Stock Analysis on Net

Exxon Mobil Corp. (NYSE:XOM)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Exxon Mobil Corp., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets
Adjustments
Add: Reserves
Add: LIFO reserve1
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2024-12-31), 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).

1 LIFO reserve. See details »

The financial data reveals notable trends in the current assets of the company over the five-year period analyzed.

Current Assets
There is a significant increase from 44,893 million US dollars in 2020 to a peak of 97,631 million US dollars in 2022. However, this value slightly declined to 96,609 million in 2023 and further decreased to 91,990 million in 2024, indicating a contraction after the peak year.
Adjusted Current Assets
Adjusted current assets also show a pronounced increase from 50,767 million US dollars in 2020 to 113,101 million in 2022, similarly peaking at this point. Subsequently, a decline is observed to 110,880 million in 2023 and 102,466 million in 2024, mirroring the pattern of the unadjusted current assets but maintaining consistently higher levels throughout the period.
Overall Trend Insights
Both the current assets and adjusted current assets nearly double from 2020 to 2022, reflecting substantial asset growth in the early part of the period. The decline post-2022 suggests a possible strategic shift, asset reallocation, or external factors affecting asset levels. Despite the decrease in the later years, asset values remain significantly above the 2020 baseline, indicating an overall strengthening of the company's liquid resource base compared to the initial year.

Adjustments to Total Assets

Exxon Mobil Corp., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Reserves
Add: LIFO reserve2
Less: Deferred income tax assets (included in Other assets, including intangibles, net)3
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 LIFO reserve. See details »

3 Deferred income tax assets (included in Other assets, including intangibles, net). See details »

Total assets
There is a consistent upward trend in total assets from 2020 to 2024. Beginning at US$332,750 million in 2020, total assets increased moderately each year, reaching US$338,923 million in 2021 and US$369,067 million in 2022. The growth continued into 2023, with total assets rising to US$376,317 million. A more pronounced increase is visible in 2024, where total assets surged to US$453,475 million, indicating a significant expansion in the asset base during this period.
Adjusted total assets
Adjusted total assets display a similar upward trajectory over the five-year span. Starting at US$334,465 million in 2020, there is a steady increase year-on-year to US$349,013 million in 2021 and US$380,712 million in 2022. The adjusted total assets continued to grow to US$386,951 million in 2023 and then experienced a notable jump to US$460,015 million in 2024. This parallel pattern with total assets suggests consistency in the underlying adjustments and reflects a strengthening asset base when adjustments are accounted for.

Adjustments to Current Liabilities

Exxon Mobil Corp., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities
Adjustments
Less: Current restructuring reserves
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2024-12-31), 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).

Current Liabilities
The current liabilities of the company showed a slight increase from 56,363 million US dollars at the end of 2020 to 56,643 million US dollars at the end of 2021, indicating a relatively stable short-term obligation during this period. However, there was a notable rise in 2022, where current liabilities increased sharply to 69,045 million US dollars. Following this, a moderate decline was observed in 2023, decreasing to 65,316 million US dollars, before increasing again to 70,307 million US dollars by the end of 2024. Overall, the trend from 2020 to 2024 is upward, with fluctuations in the middle years.
Adjusted Current Liabilities
The pattern for adjusted current liabilities closely mirrors that of current liabilities across all reported years. Beginning at 55,960 million US dollars in 2020, the figure slightly increased to 56,566 million US dollars in 2021. It rose significantly to 69,045 million US dollars in 2022, followed by a decrease to 65,316 million US dollars in 2023, and finally an increase to 70,307 million US dollars in 2024. This similarity suggests that the adjustments applied to current liabilities have little overall effect on the reported trend of these obligations over the analyzed period.

Adjustments to Total Liabilities

Exxon Mobil Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred income tax liabilities2
Less: Restructuring reserves
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred income tax liabilities. See details »

The financial data reveals fluctuations in both total liabilities and adjusted total liabilities over the five-year period. Total liabilities experienced a general decline from 168,620 million US dollars at the end of 2020 to 163,779 million US dollars by the end of 2023, followed by an increase to 182,869 million US dollars in 2024. This indicates a period of liability reduction, with a notable rebound in the most recent year.

Adjusted total liabilities, which presumably exclude certain components from total liabilities for analytical clarity, display a steady downward trend from 150,052 million US dollars in 2020 to 139,327 million US dollars in 2023. In 2024, this figure shows a slight recovery to 143,827 million US dollars, mirroring the uptick seen in total liabilities, albeit at a less pronounced level.

Total Liabilities
Starting at 168,620 million in 2020, total liabilities decreased to a low of 163,240 million in 2021, remained relatively stable in 2022 and 2023, then increased significantly by 11.7% to 182,869 million in 2024.
Adjusted Total Liabilities
Adjusted liabilities followed a decreasing trend from 150,052 million in 2020 to 139,327 million in 2023. The increase to 143,827 million in 2024 represents a moderate rebound of approximately 3.3%.

The initial reduction in liabilities could reflect efforts to deleverage or manage debt levels more effectively. The reversal seen in 2024 suggests a potential shift in financial strategy, increased borrowing, or investments requiring higher liabilities. The less volatile nature of adjusted total liabilities compared to total liabilities indicates that the adjustments smooth out some of the fluctuations, possibly by excluding short-term or non-core liabilities.

Overall, the data highlights a phase of liability reduction through most of the review period, with an uptick in the final year signaling changing financial conditions or strategic priorities. Continuous monitoring of these trends is advisable to assess their impact on the company's financial stability and risk profile.


Adjustments to Stockholders’ Equity

Exxon Mobil Corp., adjusted total ExxonMobil share of equity

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total ExxonMobil share of equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Reserves
Add: LIFO reserve2
Add: Restructuring reserves
Add: Noncontrolling interests
After Adjustment
Adjusted total equity

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Net deferred tax assets (liabilities). See details »

2 LIFO reserve. See details »

Total ExxonMobil share of equity

The total ExxonMobil share of equity demonstrated a consistent upward trend over the observed five-year period. Starting at $157,150 million in 2020, it increased to $168,577 million in 2021, marking an approximate 7.3% growth. This upward momentum continued more strongly in subsequent years, reaching $195,049 million in 2022 and further climbing to $204,802 million in 2023. By 2024, the equity rose significantly to $263,705 million, indicating a robust increase compared to previous years.

Adjusted total equity

Adjusted total equity followed a similar upward trajectory over the same period. The figure increased steadily from $184,413 million in 2020 to $206,015 million in 2021, representing an 11.7% increase. Growth persisted in 2022 with adjusted equity reaching $236,992 million and slightly higher at $247,624 million in 2023. In 2024, there was a more pronounced rise, with the adjusted total equity reaching $316,188 million, reflecting strong growth momentum.

Overall trends and insights

Both equity measures display a clear and sustained growth pattern over the five-year period, with accelerated increases in the final year. The total ExxonMobil share of equity and adjusted total equity have shown steady enhancements, suggesting improved financial stability and increased shareholder value. The higher growth rate seen in the adjusted total equity compared to the total share of equity may reflect adjustments that capture broader aspects of the company’s financial position or valuation methods. These positive trends generally indicate strengthening capitalization and potentially improved investor confidence.


Adjustments to Capitalization Table

Exxon Mobil Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Notes and loans payable
Long-term debt, excluding due within one year
Total reported debt
Total ExxonMobil share of equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liability due within one year (included in Accounts payable and accrued liabilities)2
Add: Long-term operating lease liability (included in Other long-term obligations)3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Reserves
Add: LIFO reserve5
Add: Restructuring reserves
Add: Noncontrolling interests
Adjusted total equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liability due within one year (included in Accounts payable and accrued liabilities). See details »

3 Long-term operating lease liability (included in Other long-term obligations). See details »

4 Net deferred tax assets (liabilities). See details »

5 LIFO reserve. See details »

The financial data reveals several notable trends in the company's capital structure over the five-year period. Both total reported debt and adjusted total debt demonstrate a declining pattern from 2020 through 2022, followed by a slight increase in the subsequent years. Conversely, measures of equity consistently show growth, indicating a strengthening of the company's equity base.

Debt Levels
Total reported debt decreased significantly from approximately $67.6 billion in 2020 to about $41.2 billion in 2022. After this decline, debt levels stabilized, showing a marginal increase to roughly $41.7 billion by 2024. A similar trend is observed for adjusted total debt, which fell from around $72.8 billion in 2020 to approximately $46.8 billion in 2022, then rose slightly to $48.2 billion in 2024. This pattern suggests an initial focus on debt reduction or repayment, followed by stabilization at a lower debt level.
Equity Growth
Total ExxonMobil share of equity demonstrated sustained growth throughout the period, rising from $157.2 billion in 2020 to $263.7 billion in 2024. Adjusted total equity similarly increased from $184.4 billion to $316.2 billion over the same timeframe. The consistent rise in equity reflects increasing retained earnings, capital infusions, or overall enhancement in shareholder value, which contributes positively to the company’s financial stability.
Total Capital
Total reported capital displayed a mixed trajectory, initially declining slightly from $224.8 billion in 2020 to $216.3 billion in 2021, before expanding steadily to $305.4 billion by 2024. Adjusted total capital follows a comparable pattern but starts at a higher base of $257.2 billion in 2020 and grows to $364.4 billion in 2024. The growth in total capital is primarily driven by the increase in equity components, offsetting the reduction and subsequent stabilization in debt.
Overall Insights
The trends indicate a strategic emphasis on strengthening equity over the observed years, paired with debt reduction efforts that plateau in the latter years. The company's capital structure appears to be transitioning toward a lower leverage position, enhancing financial flexibility and potentially lowering financial risk. The steady expansion in total capital underscores a solidifying capital base which can support future operational and investment initiatives.

Adjustments to Reported Income

Exxon Mobil Corp., adjusted net income (loss) attributable to ExxonMobil

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income (loss) attributable to ExxonMobil
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in reserves
Add: Increase (decrease) in LIFO reserve2
Add: Increase (decrease) in restructuring reserves
Add: Other comprehensive income (loss), net of income taxes
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
After Adjustment
Adjusted net income (loss) including noncontrolling interests

Based on: 10-K (reporting date: 2024-12-31), 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).

1 Deferred income tax expense (benefit). See details »

2 Increase (decrease) in LIFO reserve. See details »

Net Income (Loss) Attributable to ExxonMobil
The net income exhibited significant volatility over the analyzed period. In 2020, there was a substantial loss of 22,440 million US dollars, reflecting considerable operational or market challenges during that year. However, in 2021, the company experienced a notable recovery, reporting a profit of 23,040 million US dollars. This positive trend continued strongly into 2022 with further growth to 55,740 million US dollars, marking the highest profitability in the period. Despite this peak, net income declined in the subsequent years, falling to 36,010 million US dollars in 2023 and further to 33,680 million US dollars in 2024. Although still positive, this trend suggests some moderation in earnings after the peak in 2022.
Adjusted Net Income (Loss) Including Noncontrolling Interests
The adjusted net income, which includes noncontrolling interests, mirrored the overall net income trend with amplified fluctuations. The adjusted figure showed a substantial loss of 32,207 million US dollars in 2020, deeper than the attributable net income loss, indicating significant adjustments or impacts from noncontrolling interests that year. In 2021, the adjusted net income surged to 35,291 million US dollars, reflecting a strong recovery. This growth was further amplified in 2022, peaking at 62,151 million US dollars, suggesting that the adjustments made for noncontrolling interests had a favorable impact on earnings that year. However, a declining trend followed with adjusted net income decreasing to 38,802 million US dollars in 2023 and further dropping to 27,168 million US dollars in 2024. The reduction in adjusted net income in the last two years, although still positive, is more pronounced compared to the attributable net income, indicating greater sensitivity to factors included in these adjustments.
Overall Trends and Insights
The data indicates that the company faced a challenging 2020 with significant losses, possibly linked to external market disruptions or internal issues. The subsequent years until 2022 were marked by substantial recovery and growth in profitability, with 2022 representing a peak year for earnings. The decline in net income in 2023 and 2024 suggests a potential stabilization phase or emerging challenges affecting profitability. The adjusted net income figures reinforce these observations but highlight greater volatility possibly due to noncontrolling interests or accounting adjustments. This pattern of recovery followed by moderated growth warrants attention to underlying operational or market factors influencing income generation and sustainability.