Stock Analysis on Net

Exxon Mobil Corp. (NYSE:XOM)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Exxon Mobil Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Operating Assets
Total assets 453,475 376,317 369,067 338,923 332,750
Less: Cash and cash equivalents 23,029 31,539 29,640 6,802 4,364
Operating assets 430,446 344,778 339,427 332,121 328,386
Operating Liabilities
Total liabilities 182,869 163,779 166,594 163,240 168,620
Less: Notes and loans payable 4,955 4,090 634 4,276 20,458
Less: Long-term debt, excluding due within one year 36,755 37,483 40,559 43,428 47,182
Operating liabilities 141,159 122,206 125,401 115,536 100,980
 
Net operating assets1 289,287 222,572 214,026 216,585 227,406
Balance-sheet-based aggregate accruals2 66,715 8,546 (2,559) (10,821)
Financial Ratio
Balance-sheet-based accruals ratio3 26.07% 3.91% -1.19% -4.87%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp. -2.10% 5.21% 0.03% -3.43%
ConocoPhillips 29.59% 10.61% -5.86% 44.50%
Occidental Petroleum Corp. 18.30% -0.56% 3.65% -11.15%
Balance-Sheet-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels 17.00% 4.71% -0.84% -0.16%
Balance-Sheet-Based Accruals Ratio, Industry
Energy 16.21% 4.84% -0.61% -0.16%

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 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 430,446141,159 = 289,287

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 289,287222,572 = 66,715

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 66,715 ÷ [(289,287 + 222,572) ÷ 2] = 26.07%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Exxon Mobil Corp. deteriorated earnings quality from 2023 to 2024.

Cash-Flow-Statement-Based Accruals Ratio

Exxon Mobil Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) attributable to ExxonMobil 33,680 36,010 55,740 23,040 (22,440)
Less: Net cash provided by operating activities 55,022 55,369 76,797 48,129 14,668
Less: Net cash used in investing activities (19,938) (19,274) (14,742) (10,235) (18,459)
Cash-flow-statement-based aggregate accruals (1,404) (85) (6,315) (14,854) (18,649)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -0.55% -0.04% -2.93% -6.69%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp. -2.83% 0.58% -1.22% -4.57%
ConocoPhillips 0.37% 5.11% -1.56% -0.78%
Occidental Petroleum Corp. 11.03% -1.30% 2.84% -13.52%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels -0.02% 0.66% -1.62% -6.08%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Energy 0.15% 0.69% -1.32% -6.12%

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 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -1,404 ÷ [(289,287 + 222,572) ÷ 2] = -0.55%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Exxon Mobil Corp. deteriorated earnings quality from 2023 to 2024.