |
2.04% | |
2.26% | |
2.31% | |
3.55% | |
5.04% | |
1.99% | |
1.48% | |
2.76% | |
1.38% | |
2.52% | |
2.09% | |
1.88% | |
2.26% | |
2.12% | |
2.40% | |
3.00% | |
2.29% | |
4.50% | |
2.99% | |
6.59% | |
-2.01% | |
|
|
其他项目 |
0.37% |
|
2.04% |
|
2.26% |
|
2.31% |
|
3.55% |
|
5.04% |
|
1.99% |
|
1.48% |
|
2.76% |
|
1.38% |
|
2.34% |
|
2.83% |
|
3.07% |
|
3.88% |
|
1.77% |
|
2.02% |
|
-0.74% |
|
9.82% |
|
8.10% |
|
5.14% |
|
4.00% |
|
-10.86% |
|
|
|
持续经营业务所得税前收入(亏损) |
11.51% |
|
19.58% |
|
-2.50% |
|
22.22% |
|
23.98% |
|
16.90% |
|
21.74% |
|
25.27% |
|
19.80% |
|
24.00% |
|
29.20% |
|
38.85% |
|
46.70% |
|
36.93% |
|
25.65% |
|
17.92% |
|
2.40% |
|
5.95% |
|
-34.25% |
|
-98.78% |
|
-279.51% |
|
-30.82% |
|
|
|
所得税(费用)福利 |
-4.21% | |
-5.69% | |
0.72% | |
-6.33% | |
-6.82% | |
-5.09% | |
-5.03% | |
-6.06% | |
-6.97% | |
-6.52% | |
-5.75% | |
-9.61% | |
-11.53% | |
21.48% | |
-5.93% | |
-5.70% | |
-0.72% | |
-0.30% | |
6.63% | |
9.81% | |
50.14% | |
0.38% | |
|
|
持续经营业务收入(亏损) |
7.30% |
|
13.89% |
|
-1.78% |
|
15.89% |
|
17.16% |
|
11.82% |
|
16.70% |
|
19.21% |
|
12.83% |
|
17.48% |
|
23.45% |
|
29.24% |
|
35.17% |
|
58.40% |
|
19.73% |
|
12.22% |
|
1.68% |
|
5.65% |
|
-27.62% |
|
-88.97% |
|
-229.37% |
|
-30.44% |
|
|
|
已终止经营业务(不含税) |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
3.05% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
-0.30% | |
-0.03% | |
0.05% | |
-8.41% | |
0.89% | |
1.95% | |
-48.33% | |
0.00% | |
|
|
净利润(亏损) |
7.30% |
|
13.89% |
|
-1.78% |
|
15.89% |
|
17.16% |
|
14.86% |
|
16.70% |
|
19.21% |
|
12.83% |
|
17.48% |
|
23.45% |
|
29.24% |
|
35.17% |
|
58.40% |
|
19.42% |
|
12.19% |
|
1.73% |
|
-2.76% |
|
-26.73% |
|
-87.03% |
|
-277.70% |
|
-30.44% |
|
|
|
归属于非控制性权益的净利润 |
-0.16% | |
-0.13% | |
-0.10% | |
-0.10% | |
-0.12% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
0.00% | |
|
|
西方石油应占净收入(亏损) |
7.14% |
|
13.76% |
|
-1.88% |
|
15.80% |
|
17.05% |
|
14.86% |
|
16.70% |
|
19.21% |
|
12.83% |
|
17.48% |
|
23.45% |
|
29.24% |
|
35.17% |
|
58.40% |
|
19.42% |
|
12.19% |
|
1.73% |
|
-2.76% |
|
-26.73% |
|
-87.03% |
|
-277.70% |
|
-30.44% |
|
|
|
优先股股利 |
-2.65% | |
-2.50% | |
-2.51% | |
-2.36% | |
-2.49% | |
-2.85% | |
-2.36% | |
-3.06% | |
-3.80% | |
-3.88% | |
-2.43% | |
-2.13% | |
-1.87% | |
-2.40% | |
-2.53% | |
-2.94% | |
-3.36% | |
-3.78% | |
-4.81% | |
-4.94% | |
-7.58% | |
-3.31% | |
|
|
归属于普通股股东的净利润(亏损) |
4.49% |
|
11.26% |
|
-4.39% |
|
13.44% |
|
14.55% |
|
12.02% |
|
14.35% |
|
16.15% |
|
9.03% |
|
13.61% |
|
21.01% |
|
27.11% |
|
33.30% |
|
56.01% |
|
16.90% |
|
9.25% |
|
-1.63% |
|
-6.54% |
|
-31.54% |
|
-91.97% |
|
-285.28% |
|
-33.75% |
|
根据报告:
10-Q (报告日期: 2025-06-30), 10-Q (报告日期: 2025-03-31), 10-K (报告日期: 2024-12-31), 10-Q (报告日期: 2024-09-30), 10-Q (报告日期: 2024-06-30), 10-Q (报告日期: 2024-03-31), 10-K (报告日期: 2023-12-31), 10-Q (报告日期: 2023-09-30), 10-Q (报告日期: 2023-06-30), 10-Q (报告日期: 2023-03-31), 10-K (报告日期: 2022-12-31), 10-Q (报告日期: 2022-09-30), 10-Q (报告日期: 2022-06-30), 10-Q (报告日期: 2022-03-31), 10-K (报告日期: 2021-12-31), 10-Q (报告日期: 2021-09-30), 10-Q (报告日期: 2021-06-30), 10-Q (报告日期: 2021-03-31), 10-K (报告日期: 2020-12-31), 10-Q (报告日期: 2020-09-30), 10-Q (报告日期: 2020-06-30), 10-Q (报告日期: 2020-03-31).
在此次财务数据分析中,可以观察到公司的营收水平在整个期间保持较为稳定,净销售额的百分比始终为100%,且收入和其他收入的比例略有上涨,从2020年至2025年逐步接近或略高于100%,显示整体收入规模基本保持平衡,没有出现明显的波动或下降趋势。
关于营业利润表现,数据显示2020年上半年公司出现了较大幅度的亏损,尤其是在2020年6月的营业收入占比达到-272.92%,而税前利润亏损比例甚至超过-283%,显示当年公司受到行业环境或内部运营效率的较大影响。进入2021年后,亏损逐步转为盈利,尤其在2021年第二季度至2021年第四季度,税前利润和净利润的占比均明显改善,营业收入转为正值,表现出盈利能力的显著提升。2022年及之后季度,营业利润稳定在较低水平,基本在20%至30%之间,说明盈利能力趋于稳定但尚未恢复到2020年前的高水平。
从成本结构来看,折旧、摊销和损耗的百分比在整个期间呈现波动,但整体趋势显示其占比在逐渐增加,尤其在2020年和2024年期间,超过了30%,反映出资产的逐步折旧及资产减值对利润的压力增强。资产减值及其他费用极端波动,2020年第二季度出现220%的占比,显示当时资产减值对利润带来巨大负面冲击。此后,资产减值费用逐步减少,但仍保持一定的波动,体现出资产和资产相关负债的管理压力。
分析行业相关成本项,油气租赁运营费用持续占比在10%-20%之间,并逐步趋于稳定,说明公司在核心运营成本控制方面表现出一定的稳定性。运输和收集费用在所有期间均占比较低,但略有上升趋势,可能反映出油气物理运输成本的变化。采购商品成本比例持续较高,基本维持在6%-10%,显示采购成本在利润中的重要地位。
销售、管理及行政费用占比偏低,且整体表现较为稳定,变化范围在2%-4%之间,表明管理成本控制总体有效。其他营业和非营业费用波动较大,特别在2020年和2024年出现明显波动,可能与特殊事项(如资产出售、重组等)有关。同时,税收前利润的百分比在2020年出现极端波动,2020年第二季度达到了-283%,而2021年后逐步改善,逐季趋向正值,反映公司盈利能力逐步恢复并稳定增强。
在财务收益方面,利息和债务费用在整个期间占比维持在较低水平,绝大多数时间在4%左右,表现出公司债务压力得到一定控制。同时,利率掉期收益(损失)在2020年表现为明显的正值,随后逐步缩小,转为略微负值,表明公司在对冲利率风险方面存在一定的波动风险。
此外,其他非营业项目的比例波动较大,2020年出现显著波动后,逐渐稳定在2%-4%的范围内。企业所得税及相关税费比例在此期间经常出现负值(2020年和2022年部分季度亏损),但整体趋势显示税负压力有所缓解,特别是在盈利改善的季度税负趋于正值,支持公司盈利的持续性。
最后,净利润(亏损)比例在2020年第二季度和第三季度出现历史性大亏损,但随时间逐步改善,2021年开始实现盈利,且盈利水平逐渐稳定,至2023年表现出良好的盈利能力。2024年的盈利水平较2020年显著提升,尤其在2021年后逐步向正值靠拢,表现为公司逐步走出亏损困境。未来展望中,季度盈利有望继续保持改善态势,但成本结构的持续优化和资产减值风险的控制将是盈利稳定的关键因素。
综上所述,该公司经历了宏观环境和行业周期的巨大波动,特别是在2020年遭遇到严重亏损,但经过调结构和成本管控后,盈利逐渐改善并趋于稳定。未来需关注资产减值、成本管理及市场环境变化对其盈利稳定性的影响。"