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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 40,911 41,128 50,343 33,738 26,078
Adjustments
Add: Allowance 259 301 457 303 284
Add: LIFO reserve1 5,997 6,455 9,061 5,588 2,749
After Adjustment
Adjusted current assets 47,167 47,884 59,861 39,629 29,111

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 »


Adjustments to Total Assets

Chevron 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 256,938 261,632 257,709 239,535 239,790
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance 259 301 457 303 284
Add: LIFO reserve2 5,997 6,455 9,061 5,588 2,749
Less: Noncurrent deferred tax assets (included in Deferred charges and other assets)3 3,516 4,169 4,505 5,659 5,286
After Adjustment
Adjusted total assets 259,678 264,219 262,722 239,767 237,537

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 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 103,781 99,703 97,467 99,595 107,064
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred income tax liabilities2 19,137 18,830 17,131 14,665 12,569
Less: Accrued severance liability 990 6 11 43 470
After Adjustment
Adjusted total liabilities 83,654 80,867 80,325 84,887 94,025

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 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total Chevron Corporation stockholders’ equity 152,318 160,957 159,282 139,067 131,688
Adjustments
Less: Deferred income taxes, net1 (15,621) (14,661) (12,626) (9,006) (7,283)
Add: Allowance 259 301 457 303 284
Add: LIFO reserve2 5,997 6,455 9,061 5,588 2,749
Add: Accrued severance liability 990 6 11 43 470
Add: Redeemable noncontrolling interest 166 142 135 120
Add: Noncontrolling interests 839 806 818 738 918
After Adjustment
Adjusted total equity 176,024 183,352 182,397 154,880 143,512

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 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Short-term debt 4,406 529 1,964 256 1,548
Long-term debt, excluding debt due within one year 20,135 20,307 21,375 31,113 42,767
Total reported debt 24,541 20,836 23,339 31,369 44,315
Total Chevron Corporation stockholders’ equity 152,318 160,957 159,282 139,067 131,688
Total reported capital 176,859 181,793 182,621 170,436 176,003
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 1,519 1,538 1,111 995 1,291
Add: Noncurrent lease liabilities, operating leases (included in Deferred credits and other noncurrent obligations)3 3,551 3,696 2,920 2,508 2,615
Adjusted total debt 29,611 26,070 27,370 34,872 48,221
Adjustments to Equity
Less: Deferred income taxes, net4 (15,621) (14,661) (12,626) (9,006) (7,283)
Add: Allowance 259 301 457 303 284
Add: LIFO reserve5 5,997 6,455 9,061 5,588 2,749
Add: Accrued severance liability 990 6 11 43 470
Add: Redeemable noncontrolling interest 166 142 135 120
Add: Noncontrolling interests 839 806 818 738 918
Adjusted total equity 176,024 183,352 182,397 154,880 143,512
After Adjustment
Adjusted total capital 205,635 209,422 209,767 189,752 191,733

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 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 income 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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income (loss) attributable to Chevron Corporation 17,661 21,369 35,465 15,625 (5,543)
Adjustments
Add: Deferred income tax expense (benefit)1 1,240 322 2,123 700 (3,608)
Add: Increase (decrease) in allowance (42) (156) 154 19 (462)
Add: Increase (decrease) in LIFO reserve2 (458) (2,606) 3,473 2,839 (1,764)
Add: Increase (decrease) in accrued severance liability 984 (5) (32) (427) 463
Add: Other comprehensive gain (loss), net of tax 200 (162) 1,091 1,723 (622)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 88 42 143 64 (18)
After Adjustment
Adjusted net income (loss) 19,673 18,804 42,417 20,543 (11,554)

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 »