image0a181.jpg
Exhibit 99.1
NEWS RELEASE                                     

California Resources Corporation Announces First Quarter 2021 Results
and $150 Million Share Repurchase Program

Santa Clarita, May 13, 2021 - California Resources Corporation (NYSE: CRC), an independent oil and natural gas exploration and production company, today reported first quarter 2021 operational and financial results.

“CRC delivered on its strategy with strong first quarter results while maintaining solid environmental and safety records,” said Mac McFarland, President and Chief Executive Officer. "Given the positive first quarter results, supported by the previously announced capital structure simplification through a senior debt offering and the recent amendment to our Revolving Credit Facility, CRC’s Board of Directors authorized a $150 million Share Repurchase Program. This promising step underpins our robust financial fundamentals which are further strengthened by CRC's 2021 projected free cash flow1. As CRC is tracking to the high end of 2021 free cash flow1 guidance, we will look for additional ways to return capital to our shareholders as the year progresses.”

First Quarter 2021 Highlights

Financial
Reported a net loss attributable to common stock of $94 million, or $1.13 per diluted share. Adjusted net income1 was $102 million, or $1.22 per diluted share
Generated adjusted EBITDAX1 of $189 million and free cash flow1 of $120 million
Reaffirmed 2021 free cash flow1 guidance and optimized CRC investment dollars by shifting $15 million from drilling and completions to downhole maintenance projects which provide efficiencies and faster payouts
Closed the quarter with $130 million of cash on hand, an undrawn credit facility and $545 million of liquidity2
Simplified CRC's capital structure with a senior unsecured $600 million debt offering
Subsequent to quarter end, signed an amendment to its Revolving Credit Facility which provides CRC with additional strategic flexibility with regard to returning capital to shareholders and to future hedging levels, and completed the borrowing base review which set the borrowing base at $1.2 billion
Quarterly operating costs were $164 million and general and administrative (G&A) expenses were $48 million, a reduction of 15% and 20%, respectively, as compared to 1Q20
Generated net cash provided by operating activities of $147 million with quarterly capital expenditures of $27 million
Operational
Produced an average of 99,000 net barrels of oil equivalent (BOE) per day, including 60,000 barrels per day of oil
Maintained industry leading HSE standards
Page 1


Operated one drilling rig in the San Joaquin Basin; operated 30 maintenance rigs; drilled 17 wells (15 online in 1Q21, final two online in 2Q21); and completed 40 capital workovers

2021 Guidance

Given the strength of the first quarter results, CRC reaffirmed previously issued 2021 free cash flow1 guidance of $250 to $350 million and it sees 2021 free cash flow1 trending towards the high end of the stated guidance range. Recognizing capital efficiency improvements and faster payouts on downhole maintenance projects, CRC revised its operating and capital guidance by shifting $15 million of drilling and completions capital to these opportunities. CRC made $27 million of capital investments in the first quarter of 2021. The current capital program anticipates CRC to gradually increase quarterly investment throughout the year if the commodity environment continues to strengthen. If commodity prices decline significantly from current levels, CRC may need to adjust its capital program in response to market conditions. The Company's capital program will be dynamic in response to oil market volatility while focusing on maintaining its oil production, strong liquidity and maximizing its free cash flow.
2021E TOTAL YEAR GUIDANCETotal Year 2021E
Total Production (Mboe/d)96 - 99
Oil Production (Mbo/d)60 - 62
Operating Costs ($ millions)$615 - $630
General and administrative expenses ($ millions)$180 - $190
Capital ($ millions)$185 - $210
Free cash flow ($ millions)1
$250 - $350


Initiating a Share Repurchase Program

In May 2021, CRC's Board of Directors authorized a Share Repurchase Program (SRP) to acquire up to $150 million of CRC's common stock through March 31, 2022. The repurchases may be affected from time-to-time through open market purchases, privately negotiated transactions, Rule 10b5-1 plans, accelerated stock repurchases, derivative contracts or otherwise in compliance with Rule 10b-18, subject to market conditions. The SRP does not obligate CRC to repurchase any dollar amount or number of shares and CRC's Board of Directors may modify, suspend, or discontinue authorization of the program at any time. The Share Repurchase Program expires on March 31, 2022.

Sustainability Update

CRC remains dedicated to environmental stewardship and will continue to deliver on its 2030 Sustainability Goals. Given significant progress on CRC's Water and Methane goals, management and the Board are reviewing the current ESG initiatives to enhance them with a strengthened decarbonization strategy. This review will focus particularly on actionable energy transition opportunities including carbon capture, utilization and storage (CCUS), solar power and other renewable projects. The Company expects to provide additional details about this approach next quarter.

Page 2


Underscoring CRC’s commitment to safe and responsible production, the Company’s ESG performance and progress on its 2030 Sustainability Goals, which align with California’s climate goals toward carbon neutrality in accordance with the Paris Climate Accord, are directly tied to the performance-based compensation of its executives, senior managers and employees. The Board, through its Operations and Sustainability Committee, will continue to highlight, monitor and provide guidance to CRC's efforts to serve as a responsible steward of California’s natural resources, safeguard people and the environment, and advance California’s long-term goals.

Fresh Start Accounting and Predecessor and Successor Periods

Upon emergence from Chapter 11 bankruptcy proceedings on October 27, 2020, CRC adopted and applied fresh start accounting at which point we became a new entity for financial reporting purposes. We adopted an accounting convenience date of October 31, 2020 for the application of fresh start accounting. As a result of the application of fresh start accounting and the effects of the implementation of the plan of reorganization, the financial statements after October 31, 2020 may not be comparable to the financial statements prior to that date. References to "Predecessor” refer to the Company for periods ended on or prior to October 31, 2020 and references to “Successor” refer to the Company for periods subsequent to October 31, 2020.

First Quarter 2021 Results

SuccessorPredecessor
1st Quarter1st Quarter
($ and shares in millions, except per share amounts)20212020
Statements of Operations:
Revenues
     Total revenues363 573 
Costs and Other
     Total costs and other436 2,222 
Operating Loss(73)(1,649)
Net Loss Attributable to Common Stock$(94)$(1,796)
Net loss attributable to common stock per share - basic and diluted$(1.13)$(36.43)
Adjusted net income (loss)$102 $(8)
Adjusted net income (loss) per share - basic and diluted$1.22 $(0.16)
Weighted-average common shares outstanding - basic and diluted83.3 49.3 
Adjusted EBITDAX$189 $251 

SuccessorPredecessor
1st Quarter1st Quarter
($ in millions)20212020
Cash Flow Data:
Net cash provided by operating activities$147 $228 
Net cash used by investing activities$(20)$(12)
Net cash used by financing activities$(25)$(156)
Page 3



Review of Operating and Financial Results


Total daily net production volumes decreased 18% from 121,000 BOE per day for the first quarter of 2020 to 99,000 BOE per day for the first quarter of 2021. The decrease from the same period in 2020 was primarily due to limited drilling activity and capital investment during the prior twelve months. Production was also negatively impacted by approximately 1,000 BOE per day in the first quarter of 2021 due to downtime at one of CRC's gas processing plants. Production sharing type contracts (PSC-type) at CRC's Long Beach assets negatively impacted oil production by approximately 2,600 BOE per day in the first quarter of 2021 compared to the same prior-year period. CRC's total daily production decreased by approximately 15% compared to the same period in 2020 after excluding the impact of PSC-type contracts and unscheduled downtime at one of its gas processing plants. See Attachment 3 for further information on production.

Realized oil prices, including the effect of settled hedges, decreased by $1.77 per barrel from $55.50 per barrel in the first quarter of 2020 to $53.73 per barrel in the first quarter of 2021. Realized oil prices were lower in the first quarter of 2021 compared to the same prior-year period primarily due to settlement payments on commodity contracts, compared to receipts from commodity contracts in the first quarter of 2020, despite an increase in benchmark prices between comparative periods. See Attachment 4 for further information on prices.

Adjusted EBITDAX1 for the first quarter of 2021 was $189 million and net cash provided by operating activities was $147 million. Internally funded capital invested during the first quarter of 2021 was $27 million. Free cash flow1 was $120 million. CRC’s adjusted EBITDAX1
is not reduced by the one-time restructuring charge of $14 million related to its workforce reductions during the three months ended March 31, 2021.

FREE CASH FLOW
Management uses free cash flow, which is defined by us as net cash provided by operating activities less capital investments, as a measure of liquidity. The following table presents a reconciliation of our net cash provided by operating activities to free cash flow. We have excluded one-time costs for bankruptcy related fees during 2021 and 2020 as a supplemental measure of our free cash flow.
SuccessorPredecessor
1st Quarter1st Quarter
($ millions)20212020
Net cash provided by operating activities$147 $228 
  Capital investments(27)(30)
Free cash flow120 198 
   One-time bankruptcy related fees2 
Free cash flow, after special items$122 $203 

Operating costs for the first quarter of 2021 were $164 million, compared to $192 million for the first quarter of 2020. The decrease was primarily attributable to efficiencies and streamlining of CRC's operations, including headcount reductions in the second half of 2020 and in the first quarter of 2021. Operating costs per BOE are presented below:

Page 4


OPERATING COSTS PER BOE
The reporting of our PSC- type contracts creates a difference between reported operating costs, which are for the full field, and reported volumes, which are only our net share, inflating the per barrel operating costs. The following table presents operating costs after adjusting for the excess costs attributable to PSC-type contracts.
SuccessorPredecessor
1st Quarter1st Quarter
($ per Boe)20212020
Energy operating costs (a)
$4.70 $3.71 
Gas processing costs0.53 0.67 
Non-energy operating costs (b)
13.10 13.00 
Operating costs$18.33 $17.38 
Excess costs attributable to PSC-type contracts (1.61)(0.90)
Operating costs, excluding effects of PSC-type contracts$16.72 $16.48 
(a) Energy operating costs include purchases of fuel gas and electricity used in our operations and internal costs to produce electricity used in our fields.
(b) Non-energy operating costs equal total operating costs less energy operating costs and gas processing costs.

G&A expenses were $48 million for the first quarter of 2021, compared to $60 million in the same prior-year period. The decrease in G&A expenses resulted from efficiencies and streamlining of CRC's operations, including a $7 million decrease in employee related expenses as a result of workforce reductions. We expect CRC's quarterly G&A expenses to modestly trend down throughout the year from current levels.

CRC reported taxes other than on income of $40 million for the first quarter of 2021, compared to $41 million for the same prior-year period. Exploration expense was $2 million for the first quarter of 2021 and $5 million in the first quarter of 2020.

Balance Sheet and Liquidity Update

In January 2021, CRC further simplified its balance sheet by completing an offering of $600 million in aggregate principal amount of its 7.125% senior unsecured notes due 2026. The net proceeds of $588 million, after $12 million of debt issuance costs, were used to repay in full CRC's Second Lien Term Loan and EHP Notes. The remaining proceeds were used to pay down substantially all of CRC's then outstanding Revolving Credit Facility.

CRC's aggregate commitment of $540 million as of March 31, 2021 was automatically reduced to $492 million in April 2021 pursuant to the terms of CRC's Revolving Credit Facility. The borrowing base for the Revolving Credit Facility is redetermined around April and October of each year and was most recently set at $1.2 billion in May 2021. The amount CRC is able to borrow under the Revolving Credit Facility is limited to the amount of the commitment described above.

In May 2021, CRC amended its Revolving Credit Facility to provide further strategic flexibility with respect to CRC's minimum and maximum hedging restrictions and to increase CRC's capacity to make certain restricted payments, including paying dividends on its common stock and repurchasing its common stock.

Page 5


Based on the timing of anticipated cash distributions to Benefit Street Partners (BSP) at current commodity prices, CRC believes the preferred interest held by BSP in its development joint venture could be automatically redeemed early in the fourth quarter of 2021.

Operational Update

During the first quarter of 2021, CRC operated one drilling rig in the San Joaquin Basin, drilled 17 net wells, 15 of which were brought online, and completed 40 capital workovers. Subsequent to the end of the first quarter, CRC added a second drilling rig and increased its maintenance rigs to 38. The San Joaquin basin produced 73,000 net BOE per day. The Los Angeles basin produced 20,000 net BOE per day, the Ventura basin produced 3,000 net BOE per day and the Sacramento basin produced 3,000 net BOE per day.

Organization Changes

In connection with CRC's emergence from bankruptcy, its Board of Directors was reconstituted in October 2020. On December 31, 2020, CRC's former President, Chief Executive Officer and director Todd A. Stevens departed and Mark A. (Mac) McFarland was appointed as interim Chief Executive Officer in addition to his role as Chair of CRC's Board of Directors. On March 22, 2021, the Board of Directors appointed Mr. McFarland as President and Chief Executive Officer on a permanent basis. On April 15, 2021, Tiffany (TJ) Thom Cepak replaced Mr. McFarland as the Chair of CRC's Board of Directors. Mr. McFarland will continue to serve as a director.

On April 30, 2021, Noelle M. Repetti was appointed Principal Accounting Officer. Mrs. Repetti joined CRC in 2014 as Vice President – Tax, and she assumed additional duties and was appointed Vice President and Controller in August 2017. On May 1, 2021, Jay Bys was appointed Chief Commercial Officer responsible for CRC's marketing and trading operations. Mr. Bys has nearly 30 years of experience across various segments of the energy industry in senior management roles. He will oversee the integration of CRC's renewable energy efforts.

Conference Call Details

To participate in the conference call scheduled for later today at 11:00 a.m. Eastern Time, please dial (877) 328-5505 (International calls please dial +1 (412) 317-5421) or access via webcast at www.crc.com 15 minutes prior to the scheduled start time to register. Participants may also pre-register for the conference call at https://dpregister.com/sreg/10153648/e58af1b180. A digital replay of the conference call will be archived for approximately 90 days and supplemental slides for the conference call will be available online in the Investor Relations section of www.crc.com.

1 See Attachment 2 for the non-GAAP financial measures of adjusted EBITDAX, operating costs per BOE (excluding effects of PSC-type contracts), adjusted net income (loss) and free cash flow, including reconciliations to their most directly comparable GAAP measure, where applicable.
2 Calculated as $130 million of cash plus $540 million of capacity on CRC's Revolving Credit Facility less $125 million in letters of credit

About California Resources Corporation

California Resources Corporation (CRC) is an independent oil and natural gas exploration and production company, applying complementary and integrated infrastructure to gather, process and market its production. Using advanced technology, CRC focuses on safely and responsibly supplying affordable energy.
Page 6



Forward-Looking Statements

The information included herein contains forward-looking statements that involve risks and uncertainties that could materially affect CRC's expected results of operations, liquidity, cash flows and business prospects. Such statements include those regarding CRC's expectations as to its future:

financial position, liquidity, cash flows and results of operations
business prospects
transactions and projects
operating costs and general and administrative expenses
operations and operational results including production, hedging and capital investment
budgets and maintenance capital requirements
reserves
type curves
expected synergies from acquisitions and joint ventures

Actual results may differ from anticipated results, sometimes materially, and reported results should not be considered an indication of future performance. While CRC believes assumptions or bases underlying its expectations are reasonable and make them in good faith, they almost always vary from actual results, sometimes materially. CRC also believes third-party statements it cites are accurate but have not independently verified them and do not warrant their accuracy or completeness. Factors (but not necessarily all the factors) that could cause results to differ include:

CRC's ability to execute its business plan post-emergence
the volatility of commodity prices and the potential for sustained low oil, natural gas and natural gas liquids prices
impact of CRC's recent emergence from bankruptcy on its business and relationships
debt limitations on CRC's financial flexibility
insufficient cash flow to fund planned investments, interest payments on CRC's debt, debt repurchases or changes to CRC's capital plan
insufficient capital or liquidity, including as a result of lender restrictions, unavailability of capital markets or inability to attract potential investors
limitations on transportation or storage capacity and the need to shut-in wells
inability to enter into desirable transactions including acquisitions, asset sales and joint ventures
CRC's ability to utilize its net operating loss carryforwards to reduce its income tax obligations
legislative or regulatory changes, including those related to drilling, completion, well stimulation, operation, maintenance or abandonment of wells or facilities, managing energy, water, land, greenhouse gases (GHGs) or other emissions, protection of health, safety and the environment, or transportation, marketing and sale of CRC products
joint ventures and acquisitions and CRC's ability to achieve expected synergies
the recoverability of resources and unexpected geologic conditions
incorrect estimates of reserves and related future cash flows and the inability to replace reserves
changes in business strategy
Page 7


production-sharing contracts' effects on production and unit operating costs
the effect of CRC's stock price on costs associated with incentive compensation
effects of hedging transactions
equipment, service or labor price inflation or unavailability
availability or timing of, or conditions imposed on, permits and approvals
lower-than-expected production, reserves or resources from development projects, joint ventures or acquisitions, or higher-than-expected decline rates
disruptions due to accidents, mechanical failures, power outages, transportation or storage constraints, natural disasters, labor difficulties, cyber attacks or other catastrophic events
pandemics, epidemics, outbreaks, or other public health events, such as the COVID-19
factors discussed in Item 1A, Risk Factors in CRC's Annual Report on Form 10-K available at www.crc.com.

Words such as "anticipate," "believe," "continue," "could," "estimate," "expect," "goal," "intend," "likely," "may," "might," "plan," "potential," "project," "seek," "should," "target, "will" or "would" and similar words that reflect the prospective nature of events or outcomes typically identify forward-looking statements. Any forward-looking statement speaks only as of the date on which such statement is made, and we undertake no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.



Contacts:
Joanna Park (Investor Relations) 818-661-3731
Joanna.Park@crc.com
Richard Venn (Media)
818-661-6014
Richard.Venn@crc.com 





Page 8


Attachment 1
SUMMARY OF RESULTS 
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Quarter1st Quarter4th Quarter4th Quarter4th Quarter
($ and shares in millions, except per share amounts)20212020202020202020
Statements of Operations:   
Revenues   
Oil, natural gas and NGL sales$432 $430 $342 $237 $105 
Net derivative (loss) gain from commodity contracts(213)79 (125)(141)16 
Other revenue
   Trading revenue98 45 53 38 15 
   Electricity sales33 13 26 15 11 
   Other13 5 2 
     Total revenues363 573 301 152 149 
Costs and Other 
Operating costs164 192 165 114 51 
General and administrative expenses48 60 59 40 19 
Depreciation, depletion and amortization52 119 66 34 32 
Asset impairments3 1,736  —  
Taxes other than on income40 41 23 10 13 
Exploration expense2 2 1 
Other expenses, net
   Trading costs61 24 35 24 11 
   Electricity cost of sales24 16 16 10 6 
   Transportation costs12 13 12 4 
   Other30 16 31 17 14 
     Total costs and other436 2,222 409 258 151 
Operating Loss(73)(1,649)(108)(106)(2)
Non-Operating (Loss) Income
Reorganization items, net(2)— 3,991 (3)3,994 
Interest and debt expense, net(13)(87)(17)(11)(6)
Net (loss) gain on extinguishment of debt(2) —  
Gains on asset divestitures2 —  —  
Other non-operating expenses(1)(14)4 (5)9 
(Loss) Income Before Income Taxes(89)(1,745)3,870 (125)3,995 
Income tax provision —  —  
Net (Loss) Income(89)(1,745)3,870 (125)3,995 
Net (income) loss attributable to noncontrolling interests(5)(51)(8)(10)
Net (Loss) Income Attributable to Common Stock$(94)$(1,796)$3,862 $(123)$3,985 
Net (loss) income attributable to common stock per share - basic and diluted$(1.13)$(36.43)$ $(1.48)$80.20 
Adjusted net income (loss)$102 $(8)$8 $28 $(20)
Adjusted net income (loss) per share - basic and diluted$1.22 $(0.16)$ $0.34 $(0.40)
Weighted-average common shares outstanding - basic and diluted83.3 49.3  83.3 49.5 
Adjusted EBITDAX$189 $251 $116 $83 $33 
Effective tax rate0%0%0%0%0%
Page 9


SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Qtr.1st Qtr.4th Qtr.4th Qtr.4th Qtr.
($ in millions)20212020202020202020
Cash Flow Data:
Net cash provided (used) by operating activities$147 $228 $(35)$(12)$(23)
Net cash used by investing activities$(20)$(12)$(9)$(7)$(2)
Net cash (used) provided by financing activities$(25)$(156)$(50)$(156)$106 




March 31,December 31,
($ and shares in millions)20212020
Selected Balance Sheet Data:
Total current assets$461 $329 
Property, plant and equipment, net$2,625 $2,655 
Total current liabilities$622 $473 
Long-term debt, net$588 $597 
Other long-term liabilities$889 $822 
Stockholder's Equity $1,081 $1,182 
Outstanding shares83.383.3 


Page 10


DERIVATIVE GAINS AND LOSSES ON COMMODITY CONTRACTS
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Qtr.1st Qtr4th Qtr.4th Qtr.4th Qtr.
($ millions)20212020202020202020
Non-cash derivative (loss) gain - excluding noncontrolling interest$(174)$(35)$(125)$(138)$13 
Non-cash derivative gain (loss) - noncontrolling interest 16 (2)(2)— 
       Total non-cash changes(174)(19)(127)(140)13 
Net (payments) proceeds on settled commodity derivatives(39)35 2 (1)3 
Net proceeds on sale of commodity derivatives 63  —  
   Net derivative (loss) gain from commodity contracts$(213)$79 $(125)$(141)$16 
1st Quarter1st Quarter4th Quarter4th Quarter4th Quarter
CAPITAL INVESTMENTS
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Qtr.1st Qtr4th Qtr.4th Qtr.4th Qtr.
($ millions)20212020202020202020
Internally funded capital$27 $30 $10 $$
Capital investments not included on our financial statements:
       MIRA funded capital  — — 
       Alpine funded capital 89 (1)(1)— 
Total capital program$27 $121 $9 $6 $3 
Page 11


Attachment 2
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
To supplement the presentation of its financial results prepared in accordance with U.S generally accepted accounting principles (GAAP), management uses certain non-GAAP measures to assess our financial condition, results of operations and cash flows. The non-GAAP measures include adjusted net income (loss), adjusted EBITDAX, adjusted EBITDAX margin, discretionary cash flow. free cash flow and operating costs per BOE, among others. These measures are also widely used by the industry, the investment community and our lenders. Although these are non-GAAP measures, the amounts included in the calculations were computed in accordance with GAAP. Certain items excluded from these non-GAAP measures are significant components in understanding and assessing our financial performance, such as our cost of capital and tax structure, as well as the effect of acquisition and development costs of our assets. Management believes that the non-GAAP measures presented, when viewed in combination with its financial and operating results prepared in accordance with GAAP, provide a more complete understanding of the factors and trends affecting the Company's performance. The non-GAAP measures presented herein may not be comparable to other similarly titled measures of other companies. Below are additional disclosures regarding each of the non-GAAP measures reported in this press release, including reconciliations to their most directly comparable GAAP measure where applicable.


ADJUSTED NET INCOME (LOSS)
Adjusted net income (loss) and adjusted net income (loss) per share are non-GAAP measures. We define adjusted net income as net income excluding the effects of significant transactions and events that affect earnings but vary widely and unpredictably in nature, timing and amount. These events may recur, even across successive reporting periods. Management believes these non-GAAP measures provide useful information to the industry and the investment community interested in comparing our financial performance between periods. Reported earnings are considered representative of management's performance over the long term. Adjusted net income (loss) is not considered to be an alternative to net income (loss) reported in accordance with GAAP. The following table presents a reconciliation of the GAAP financial measure of net income (loss) and net income (loss) attributable to common stock per share to the non-GAAP financial measure of adjusted net income (loss) and adjusted net income (loss) per share.
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Quarter1st Quarter4th Quarter4th Quarter4th Quarter
($ millions, except per share amounts)20212020202020202020
Net (loss) income$(89)$(1,745)$3,870 $(125)$3,995 
Net income attributable to noncontrolling interests(5)(51)(8)(10)
Net (loss) income attributable to common stock(94)(1,796)3,862 (123)3,985 
Unusual, infrequent and other items:
Non-cash derivative loss from commodities, excluding noncontrolling interest174 35 125 138 (13)
Asset impairments3 1,736  — — 
Reorganization items, net2 — (3,991)(3,994)
Severance and termination costs14 — 5 — 
Net loss (gain) on extinguishment of debt2 (5) — — 
Legal and professional fees related to our reorganization  — — 
Power plant maintenance  — — 
Gains on asset divestitures(2)—  
Rig termination expenses1 — 2 
Other, net2 10 5 
Total unusual, infrequent and other items196 1,788 (3,854)151 (4,005)
Adjusted net income (loss) attributable to common stock$102 $(8)$8 $28 $(20)
Net (loss) income attributable to common stock per share - diluted$(1.13)$(36.43)$ $(1.48)$80.20 
Adjusted net income (loss) per share - diluted$1.22 $(0.16)$ $0.34 $(0.40)
Page 12


FREE CASH FLOW
Management uses free cash flow, which is defined by us as net cash provided by operating activities less capital investments, as a measure of liquidity. The following table presents a reconciliation of our net cash provided by operating activities to free cash flow. We have excluded one-time costs for bankruptcy related fees during 2021 and 2020 as a supplemental measure of our free cash flow.
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Quarter1st Quarter4th Quarter4th Quarter4th Quarter
($ millions)20212020202020202020
Net cash provided by operating activities$147 $228 $(35)$(12)$(23)
  Capital investments(27)(30)(10)(7)(3)
Free cash flow120 198 (45)(19)(26)
   One-time bankruptcy related fees2 39 (4)43 
Free cash flow, after special items$122 $203 $(6)$(23)$17 
FY 2021E
($ millions)LowHigh
Net cash provided by operating activities$435 $560 
Capital investments(185)(210)
Free cash flow$250 $350 
ADJUSTED EBITDAX
We define Adjusted EBITDAX as earnings before interest expense; income taxes; depreciation, depletion and amortization; exploration expense; other unusual, infrequent and out-of-period items; and other non-cash items. We believe this measure provides useful information in assessing our financial condition, results of operations and cash flows and is widely used by the industry, the investment community and our lenders. Although this is a non-GAAP measure, the amounts included in the calculation were computed in accordance with GAAP. Certain items excluded from this non-GAAP measure are significant components in understanding and assessing our financial performance, such as our cost of capital and tax structure, as well as depreciation, depletion and amortization of our assets. This measure should be read in conjunction with the information contained in our financial statements prepared in accordance with GAAP. A version of Adjusted EBITDAX is a material component of certain of our financial covenants under our Revolving Credit Facility and is provided in addition to, and not as an alternative for, income and liquidity measures calculated in accordance with GAAP.
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Quarter1st Quarter4th Quarter4th Quarter4th Quarter
($ millions, except per BOE amounts)20212020202020202020
Net (loss) income$(89)$(1,745)$3,870 $(125)$3,995 
Interest and debt expense, net13 87 17 11 
Depreciation, depletion and amortization52 119 66 34 32 
Exploration expense2 2 
Unusual, infrequent and other items (a)
196 1,788 (3,854)151 (4,005)
Non-cash items
   Accretion expense13 10 11 
   Stock-settled compensation1 1 — 
   Post-retirement medical and pension1 1 — 
   Other non-cash items (16)2 — 
Adjusted EBITDAX$189 $251 $116 $83 $33 
Net cash provided by operating activities$147 $228 $(35)$(12)$(23)
Cash interest3 49 15 
Exploration expenditures2 2 
Working capital changes37 (31)134 86 48 
Adjusted EBITDAX$189 $251 $116 $83 $33 
Adjusted EBITDAX per Boe$21.12 $22.72 $12.25 $13.24 $10.30 
(a) See Adjusted Net Income (Loss) reconciliation.
Page 13


DISCRETIONARY CASH FLOW
We define discretionary cash flow as the cash available after distributions to noncontrolling interest holders and cash interest, excluding the effect of working capital changes but before our internal capital investment. Management uses discretionary cash flow as a measure of the availability of cash to reduce debt or fund investments.
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Quarter1st Quarter4th Quarter4th Quarter4th Quarter
($ millions)20212020202020202020
Adjusted EBITDAX$189 $251 $116 $83 $33 
Cash interest(3)(49)(15)(8)(7)
Distributions paid to noncontrolling interest holders:
   BSP(14)(24)(30)(30)— 
   Ares (20)(9)— (9)
Asset retirement obligations and idle well testing(12)(4)(9)(6)(3)
Discretionary cash flow$160 $154 $53 $39 $14 
ADJUSTED EBITDAX MARGIN
Management uses adjusted EBITDAX margin as a measure of profitability between periods and this measure is generally used by analysts for comparative purposes within the industry.
SuccessorPredecessorCombined
(Non-GAAP)
SuccessorPredecessor
1st Quarter1st Quarter4th Quarter4th Quarter4th Quarter
($ millions)20212020202020202020
Total revenues$363 $573 $301 $152 $149 
Non-cash derivative loss174 19 127 140 (13)
Revenues, excluding non-cash derivative gains and losses$537 $592 $428 $292 $136 
Adjusted EBITDAX margin 35 %42 %27 %28 %24 %
OPERATING COSTS PER BOE
The reporting of our PSC-type contracts creates a difference between reported operating costs, which are for the full field, and reported volumes, which are only our net share, inflating the per barrel operating costs. The following table presents operating costs after adjusting for the excess costs attributable to PSC-type contracts.
SuccessorPredecessor
1st Quarter1st Quarter
($ per Boe)20212020
Energy operating costs (a)
$4.70 $3.71 
Gas processing costs0.53 0.67 
Non-energy operating costs (b)
13.10 13.00 
Operating costs$18.33 $17.38 
Excess costs attributable to PSC-type contracts (1.61)(0.90)
Operating costs, excluding effects of PSC-type contracts$16.72 $16.48 
(a) - Energy operating costs include purchases of fuel gas and electricity used in our operations and internal costs to produce electricity used in our fields.
(b) - Non-energy operating costs equal total operating costs less energy operating costs and gas processing costs.


Page 14



Attachment 3
PRODUCTION STATISTICS 
SuccessorPredecessor
Net1st Quarter1st Quarter
Oil, NGLs and Natural Gas Production Per Day20212020
Oil (MBbl/d)
 San Joaquin Basin38 47 
 Los Angeles Basin20 26 
 Ventura Basin2 4 
 Total60 77 
NGLs (MBbl/d)
 San Joaquin Basin12 14 
 Total12 14 
Natural Gas (MMcf/d)
 San Joaquin Basin135 152 
 Los Angeles Basin1 2 
 Ventura Basin4 6 
 Sacramento Basin20 23 
 Total160 183 
Total Production (MBoe/d)99 121 
SuccessorPredecessor
Gross Operated and Net Non-Operated1st Quarter1st Quarter
Oil, NGLs and Natural Gas Production Per Day20212020
Oil (MBbl/d)
 San Joaquin Basin44 55 
 Los Angeles Basin27 31 
 Ventura Basin3 4 
 Total74 90 
NGLs (MBbl/d)
 San Joaquin Basin13 14 
 Total13 14 
Natural Gas (MMcf/d)
 San Joaquin Basin144 162 
 Los Angeles Basin8 10 
 Ventura Basin5 6 
 Sacramento Basin24 30 
 Total181 208 
Total Production (MBoe/d)117 139 

Note: MBbl/d refers to thousands of barrels per day; MMcf/d refers to millions of cubic feet per day; MBoe/d refers to thousands of barrels of oil equivalent (Boe) per day. Natural gas volumes have been converted to Boe based on the equivalence of energy content of six thousand cubic feet of natural gas to one barrel of oil. Barrels of oil equivalence does not necessarily result in price equivalence.







Page 15


Attachment 4
PRICE STATISTICS
SuccessorPredecessor
1st Quarter1st Quarter
 20212020
Realized Prices
 Oil with hedge ($/Bbl)$53.73 $55.50 
 Oil without hedge ($/Bbl)$60.81 $50.78 
 NGLs ($/Bbl)$48.77 $29.28 
 Natural gas ($/Mcf)$3.29 $2.25 
Index Prices
 Brent oil ($/Bbl)$61.10 $50.96 
 WTI oil ($/Bbl)$57.84 $46.17 
 NYMEX gas ($/MMBtu)$2.72 $2.05 
Realized Prices as Percentage of Index Prices
 Oil with hedge as a percentage of Brent88 %109 %
 Oil without hedge as a percentage of Brent100 %100 %
 Oil with hedge as a percentage of WTI93 %120 %
 Oil without hedge as a percentage of WTI105 %110 %
 NGLs as a percentage of Brent80 %57 %
 NGLs as a percentage of WTI84 %63 %
 Natural gas as a percentage of NYMEX121 %110 %

`

Page 16


Attachment 5
1ST QUARTER 2021 DRILLING ACTIVITY     
 San JoaquinLos AngelesVenturaSacramento 
Wells DrilledBasinBasinBasinBasinTotal
Development Wells     
Primary1717
Waterflood
Steamflood
Unconventional
Total (1)
1717
(1) Includes steam injectors and drilled but uncompleted wells, which would not be included in the SEC definition of wells drilled.



Page 17



Attachment 6
CRUDE OIL HEDGES AS OF APRIL 30, 2021   
 January -
Q2 2021Q3 2021Q4 20211H 20222H 2022October 2023
Sold Calls:   
Barrels per day33,53736,68837,03733,84227,77317,758
Weighted-average Brent price per barrel$48.73$50.47$60.75$60.00$58.62$58.01
Purchased Puts:
Barrels per day37,87236,94335,82033,84227,77317,758
Weighted-average Brent price per barrel$40.00$40.18$40.19$40.00$40.00$40.00
Sold Puts:
Barrels per day15,14914,64714,1933,4162,674
Weighted-average Brent price per barrel$31.41$30.00$32.00$32.00$32.00
Swaps:
Barrels per day9,63910,06310,9227,7636,3865,919
Weighted-average Brent price per barrel$46.35$49.09$51.11$48.17$46.34$47.57
                
Page 18


                            



Attachment 7
2021E TOTAL YEAR GUIDANCE
Total Year 2021E
 
Total Production (Mboe/d)96 - 99
Oil Production (Mbo/d)60 - 62
Operating Costs ($ millions)$615 - $630
General and administrative expenses ($ millions)$180 - $190
Capital ($ millions)$185 - $210
Free cash flow ($ millions)$250 - $350
                                            



Page 19

View differences made from one to another to evaluate California Resources Corp's financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by California Resources Corp.

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account