Stock Analysis on Net

Exxon Mobil Corp. (NYSE:XOM)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Exxon Mobil 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 96,609 97,631 59,154 44,893 50,052
Adjustments
Add: Reserves 271 570 540 474 405
Add: LIFO reserve1 14,000 14,900 14,000 5,400 9,700
After Adjustment
Adjusted current assets 110,880 113,101 73,694 50,767 60,157

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

Exxon Mobil 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 376,317 369,067 338,923 332,750 362,597
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Reserves 271 570 540 474 405
Add: LIFO reserve2 14,000 14,900 14,000 5,400 9,700
Less: Deferred income tax assets (included in Other assets, including intangibles, net)3 3,637 3,825 4,450 4,159 3,268
After Adjustment
Adjusted total assets 386,951 380,712 349,013 334,465 369,434

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


Adjustments to Current Liabilities

Exxon Mobil Corp., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 65,316 69,045 56,643 56,363 63,989
Adjustments
Less: Current restructuring reserves 77 403
After Adjustment
Adjusted current liabilities 65,316 69,045 56,566 55,960 63,989

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).


Adjustments to Total Liabilities

Exxon Mobil 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 163,779 166,594 163,240 168,620 163,659
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred income tax liabilities2 24,452 22,874 20,165 18,165 25,620
Less: Restructuring reserves 77 403
After Adjustment
Adjusted total liabilities 139,327 143,720 142,998 150,052 138,039

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 Deferred income tax liabilities. See details »


Adjustments to Stockholders’ Equity

Exxon Mobil Corp., adjusted total ExxonMobil share of equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total ExxonMobil share of equity 204,802 195,049 168,577 157,150 191,650
Adjustments
Less: Net deferred tax assets (liabilities)1 (20,815) (19,049) (15,715) (14,006) (22,352)
Add: Reserves 271 570 540 474 405
Add: LIFO reserve2 14,000 14,900 14,000 5,400 9,700
Add: Restructuring reserves 77 403
Add: Noncontrolling interests 7,736 7,424 7,106 6,980 7,288
After Adjustment
Adjusted total equity 247,624 236,992 206,015 184,413 231,395

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 Net deferred tax assets (liabilities). See details »

2 LIFO reserve. See details »


Adjustments to Capitalization Table

Exxon Mobil 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
Notes and loans payable 4,090 634 4,276 20,458 20,578
Long-term debt, excluding due within one year 37,483 40,559 43,428 47,182 26,342
Total reported debt 41,573 41,193 47,704 67,640 46,920
Total ExxonMobil share of equity 204,802 195,049 168,577 157,150 191,650
Total reported capital 246,375 236,242 216,281 224,790 238,570
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 1,617 1,527 1,367 1,168 1,211
Add: Long-term operating lease liability (included in Other long-term obligations)3 4,393 4,067 3,823 3,994 4,482
Adjusted total debt 47,583 46,787 52,894 72,802 52,613
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (20,815) (19,049) (15,715) (14,006) (22,352)
Add: Reserves 271 570 540 474 405
Add: LIFO reserve5 14,000 14,900 14,000 5,400 9,700
Add: Restructuring reserves 77 403
Add: Noncontrolling interests 7,736 7,424 7,106 6,980 7,288
Adjusted total equity 247,624 236,992 206,015 184,413 231,395
After Adjustment
Adjusted total capital 295,207 283,779 258,909 257,215 284,008

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 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 »


Adjustments to Reported Income

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

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 ExxonMobil 36,010 55,740 23,040 (22,440) 14,340
Adjustments
Add: Deferred income tax expense (benefit)1 944 3,583 (44) (8,052) (675)
Add: Increase (decrease) in reserves (299) 30 66 69 5
Add: Increase (decrease) in LIFO reserve2 (1,000) 900 8,600 (4,300) 1,500
Add: Increase (decrease) in restructuring reserves (77) (326) 403
Add: Other comprehensive income, net of income taxes 1,542 316 3,169 2,856 225
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 1,605 1,659 786 (743) 588
After Adjustment
Adjusted net income (loss) including noncontrolling interests 38,802 62,151 35,291 (32,207) 15,983

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 »