| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | |||||||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 99.2 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
| California Resources Corporation | |||||||||||
| /s/ Michael L. Preston | |||||||||||
| Name: | Michael L. Preston | ||||||||||
| Title: | Executive Vice President, Chief Strategy Officer and General Counsel | ||||||||||


Historical CRC | Pro Forma | |||||||||||||||||||
Three months ended March 31, | Year ended December 31, | Year ended December 31, | Twelve months ended March 31, | |||||||||||||||||
2026 | 2025 | 2024 | 2025 | 2026 | ||||||||||||||||
(in millions) | (Unaudited) | (Audited) | (Unaudited) | |||||||||||||||||
Statements of Operations Data: | ||||||||||||||||||||
Oil, natural gas and NGL sales | $ 905 | $ 2,910 | $ 2,537 | $ | $ | |||||||||||||||
Net (loss) gain from commodity derivatives | (848) | 266 | 241 | |||||||||||||||||
Total operating revenues | 119 | 3,669 | 3,198 | 4,298 | 3,330 | |||||||||||||||
Operating costs | 365 | 1,252 | 966 | 1,434 | 1,434 | |||||||||||||||
Historical CRC | Pro Forma | |||||||||||||||||||
Three months ended March 31, | Year ended December 31, | Year ended December 31, | Twelve months ended March 31, | |||||||||||||||||
2026 | 2025 | 2024 | 2025 | 2026 | ||||||||||||||||
(in millions) | (Unaudited) | (Audited) | (Unaudited) | |||||||||||||||||
General and administrative expenses | 106 | 333 | 321 | 419 | 433 | |||||||||||||||
Depreciation, depletion and amortization | 133 | 511 | 388 | 601 | 581 | |||||||||||||||
Total operating expenses | 830 | 3,070 | 2,589 | 3,763 | 3,587 | |||||||||||||||
Interest and debt expense | (29) | (106) | (87) | (135) | (130) | |||||||||||||||
Net (loss) income | (711) | 363 | 376 | 300 | (446) | |||||||||||||||
Other Supplementary Data (unaudited): | ||||||||||||||||||||
Adjusted EBITDAX(1) | 304 | 1,241 | 1,006 | 1,451 | 1,358 | |||||||||||||||
Free cash flow(2) | (32) | 543 | 355 | 591 | 393 | |||||||||||||||
Historical CRC | Pro Forma | ||||||||||||||||
Three months ended March 31, | Year ended December 31, | Year ended December 31, | Twelve months ended March 31, | ||||||||||||||
2026 | 2025 | 2024 | 2025 | 2026 | |||||||||||||
(in millions) | (Unaudited) | (Audited) | (Unaudited) | ||||||||||||||
Net (loss) income | $ (711) | $ 363 | $ 376 | $ 300 | $ (446) | ||||||||||||
Interest and debt expense | 29 | 106 | 87 | 135 | 130 | ||||||||||||
Depreciation, depletion and amortization | 133 | 511 | 388 | 601 | 581 | ||||||||||||
Income tax (benefit) provision | (49) | 139 | 140 | 122 | 58 | ||||||||||||
Exploration expense | — | 2 | 2 | 2 | 2 | ||||||||||||
Interest income | (1) | (11) | (19) | (11) | (9) | ||||||||||||
Equity loss from unconsolidated subsidiaries | 2 | 4 | — | 4 | 5 | ||||||||||||
Unusual, infrequent and other items | 869 | (6) | (91) | 140 | 887 | ||||||||||||
Non-cash items | |||||||||||||||||
Accretion expense | 27 | 114 | 87 | 129 | 123 | ||||||||||||
Stock-based compensation | 7 | 24 | 23 | 34 | 35 | ||||||||||||
Taxes related to acquisition accounting and other | — | — | 12 | — | — | ||||||||||||
Pension and post-retirement benefits | (2) | (5) | 1 | (5) | (8) | ||||||||||||
Adjusted EBITDAX | $ 304 | $ 1,241 | $ 1,006 | $ 1,451 | $ 1,358 | ||||||||||||
Historical CRC | Pro Forma | ||||||||||||||||
Three months ended March 31, | Year ended December 31, | Year ended December 31, | Twelve months ended March 31, | ||||||||||||||
2026 | 2025 | 2024 | 2025 | 2026 | |||||||||||||
(in millions) | (Unaudited) | (Audited) | (Unaudited) | ||||||||||||||
Net cash provided by operating activities | $ 99 | $ 865 | $ 610 | $ 1,020 | $ 870 | ||||||||||||
Capital investments | (131) | (322) | (255) | (429) | (477) | ||||||||||||
Historical CRC | Pro Forma | ||||||||||||||||
Three months ended March 31, | Year ended December 31, | Year ended December 31, | Twelve months ended March 31, | ||||||||||||||
2026 | 2025 | 2024 | 2025 | 2026 | |||||||||||||
(in millions) | (Unaudited) | (Audited) | (Unaudited) | ||||||||||||||
Free cash flow | (32) | 543 | 355 | 591 | 393 | ||||||||||||