Stock Analysis on Net

Exxon Mobil Corp. (NYSE:XOM)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Exxon Mobil Corp., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal 1,987 696 236 262 (121)
Non-U.S. 12,111 15,071 6,948 2,908 6,171
U.S. tax on non-U.S. operations 315 65 26 13 89
State 72 761 470 (763) (182)
Current 14,485 16,593 7,680 2,420 5,957
Federal 463 4,122 870 (6,045) (255)
Non-U.S. 481 (539) (914) (2,007) (420)
Deferred, net 944 3,583 (44) (8,052) (675)
Income tax expense (benefit) 15,429 20,176 7,636 (5,632) 5,282

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).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Exxon Mobil Corp. current increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Deferred, net Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Exxon Mobil Corp. deferred, net increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Income tax expense (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Exxon Mobil Corp. income tax expense (benefit) increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Effective Income Tax Rate (EITR)

Exxon Mobil Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Theoretical U.S. tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Effective income tax rate 33.00% 33.00% 31.00% 17.00% 34.00%

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).

Item Description The company
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations.

Components of Deferred Tax Assets and Liabilities

Exxon Mobil Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Pension and other postretirement benefits 1,777 1,754 3,687 4,703 4,712
Asset retirement obligations 3,532 3,045 2,865 3,150 3,403
Tax loss carryforwards 4,317 4,862 6,914 8,982 7,404
Other assets 6,361 6,948 7,694 7,095 7,735
Deferred tax assets, gross 15,987 16,609 21,160 23,930 23,254
Asset valuation allowances (2,641) (2,650) (2,634) (2,731) (1,924)
Deferred tax assets, net 13,346 13,959 18,526 21,199 21,330
Property, plant and equipment (26,627) (25,607) (27,888) (28,778) (36,029)
Other liabilities (7,534) (7,401) (6,353) (6,427) (7,653)
Deferred tax liabilities (34,161) (33,008) (34,241) (35,205) (43,682)
Net deferred tax assets (liabilities) (20,815) (19,049) (15,715) (14,006) (22,352)

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).

Item Description The company
Deferred tax assets, gross Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Exxon Mobil Corp. deferred tax assets, gross decreased from 2021 to 2022 and from 2022 to 2023.
Deferred tax assets, net Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Exxon Mobil Corp. deferred tax assets, net decreased from 2021 to 2022 and from 2022 to 2023.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Exxon Mobil Corp. net deferred tax assets (liabilities) decreased from 2021 to 2022 and from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Exxon Mobil Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred income tax assets (included in Other assets, including intangibles, net) 3,637 3,825 4,450 4,159 3,268
Deferred income tax liabilities 24,452 22,874 20,165 18,165 25,620

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).

Item Description The company
Deferred income tax assets (included in Other assets, including intangibles, net) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Exxon Mobil Corp. deferred income tax assets (included in Other assets, including intangibles, net) decreased from 2021 to 2022 and from 2022 to 2023.
Deferred income tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Exxon Mobil Corp. deferred income tax liabilities increased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Exxon Mobil Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 376,317 369,067 338,923 332,750 362,597
Less: Noncurrent deferred tax assets, net 3,637 3,825 4,450 4,159 3,268
Total assets (adjusted) 372,680 365,242 334,473 328,591 359,329
Adjustment to Total Liabilities
Total liabilities (as reported) 163,779 166,594 163,240 168,620 163,659
Less: Noncurrent deferred tax liabilities, net 24,452 22,874 20,165 18,165 25,620
Total liabilities (adjusted) 139,327 143,720 143,075 150,455 138,039
Adjustment to Total ExxonMobil Share Of Equity
Total ExxonMobil share of equity (as reported) 204,802 195,049 168,577 157,150 191,650
Less: Net deferred tax assets (liabilities) (20,815) (19,049) (15,715) (14,006) (22,352)
Total ExxonMobil share of equity (adjusted) 225,617 214,098 184,292 171,156 214,002
Adjustment to Net Income (loss) Attributable To ExxonMobil
Net income (loss) attributable to ExxonMobil (as reported) 36,010 55,740 23,040 (22,440) 14,340
Add: Deferred income tax expense (benefit) 944 3,583 (44) (8,052) (675)
Net income (loss) attributable to ExxonMobil (adjusted) 36,954 59,323 22,996 (30,492) 13,665

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).


Exxon Mobil Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Exxon Mobil Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 10.76% 13.98% 8.33% -12.57% 5.61%
Adjusted net profit margin 11.04% 14.88% 8.31% -17.08% 5.35%
Total Asset Turnover
Reported total asset turnover 0.89 1.08 0.82 0.54 0.70
Adjusted total asset turnover 0.90 1.09 0.83 0.54 0.71
Financial Leverage
Reported financial leverage 1.84 1.89 2.01 2.12 1.89
Adjusted financial leverage 1.65 1.71 1.81 1.92 1.68
Return on Equity (ROE)
Reported ROE 17.58% 28.58% 13.67% -14.28% 7.48%
Adjusted ROE 16.38% 27.71% 12.48% -17.82% 6.39%
Return on Assets (ROA)
Reported ROA 9.57% 15.10% 6.80% -6.74% 3.95%
Adjusted ROA 9.92% 16.24% 6.88% -9.28% 3.80%

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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Exxon Mobil Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Exxon Mobil Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted 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. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Exxon Mobil Corp. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Exxon Mobil Corp. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Exxon Mobil Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to ExxonMobil 36,010 55,740 23,040 (22,440) 14,340
Sales and other operating revenue 334,697 398,675 276,692 178,574 255,583
Profitability Ratio
Net profit margin1 10.76% 13.98% 8.33% -12.57% 5.61%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to ExxonMobil 36,954 59,323 22,996 (30,492) 13,665
Sales and other operating revenue 334,697 398,675 276,692 178,574 255,583
Profitability Ratio
Adjusted net profit margin2 11.04% 14.88% 8.31% -17.08% 5.35%

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).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to ExxonMobil ÷ Sales and other operating revenue
= 100 × 36,010 ÷ 334,697 = 10.76%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to ExxonMobil ÷ Sales and other operating revenue
= 100 × 36,954 ÷ 334,697 = 11.04%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Exxon Mobil Corp. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Sales and other operating revenue 334,697 398,675 276,692 178,574 255,583
Total assets 376,317 369,067 338,923 332,750 362,597
Activity Ratio
Total asset turnover1 0.89 1.08 0.82 0.54 0.70
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Sales and other operating revenue 334,697 398,675 276,692 178,574 255,583
Adjusted total assets 372,680 365,242 334,473 328,591 359,329
Activity Ratio
Adjusted total asset turnover2 0.90 1.09 0.83 0.54 0.71

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).

2023 Calculations

1 Total asset turnover = Sales and other operating revenue ÷ Total assets
= 334,697 ÷ 376,317 = 0.89

2 Adjusted total asset turnover = Sales and other operating revenue ÷ Adjusted total assets
= 334,697 ÷ 372,680 = 0.90

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Exxon Mobil Corp. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 376,317 369,067 338,923 332,750 362,597
Total ExxonMobil share of equity 204,802 195,049 168,577 157,150 191,650
Solvency Ratio
Financial leverage1 1.84 1.89 2.01 2.12 1.89
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 372,680 365,242 334,473 328,591 359,329
Adjusted total ExxonMobil share of equity 225,617 214,098 184,292 171,156 214,002
Solvency Ratio
Adjusted financial leverage2 1.65 1.71 1.81 1.92 1.68

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).

2023 Calculations

1 Financial leverage = Total assets ÷ Total ExxonMobil share of equity
= 376,317 ÷ 204,802 = 1.84

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total ExxonMobil share of equity
= 372,680 ÷ 225,617 = 1.65

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted 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. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to ExxonMobil 36,010 55,740 23,040 (22,440) 14,340
Total ExxonMobil share of equity 204,802 195,049 168,577 157,150 191,650
Profitability Ratio
ROE1 17.58% 28.58% 13.67% -14.28% 7.48%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to ExxonMobil 36,954 59,323 22,996 (30,492) 13,665
Adjusted total ExxonMobil share of equity 225,617 214,098 184,292 171,156 214,002
Profitability Ratio
Adjusted ROE2 16.38% 27.71% 12.48% -17.82% 6.39%

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).

2023 Calculations

1 ROE = 100 × Net income (loss) attributable to ExxonMobil ÷ Total ExxonMobil share of equity
= 100 × 36,010 ÷ 204,802 = 17.58%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to ExxonMobil ÷ Adjusted total ExxonMobil share of equity
= 100 × 36,954 ÷ 225,617 = 16.38%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Exxon Mobil Corp. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to ExxonMobil 36,010 55,740 23,040 (22,440) 14,340
Total assets 376,317 369,067 338,923 332,750 362,597
Profitability Ratio
ROA1 9.57% 15.10% 6.80% -6.74% 3.95%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to ExxonMobil 36,954 59,323 22,996 (30,492) 13,665
Adjusted total assets 372,680 365,242 334,473 328,591 359,329
Profitability Ratio
Adjusted ROA2 9.92% 16.24% 6.88% -9.28% 3.80%

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).

2023 Calculations

1 ROA = 100 × Net income (loss) attributable to ExxonMobil ÷ Total assets
= 100 × 36,010 ÷ 376,317 = 9.57%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to ExxonMobil ÷ Adjusted total assets
= 100 × 36,954 ÷ 372,680 = 9.92%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Exxon Mobil Corp. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.