
Exxon Mobil (XOM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
79.5B
Gross Profit
17.9B
22.58%
Operating Income
8.9B
11.21%
Net Income
7.4B
9.25%
EPS (Diluted)
$1.64
Balance Sheet Metrics
Total Assets
451.9B
Total Liabilities
182.1B
Shareholders Equity
269.8B
Debt to Equity
0.67
Cash Flow Metrics
Operating Cash Flow
13.8B
Free Cash Flow
7.1B
Revenue & Profitability Trend
Exxon Mobil Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 339.2B | 334.7B | 398.7B | 276.7B | 178.6B |
Cost of Goods Sold | 262.5B | 250.6B | 295.6B | 211.8B | 170.4B |
Gross Profit | 76.7B | 84.1B | 103.1B | 64.9B | 8.1B |
Gross Margin % | 22.6% | 25.1% | 25.9% | 23.5% | 4.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 10.0B | 9.9B | 10.1B | 9.6B | 10.2B |
Other Operating Expenses | 826.0M | 751.0M | 1.0B | 1.1B | 1.3B |
Total Operating Expenses | 10.8B | 10.7B | 11.1B | 10.6B | 11.5B |
Operating Income | 39.7B | 44.5B | 64.0B | 24.0B | -29.4B |
Operating Margin % | 11.7% | 13.3% | 16.1% | 8.7% | -16.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 996.0M | 849.0M | 798.0M | 947.0M | 1.2B |
Other Non-Operating Income | 10.2B | 9.2B | 14.5B | 8.2B | 1.7B |
Pre-tax Income | 48.9B | 52.8B | 77.8B | 31.2B | -28.9B |
Income Tax | 13.8B | 15.4B | 20.2B | 7.6B | -5.6B |
Effective Tax Rate % | 28.3% | 29.2% | 25.9% | 24.4% | 0.0% |
Net Income | 35.1B | 37.4B | 57.6B | 23.6B | -23.3B |
Net Margin % | 10.3% | 11.2% | 14.4% | 8.5% | -13.0% |
Key Metrics | |||||
EBITDA | 73.3B | 74.3B | 102.6B | 52.8B | 18.3B |
EPS (Basic) | $7.84 | $8.89 | $13.26 | $5.39 | $-5.25 |
EPS (Diluted) | $7.84 | $8.89 | $13.26 | $5.39 | $-5.25 |
Basic Shares Outstanding | 4295918367 | 4050618673 | 4203619910 | 4274582560 | 4274285714 |
Diluted Shares Outstanding | 4295918367 | 4050618673 | 4203619910 | 4274582560 | 4274285714 |
Income Statement Trend
Exxon Mobil Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 23.0B | 31.5B | 29.6B | 6.8B | 4.4B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 35.3B | 30.3B | 32.8B | 26.9B | 16.3B |
Inventory | 23.5B | 25.1B | 24.4B | 18.8B | 18.8B |
Other Current Assets | 1.6B | 1.9B | 1.8B | 1.2B | 1.1B |
Total Current Assets | 92.0B | 96.6B | 97.6B | 59.2B | 44.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 23.8B | 22.8B | 18.3B | 18.0B | 17.9B |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 25.7B | 23.0B | 23.9B | 23.5B | 21.6B |
Total Non-Current Assets | 361.5B | 279.7B | 271.4B | 279.8B | 287.9B |
Total Assets | 453.5B | 376.3B | 369.1B | 338.9B | 332.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 36.1B | 31.2B | 33.2B | 26.6B | 17.5B |
Short-term Debt | 5.0B | 4.1B | 634.0M | 4.3B | 20.5B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 70.3B | 65.3B | 69.0B | 56.6B | 56.4B |
Non-Current Liabilities | |||||
Long-term Debt | 36.8B | 37.5B | 40.6B | 43.4B | 47.2B |
Deferred Tax Liabilities | 39.0B | 24.5B | 22.9B | 20.2B | 18.2B |
Other Non-Current Liabilities | 25.7B | 24.2B | 21.7B | 21.7B | 21.2B |
Total Non-Current Liabilities | 112.6B | 98.5B | 97.5B | 106.6B | 112.3B |
Total Liabilities | 182.9B | 163.8B | 166.6B | 163.2B | 168.6B |
Equity | |||||
Common Stock | 46.2B | 17.8B | 15.8B | 15.7B | 15.7B |
Retained Earnings | 470.9B | 453.9B | 432.9B | 392.1B | 383.9B |
Treasury Stock | 238.8B | 254.9B | 240.3B | 225.5B | 225.8B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 270.6B | 212.5B | 202.5B | 175.7B | 164.1B |
Key Metrics | |||||
Total Debt | 41.7B | 41.6B | 41.2B | 47.7B | 67.6B |
Working Capital | 21.7B | 31.3B | 28.6B | 2.5B | -11.5B |
Balance Sheet Composition
Exxon Mobil Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 35.1B | 37.4B | 57.6B | 23.6B | -23.3B |
Depreciation & Amortization | 23.4B | 20.6B | 24.0B | 20.6B | 46.0B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -7.5B | 472.0M | -18.7B | -12.7B | 5.5B |
Operating Cash Flow | 51.3B | 61.0B | 65.7B | 31.2B | 21.6B |
Investing Activities | |||||
Capital Expenditures | -24.3B | -21.9B | -18.4B | -12.1B | -17.3B |
Acquisitions | 754.0M | - | - | - | 999.0M |
Investment Purchases | -3.3B | -3.0B | -3.1B | -2.8B | -4.9B |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -19.9B | -19.3B | -14.7B | -10.2B | -17.5B |
Financing Activities | |||||
Share Repurchases | -19.6B | -17.7B | -15.2B | -155.0M | -405.0M |
Dividends Paid | -16.7B | -14.9B | -14.9B | -14.9B | -14.9B |
Debt Issuance | 899.0M | 939.0M | 637.0M | 46.0M | 23.2B |
Debt Repayment | -5.9B | -1.2B | -8.1B | -32.4B | -38.4B |
Financing Cash Flow | -47.6B | -35.5B | -47.2B | -67.8B | -33.1B |
Free Cash Flow | 30.7B | 33.4B | 58.4B | 36.1B | -2.6B |
Net Change in Cash | -16.2B | 6.3B | 3.8B | -46.9B | -29.0B |
Cash Flow Trend
Exxon Mobil Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.16
Forward P/E
13.56
Price to Book
1.73
Price to Sales
1.38
PEG Ratio
-0.65
Profitability Ratios
Profit Margin
9.40%
Operating Margin
11.73%
Return on Equity
11.83%
Return on Assets
5.28%
Financial Health
Current Ratio
1.25
Debt to Equity
14.44
Beta
0.50
Per Share Data
EPS (TTM)
$7.04
Book Value per Share
$61.60
Revenue per Share
$75.05
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
xom | 455.0B | 15.16 | 1.73 | 11.83% | 9.40% | 14.44 |
Chevron | 306.3B | 19.56 | 1.79 | 8.96% | 7.25% | 20.01 |
Shell plc | 210.2B | 16.11 | 2.36 | 7.54% | 5.00% | 41.33 |
TotalEnergies SE | 127.6B | 9.70 | 1.09 | 11.71% | 7.25% | 49.73 |
Suncor Energy | 48.5B | 11.06 | 1.08 | 13.68% | 12.04% | 32.99 |
Imperial Oil | 42.2B | 12.59 | 1.68 | 19.21% | 9.48% | 17.01 |
Financial data is updated regularly. All figures are in the company's reporting currency.