Today's special offer: Access for Free!!!

Exxon Mobil Corp. (XOM) | Analysis of Equity Method Investment

Selected Financial Data

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Exxon Mobil Corp.'s selected financial data

USD $ in millions

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
chart Income from equity affiliates
chart Companies carried at equity in underlying assets, investments
   
chart ROA (equity method investments only)1 % % % % %

Source: Based on data from Exxon Mobil Corp. Annual Reports

2011 Calculations

1 ROA (equity method investments only) = 100 × Income from equity affiliates ÷ Companies carried at equity in underlying assets, investments
= 100 × ÷ = %

Item Description The company
Income from equity affiliates This item represents the entity's proportionate share for the period of the net income (loss) of its investee (such as unconsolidated subsidiaries and joint ventures) to which the equity method of accounting is applied. Such amount typically reflects adjustments similar to those made in preparing consolidated statements, including adjustments to eliminate intercompany gains and losses, and to amortize, if appropriate, any difference between cost and underlying equity in net assets of the investee at the date of investment. Exxon Mobil Corp.'s income from equity affiliates increased from 2009 to 2010 and from 2010 to 2011.
Companies carried at equity in underlying assets, investments This item represents the carrying amount on the entity's balance sheet of its investment in common stock of an equity method investee. This is not an indicator of the fair value of the investment, rather it is the initial cost adjusted for the entity's share of earnings and losses of the investee, adjusted for any distributions (dividends) and other than temporary impairment losses recognized. Exxon Mobil Corp.'s companies carried at equity in underlying assets, investments increased from 2009 to 2010 but then slightly declined from 2010 to 2011.
ROA (equity method investments only) A profitability ratio calculated as income from equity affiliates divided by companies carried at equity in underlying assets, investments. Exxon Mobil Corp.'s ROA of equity method investments improved from 2009 to 2010 and from 2010 to 2011.

Top

Summarized Financial Information

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Summarized financial information for Exxon Mobil Corp.'s affiliates, subsidiaries, associates, and joint ventures

USD $ in millions

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
chart Current assets
chart Long-term assets
chart Total assets
chart Current liabilities
chart Long-term liabilities
chart Total liabilities
chart Equity
chart Total liabilities and equity
chart Revenues
chart Income before income taxes
chart Income taxes
chart Income (loss) from equity affiliates

Source: Based on data from Exxon Mobil Corp. Annual Reports

Item Description The company
Equity This item represents the disclosure of summarized financial information for unconsolidated subsidiaries and 50 percent-or-less owned entities accounted for using the equity method of accounting. If investments in common stock of corporate joint ventures or other investments accounted for under the equity method are, in the aggregate, material in relation to the financial position or results of operations of an investor, it may be necessary to present summarized information as to assets, liabilities, and results of operations of the investee, or group of investments for which combined disclosure is appropriate, either by individual financial statement caption or in groups, as appropriate. Such summarized financial information may include total equity or capital (as applicable). Equity of Exxon Mobil Corp.'s affiliates, subsidiaries, associates, and joint ventures increased from 2009 to 2010 but then slightly declined from 2010 to 2011.
Income (loss) from equity affiliates This item represents the disclosure of summarized financial information for unconsolidated subsidiaries and 50 percent-or-less owned entities accounted for using the equity method of accounting. If investments in common stock of corporate joint ventures or other investments accounted for under the equity method are, in the aggregate, material in relation to the financial position or results of operations of an investor, it may be necessary to present summarized information as to assets of the investee, or group of investments for which combined disclosure is appropriate, either by individual financial statement caption or in groups, as appropriate. Such summarized financial information may, at a minimum, include net income or loss. Income (loss) from equity affiliates of Exxon Mobil Corp.'s affiliates, subsidiaries, associates, and joint ventures increased from 2009 to 2010 and from 2010 to 2011.

Top

Adjustments to Financial Data: Proportionate Consolidation

Recognition of Exxon Mobil Corp.'s proportionate share of affiliates, subsidiaries, associates, and joint ventures assets and liabilities instead of net equity.

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Exxon Mobil Corp., adjustments to financial data

USD $ in millions

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
chart Weighted average percentage interest in affiliates % % % % %
  Adjustment to Current Assets
chart Current assets (as reported)
chart Add: Current assets of affiliates (adjustment)
chart Current assets (adjusted)
  Adjustment to Total Assets
chart Total assets (as reported)
chart Less: Companies carried at equity in underlying assets, investments (adjustment)
chart Add: Total assets of affiliates (adjustment)
chart Total assets (adjusted)
  Adjustment to Current Liabilities
chart Current liabilities (as reported)
chart Add: Current liabilities of affiliates (adjustment)
chart Current liabilities (adjusted)
  Adjustment to Total Liabilities
chart Total liabilities (as reported)
chart Add: Total liabilities of affiliates (adjustment)
chart Total liabilities (adjusted)
  Adjustment to Sales And Other Operating Revenue
chart Sales and other operating revenue (as reported)
chart Add: Revenues of affiliates (adjustment)
chart Sales and other operating revenue (adjusted)

Top

Adjusted Ratios: Proportionate Consolidation (Summary)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Exxon Mobil Corp., adjusted ratios

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
  Current Ratio
chart Reported current ratio
chart Adjusted current ratio
  Net Profit Margin
chart Reported net profit margin % % % % %
chart Adjusted net profit margin % % % % %
  Total Asset Turnover
chart Reported total asset turnover
chart Adjusted total asset turnover
  Financial Leverage
chart Reported financial leverage
chart Adjusted financial leverage
  Return on Assets (ROA)
chart Reported ROA % % % % %
chart Adjusted ROA % % % % %
Ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Exxon Mobil Corp.'s adjusted current ratio deteriorated from 2009 to 2010 and from 2010 to 2011.
Adjusted net profit margin An indicator of profitability, calculated as net income divided by adjusted revenue. Exxon Mobil Corp.'s adjusted net profit margin improved from 2009 to 2010 and from 2010 to 2011.
Adjusted total asset turnover An activity ratio calculated as adjusted total revenue divided by adjusted total assets. Exxon Mobil Corp.'s adjusted total asset turnover deteriorated from 2009 to 2010 but then improved from 2010 to 2011 exceeding 2009 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by 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.		 Exxon Mobil Corp.'s adjusted financial leverage declined from 2009 to 2010 but then increased from 2010 to 2011 exceeding 2009 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Exxon Mobil Corp.'s adjusted ROA improved from 2009 to 2010 and from 2010 to 2011.

Top

Adjusted Current Ratio

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
  As Reported
chart Current assets (USD $ in millions)
chart Current liabilities (USD $ in millions)
   
chart Current ratio1
  Adjusted: from Equity Method to Proportionate Consolidation
chart Adjusted current assets (USD $ in millions)
chart Adjusted current liabilities (USD $ in millions)
   
chart Adjusted current ratio2

2011 Calculations

1 Current ratio = Current assets ÷ Current liabilities
= ÷ =

2 Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= ÷ =

Ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Exxon Mobil Corp.'s adjusted current ratio deteriorated from 2009 to 2010 and from 2010 to 2011.

Top

Adjusted Net Profit Margin

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
  As Reported
chart Net income attributable to ExxonMobil (USD $ in millions)
chart Sales and other operating revenue (USD $ in millions)
   
chart Net profit margin1 % % % % %
  Adjusted: from Equity Method to Proportionate Consolidation
chart Net income attributable to ExxonMobil (USD $ in millions)
chart Adjusted sales and other operating revenue (USD $ in millions)
   
chart Adjusted net profit margin2 % % % % %

2011 Calculations

1 Net profit margin = 100 × Net income attributable to ExxonMobil ÷ Sales and other operating revenue
= 100 × ÷ = %

2 Adjusted net profit margin = 100 × Net income attributable to ExxonMobil ÷ Adjusted sales and other operating revenue
= 100 × ÷ = %

Ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as net income divided by adjusted revenue. Exxon Mobil Corp.'s adjusted net profit margin improved from 2009 to 2010 and from 2010 to 2011.

Top

Adjusted Total Asset Turnover

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
  As Reported
chart Sales and other operating revenue (USD $ in millions)
chart Total assets (USD $ in millions)
   
chart Total asset turnover1
  Adjusted: from Equity Method to Proportionate Consolidation
chart Adjusted sales and other operating revenue (USD $ in millions)
chart Adjusted total assets (USD $ in millions)
   
chart Adjusted total asset turnover2

2011 Calculations

1 Total asset turnover = Sales and other operating revenue ÷ Total assets
= ÷ =

2 Adjusted total asset turnover = Adjusted sales and other operating revenue ÷ Adjusted total assets
= ÷ =

Ratio Description The company
Adjusted total asset turnover An activity ratio calculated as adjusted total revenue divided by adjusted total assets. Exxon Mobil Corp.'s adjusted total asset turnover deteriorated from 2009 to 2010 but then improved from 2010 to 2011 exceeding 2009 level.

Top

Adjusted Financial Leverage

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
  As Reported
chart Total assets (USD $ in millions)
chart ExxonMobil share of equity (USD $ in millions)
   
chart Financial leverage1
  Adjusted: from Equity Method to Proportionate Consolidation
chart Adjusted total assets (USD $ in millions)
chart ExxonMobil share of equity (USD $ in millions)
   
chart Adjusted financial leverage2

2011 Calculations

1 Financial leverage = Total assets ÷ ExxonMobil share of equity
= ÷ =

2 Adjusted financial leverage = Adjusted total assets ÷ ExxonMobil share of equity
= ÷ =

Ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by 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.		 Exxon Mobil Corp.'s adjusted financial leverage declined from 2009 to 2010 but then increased from 2010 to 2011 exceeding 2009 level.

Top

Adjusted Return On Assets (ROA)

You have visited 10 password protected pages for free. Others contain data covered by .

Sign Up Now to get full access to whole website and cut out all advertisements.

Export to Excel Export to OpenOffice.org
    Dec 31, 2011 Dec 31, 2010 Dec 31, 2009 Dec 31, 2008 Dec 31, 2007
  As Reported
chart Net income attributable to ExxonMobil (USD $ in millions)
chart Total assets (USD $ in millions)
   
chart ROA1 % % % % %
  Adjusted: from Equity Method to Proportionate Consolidation
chart Net income attributable to ExxonMobil (USD $ in millions)
chart Adjusted total assets (USD $ in millions)
   
chart Adjusted ROA2 % % % % %

1 ROA = 100 × Net income attributable to ExxonMobil ÷ Total assets
= 100 × ÷ = %

2 Adjusted ROA = 100 × Net income attributable to ExxonMobil ÷ Adjusted total assets
= 100 × ÷ = %

Ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Exxon Mobil Corp.'s adjusted ROA improved from 2009 to 2010 and from 2010 to 2011.

Top

Stock Analysis on Net (www.stock-analysis-on.net)
Copyright © 2012 EBIT Financial Analyses Center