Stock Analysis on Net

Chevron Corp. (NYSE:CVX)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Chevron Corp., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 41,128 50,343 33,738 26,078 28,329
Adjustments
Add: Allowance 301 457 303 284 746
Add: LIFO reserve1 6,455 9,061 5,588 2,749 4,513
After Adjustment
Adjusted current assets 47,884 59,861 39,629 29,111 33,588

Based on: 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), 10-K (reporting date: 2019-12-31).

1 LIFO reserve. See details »


Adjustments to Total Assets

Chevron Corp., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 261,632 257,709 239,535 239,790 237,428
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance 301 457 303 284 746
Add: LIFO reserve2 6,455 9,061 5,588 2,749 4,513
Less: Noncurrent deferred tax assets (included in Deferred charges and other assets)3 4,169 4,505 5,659 5,286 4,178
After Adjustment
Adjusted total assets 264,219 262,722 239,767 237,537 238,509

Based on: 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), 10-K (reporting date: 2019-12-31).

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

2 LIFO reserve. See details »

3 Noncurrent deferred tax assets (included in Deferred charges and other assets). See details »


Adjustments to Total Liabilities

Chevron Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 99,703 97,467 99,595 107,064 92,220
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred income tax liabilities2 18,830 17,131 14,665 12,569 13,688
Less: Employee termination benefits 6 11 43 470 7
After Adjustment
Adjusted total liabilities 80,867 80,325 84,887 94,025 78,525

Based on: 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), 10-K (reporting date: 2019-12-31).

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

2 Noncurrent deferred income tax liabilities. See details »


Adjustments to Stockholders’ Equity

Chevron Corp., adjusted total Chevron Corporation stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total Chevron Corporation stockholders’ equity 160,957 159,282 139,067 131,688 144,213
Adjustments
Less: Deferred taxes, net1 (14,661) (12,626) (9,006) (7,283) (9,510)
Add: Allowance 301 457 303 284 746
Add: LIFO reserve2 6,455 9,061 5,588 2,749 4,513
Add: Employee termination benefits 6 11 43 470 7
Add: Redeemable noncontrolling interest 166 142 135 120
Add: Noncontrolling interests 806 818 738 918 995
After Adjustment
Adjusted total equity 183,352 182,397 154,880 143,512 159,984

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred taxes, net. See details »

2 LIFO reserve. See details »


Adjustments to Capitalization Table

Chevron Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Short-term debt 529 1,964 256 1,548 3,282
Long-term debt, excluding debt due within one year 20,307 21,375 31,113 42,767 23,691
Total reported debt 20,836 23,339 31,369 44,315 26,973
Total Chevron Corporation stockholders’ equity 160,957 159,282 139,067 131,688 144,213
Total reported capital 181,793 182,621 170,436 176,003 171,186
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current lease liabilities, operating leases (included in Accrued liabilities)2 1,538 1,111 995 1,291 1,277
Add: Noncurrent lease liabilities, operating leases (included in Deferred credits and other noncurrent obligations)3 3,696 2,920 2,508 2,615 2,608
Adjusted total debt 26,070 27,370 34,872 48,221 30,858
Adjustments to Equity
Less: Deferred taxes, net4 (14,661) (12,626) (9,006) (7,283) (9,510)
Add: Allowance 301 457 303 284 746
Add: LIFO reserve5 6,455 9,061 5,588 2,749 4,513
Add: Employee termination benefits 6 11 43 470 7
Add: Redeemable noncontrolling interest 166 142 135 120
Add: Noncontrolling interests 806 818 738 918 995
Adjusted total equity 183,352 182,397 154,880 143,512 159,984
After Adjustment
Adjusted total capital 209,422 209,767 189,752 191,733 190,842

Based on: 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), 10-K (reporting date: 2019-12-31).

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

2 Current lease liabilities, operating leases (included in Accrued liabilities). See details »

3 Noncurrent lease liabilities, operating leases (included in Deferred credits and other noncurrent obligations). See details »

4 Deferred taxes, net. See details »

5 LIFO reserve. See details »


Adjustments to Reported Income

Chevron Corp., adjusted net income (loss) attributable to Chevron Corporation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income (loss) attributable to Chevron Corporation 21,369 35,465 15,625 (5,543) 2,924
Adjustments
Add: Deferred income tax expense (benefit)1 322 2,123 700 (3,608) (1,966)
Add: Increase (decrease) in allowance (156) 154 19 (462) (123)
Add: Increase (decrease) in LIFO reserve2 (2,606) 3,473 2,839 (1,764) (621)
Add: Increase (decrease) in employee termination benefits (5) (32) (427) 463 (12)
Add: Other comprehensive gain (loss), net of tax (162) 1,091 1,723 (622) (1,446)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 42 143 64 (18) (79)
After Adjustment
Adjusted net income (loss) 18,804 42,417 20,543 (11,554) (1,323)

Based on: 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), 10-K (reporting date: 2019-12-31).

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

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