New Jersey | 1-2256 | 13-5409005 | ||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
(Former name or former address, if changed since last report) |
Name of Each Exchange | ||||||||
Title of Each Class | Trading Symbol | on Which Registered | ||||||
Common Stock, without par value | XOM | New York Stock Exchange | ||||||
0.524% Notes due 2028 | XOM28 | New York Stock Exchange | ||||||
0.835% Notes due 2032 | XOM32 | New York Stock Exchange | ||||||
1.408% Notes due 2039 | XOM39A | New York Stock Exchange |
Item 2.02 | Results of Operations and Financial Condition | ||||
Item 7.01 | Regulation FD Disclosure | ||||
The following information is furnished pursuant to both Item 2.02 and Item 7.01. |
|||||
The Registrant hereby furnishes the information set forth in its News Release, dated November 1, 2024, announcing third quarter 2024 results, a copy of which is included as Exhibit 99.1, and furnishes the information in the related 3Q24 Investor Relations Data Summary, a copy of which is included as Exhibit 99.2. Material available by hyperlink from the News Release is not deemed to be furnished herewith or included in this filing. |
Exhibit No. | Description | ||||
Exxon Mobil Corporation News Release, dated November 1, 2024, announcing third quarter 2024 results. |
|||||
3Q24 Investor Relations Data Summary. |
|||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL). | ||||
EXXON MOBIL CORPORATION | ||||||||
Date: November 1, 2024 |
By: | /s/ LEN M. FOX | ||||||
Len M. Fox | ||||||||
Vice President, Controller and Tax | ||||||||
(Principal Accounting Officer) |
EXHIBIT 99.1 | ||||||||||||||
3Q 2024 Earnings Release |
||||||||||||||
FOR IMMEDIATE RELEASE | November 1, 2024 |
Results Summary | ||||||||||||||||||||
3Q24 | 2Q24 |
Change
vs
2Q24
|
Dollars in millions (except per share data) | YTD 2024 |
YTD 2023 |
Change
vs YTD
2023
|
||||||||||||||
8,610 | 9,240 | -630 | Earnings (U.S. GAAP) | 26,070 | 28,380 | -2,310 | ||||||||||||||
8,610 | 9,240 | -630 | Earnings Excluding Identified Items (non-GAAP) | 26,070 | 28,609 | -2,539 | ||||||||||||||
1.92 | 2.14 | -0.22 | Earnings Per Common Share 4 |
6.12 | 6.98 | -0.86 | ||||||||||||||
1.92 | 2.14 | -0.22 | Earnings Excl. Identified Items Per Common Share (non-GAAP) 4 |
6.12 | 7.04 | -0.92 | ||||||||||||||
7,159 | 7,039 | +120 | Capital and Exploration Expenditures | 20,037 | 18,568 | +1,469 | ||||||||||||||
Year-to-date Earnings Factor Analysis1 |
YE23 to 3Q24 Cash Flow |
. | ||||||||||||||
EARNINGS AND VOLUME SUMMARY BY SEGMENT |
Upstream | ||||||||||||||
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
Earnings/(Loss) (U.S. GAAP) | ||||||||||||||
1,686 | 2,430 | United States | 5,170 | 4,118 | ||||||||||
4,472 | 4,644 | Non-U.S. | 13,722 | 13,041 | ||||||||||
6,158 | 7,074 | Worldwide | 18,892 | 17,159 | ||||||||||
Earnings/(Loss) Excluding Identified Items (non-GAAP) | ||||||||||||||
1,686 | 2,430 | United States | 5,170 | 4,118 | ||||||||||
4,472 | 4,644 | Non-U.S. | 13,722 | 13,225 | ||||||||||
6,158 | 7,074 | Worldwide | 18,892 | 17,343 | ||||||||||
4,582 | 4,358 | Production (koebd) | 4,243 | 3,709 |
Energy Products | ||||||||||||||
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
Earnings/(Loss) (U.S. GAAP) | ||||||||||||||
517 | 450 | United States | 1,803 | 4,794 | ||||||||||
792 | 496 | Non-U.S. | 1,828 | 4,141 | ||||||||||
1,309 | 946 | Worldwide | 3,631 | 8,935 | ||||||||||
Earnings/(Loss) Excluding Identified Items (non-GAAP) | ||||||||||||||
517 | 450 | United States | 1,803 | 4,794 | ||||||||||
792 | 496 | Non-U.S. | 1,828 | 4,186 | ||||||||||
1,309 | 946 | Worldwide | 3,631 | 8,980 | ||||||||||
5,580 | 5,320 | Energy Products Sales (kbd) | 5,378 | 5,496 |
Chemical Products | ||||||||||||||
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
Earnings/(Loss) (U.S. GAAP) | ||||||||||||||
367 | 526 | United States | 1,397 | 1,148 | ||||||||||
526 | 253 | Non-U.S. | 1,060 | 300 | ||||||||||
893 | 779 | Worldwide | 2,457 | 1,448 | ||||||||||
Earnings/(Loss) Excluding Identified Items (non-GAAP) | ||||||||||||||
367 | 526 | United States | 1,397 | 1,148 | ||||||||||
526 | 253 | Non-U.S. | 1,060 | 300 | ||||||||||
893 | 779 | Worldwide | 2,457 | 1,448 | ||||||||||
4,830 | 4,873 | Chemical Products Sales (kt) | 14,757 | 14,606 |
Specialty Products | ||||||||||||||
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
Earnings/(Loss) (U.S. GAAP) | ||||||||||||||
375 | 447 | United States | 1,226 | 1,150 | ||||||||||
419 | 304 | Non-U.S. | 1,080 | 914 | ||||||||||
794 | 751 | Worldwide | 2,306 | 2,064 | ||||||||||
Earnings/(Loss) Excluding Identified Items (non-GAAP) | ||||||||||||||
375 | 447 | United States | 1,226 | 1,150 | ||||||||||
419 | 304 | Non-U.S. | 1,080 | 914 | ||||||||||
794 | 751 | Worldwide | 2,306 | 2,064 | ||||||||||
1,959 | 1,933 | Specialty Products Sales (kt) | 5,852 | 5,758 |
Corporate and Financing | ||||||||||||||
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
(544) | (310) | Earnings/(Loss) (U.S. GAAP) | (1,216) | (1,226) | ||||||||||
(544) | (310) | Earnings/(Loss) Excluding Identified Items (non-GAAP) | (1,216) | (1,226) |
. | ||||||||||||||
CASH FLOW FROM OPERATIONS AND ASSET SALES EXCLUDING WORKING CAPITAL |
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
8,971 | 9,571 | Net income/(loss) including noncontrolling interests | 27,108 | 29,342 | ||||||||||
6,258 | 5,787 | Depreciation and depletion (includes impairments) | 16,857 | 12,901 | ||||||||||
2,334 | (4,616) | Changes in operational working capital, excluding cash and debt | (274) | (2,064) | ||||||||||
6 | (182) | Other | (898) | 1,508 | ||||||||||
17,569 | 10,560 | Cash Flow from Operating Activities (U.S. GAAP) | 42,793 | 41,687 | ||||||||||
127 | 926 | Proceeds from asset sales and returns of investments | 1,756 | 3,058 | ||||||||||
17,696 | 11,486 | Cash Flow from Operations and Asset Sales (non-GAAP) | 44,549 | 44,745 | ||||||||||
(2,334) | 4,616 | Less: Changes in operational working capital, excluding cash and debt | 274 | 2,064 | ||||||||||
15,362 | 16,102 | Cash Flow from Operations and Asset Sales excluding Working Capital (non-GAAP) |
44,823 | 46,809 | ||||||||||
(127) | (926) | Less: Proceeds associated with asset sales and returns of investments | (1,756) | (3,058) | ||||||||||
15,235 | 15,176 | Cash Flow from Operations excluding Working Capital (non-GAAP) | 43,067 | 43,751 | ||||||||||
FREE CASH FLOW1 |
||||||||||||||
3Q24 |
2Q24 |
Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
17,569 | 10,560 | Cash Flow from Operating Activities (U.S. GAAP) | 42,793 | 41,687 | ||||||||||
(6,160) | (6,235) | Additions to property, plant and equipment | (17,469) | (15,691) | ||||||||||
(294) | (323) | Additional investments and advances | (1,038) | (1,141) | ||||||||||
87 | 9 | Other investing activities including collection of advances | 311 | 214 | ||||||||||
127 | 926 | Proceeds from asset sales and returns of investments | 1,756 | 3,058 | ||||||||||
11,329 | 4,937 | Free Cash Flow (non-GAAP) | 26,353 | 28,127 | ||||||||||
(2,334) | 4,616 | Less: Changes in operational working capital, excluding cash and debt | 274 | 2,064 | ||||||||||
8,995 | 9,553 | Free Cash Flow excluding Working Capital (non-GAAP) | 26,627 | 30,191 | ||||||||||
¹ Free Cash Flow definition was updated in the second quarter of 2024 to exclude cash acquired from mergers and acquisitions which is shown as a separate investing line item in the statement of cash flows. See page 10 for definition. |
CALCULATION OF STRUCTURAL COST SAVINGS | |||||||||||||||||
Dollars in billions (unless otherwise noted) |
Twelve Months
Ended
December 31,
|
Nine Months
Ended
September 30,
|
|||||||||||||||
2019 | 2023 | 2023 | 2024 | ||||||||||||||
Components of Operating Costs | |||||||||||||||||
From ExxonMobil’s Consolidated Statement of Income (U.S. GAAP) |
|||||||||||||||||
Production and manufacturing expenses | 36.8 | 36.9 | 27.0 | 28.8 | |||||||||||||
Selling, general and administrative expenses | 11.4 | 9.9 | 7.3 | 7.4 | |||||||||||||
Depreciation and depletion (includes impairments) | 19.0 | 20.6 | 12.9 | 16.9 | |||||||||||||
Exploration expenses, including dry holes | 1.3 | 0.8 | 0.6 | 0.6 | |||||||||||||
Non-service pension and postretirement benefit expense | 1.2 | 0.7 | 0.5 | 0.1 | |||||||||||||
Subtotal | 69.7 | 68.9 | 48.3 | 53.7 | |||||||||||||
ExxonMobil’s share of equity company expenses (non-GAAP) | 9.1 | 10.5 | 7.4 | 7.1 | |||||||||||||
Total Adjusted Operating Costs (non-GAAP) | 78.8 | 79.4 | 55.7 | 60.8 | |||||||||||||
Total Adjusted Operating Costs (non-GAAP) | 78.8 | 79.4 | 55.7 | 60.8 | |||||||||||||
Less: | |||||||||||||||||
Depreciation and depletion (includes impairments) | 19.0 | 20.6 | 12.9 | 16.9 | |||||||||||||
Non-service pension and postretirement benefit expense | 1.2 | 0.7 | 0.5 | 0.1 | |||||||||||||
Other adjustments (includes equity company depreciation and depletion) |
3.6 | 3.7 | 2.3 | 2.5 | |||||||||||||
Total Cash Operating Expenses (Cash Opex) (non-GAAP) | 55.0 | 54.4 | 40.0 | 41.3 | |||||||||||||
Energy and production taxes (non-GAAP) | 11.0 | 14.9 | 11.0 | 10.3 | |||||||||||||
Total Cash Operating Expenses (Cash Opex) excluding Energy and Production Taxes (non-GAAP) | 44.0 | 39.5 | 29.0 | 31.0 | |||||||||||||
Change vs 2019 |
Change vs 2023 |
Estimated Cumulative vs 2019 |
|||||||||||||||
Total Cash Operating Expenses (Cash Opex) excluding Energy and Production Taxes (non-GAAP) | -4.5 | +2.0 | |||||||||||||||
Market | +3.6 | +0.4 | |||||||||||||||
Activity/Other | +1.6 | +3.2 | |||||||||||||||
Structural Cost Savings | -9.7 | -1.6 | -11.3 |
. | ATTACHMENT I-a |
|||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF INCOME | ||||||||||||||
(Preliminary) |
Dollars in millions (unless otherwise noted) |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
Revenues and other income | ||||||||||||||
Sales and other operating revenue | 87,792 | 88,570 | 258,189 | 253,009 | ||||||||||
Income from equity affiliates | 1,481 | 1,457 | 5,067 | 5,220 | ||||||||||
Other income | 743 | 733 | 2,903 | 2,009 | ||||||||||
Total revenues and other income | 90,016 | 90,760 | 266,159 | 260,238 | ||||||||||
Costs and other deductions | ||||||||||||||
Crude oil and product purchases | 51,261 | 53,076 | 153,061 | 146,677 | ||||||||||
Production and manufacturing expenses | 9,881 | 8,696 | 28,776 | 26,992 | ||||||||||
Selling, general and administrative expenses | 2,296 | 2,489 | 7,359 | 7,328 | ||||||||||
Depreciation and depletion (includes impairments) | 6,258 | 4,415 | 16,857 | 12,901 | ||||||||||
Exploration expenses, including dry holes | 339 | 338 | 640 | 612 | ||||||||||
Non-service pension and postretirement benefit expense | 33 | 166 | 90 | 497 | ||||||||||
Interest expense | 207 | 169 | 699 | 577 | ||||||||||
Other taxes and duties | 6,715 | 7,712 | 19,617 | 22,496 | ||||||||||
Total costs and other deductions | 76,990 | 77,061 | 227,099 | 218,080 | ||||||||||
Income/(Loss) before income taxes | 13,026 | 13,699 | 39,060 | 42,158 | ||||||||||
Income tax expense/(benefit) | 4,055 | 4,353 | 11,952 | 12,816 | ||||||||||
Net income/(loss) including noncontrolling interests | 8,971 | 9,346 | 27,108 | 29,342 | ||||||||||
Net income/(loss) attributable to noncontrolling interests | 361 | 276 | 1,038 | 962 | ||||||||||
Net income/(loss) attributable to ExxonMobil | 8,610 | 9,070 | 26,070 | 28,380 | ||||||||||
OTHER FINANCIAL DATA | ||||||||||||||
Dollars in millions (unless otherwise noted) | Three Months Ended September 30, |
Nine Months Ended
September 30,
|
||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||
Earnings per common share (U.S. dollars) |
1.92 | 2.25 | 6.12 | 6.98 | ||||||||||
Earnings per common share - assuming dilution (U.S. dollars) |
1.92 | 2.25 | 6.12 | 6.98 | ||||||||||
Dividends on common stock | ||||||||||||||
Total | 4,240 | 3,663 | 12,333 | 11,102 | ||||||||||
Per common share (U.S. dollars) |
0.95 | 0.91 | 2.85 | 2.73 | ||||||||||
Millions of common shares outstanding | ||||||||||||||
Average - assuming dilution¹ |
4,462 | 4,025 | 4,260 | 4,064 | ||||||||||
Taxes | ||||||||||||||
Income taxes | 4,055 | 4,353 | 11,952 | 12,816 | ||||||||||
Total other taxes and duties | 7,609 | 8,460 | 22,300 | 24,883 | ||||||||||
Total taxes | 11,664 | 12,813 | 34,252 | 37,699 | ||||||||||
Sales-based taxes | 5,174 | 6,588 | 17,062 | 18,901 | ||||||||||
Total taxes including sales-based taxes | 16,838 | 19,401 | 51,314 | 56,600 | ||||||||||
ExxonMobil share of income taxes of equity companies (non-GAAP) | 682 | 482 | 2,587 | 2,215 | ||||||||||
1 Includes restricted shares not vested as well as 545 million shares issued for the Pioneer merger on May 3, 2024. |
. | ATTACHMENT I-b | |||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEET | ||||||||||||||
(Preliminary) |
Dollars in millions (unless otherwise noted) |
September 30,
2024
|
December 31,
2023
|
||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | 26,926 | 31,539 | ||||||
Cash and cash equivalents – restricted | 46 | 29 | ||||||
Notes and accounts receivable – net | 41,505 | 38,015 | ||||||
Inventories | ||||||||
Crude oil, products and merchandise | 19,183 | 20,528 | ||||||
Materials and supplies | 4,692 | 4,592 | ||||||
Other current assets | 1,997 | 1,906 | ||||||
Total current assets | 94,349 | 96,609 | ||||||
Investments, advances and long-term receivables | 48,869 | 47,630 | ||||||
Property, plant and equipment – net | 299,543 | 214,940 | ||||||
Other assets, including intangibles – net | 19,155 | 17,138 | ||||||
Total Assets | 461,916 | 376,317 | ||||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Notes and loans payable | 5,632 | 4,090 | ||||||
Accounts payable and accrued liabilities | 60,518 | 58,037 | ||||||
Income taxes payable | 3,843 | 3,189 | ||||||
Total current liabilities | 69,993 | 65,316 | ||||||
Long-term debt | 36,918 | 37,483 | ||||||
Postretirement benefits reserves | 10,677 | 10,496 | ||||||
Deferred income tax liabilities | 40,281 | 24,452 | ||||||
Long-term obligations to equity companies | 1,637 | 1,804 | ||||||
Other long-term obligations | 26,010 | 24,228 | ||||||
Total Liabilities | 185,516 | 163,779 | ||||||
EQUITY | ||||||||
Common stock without par value | ||||||||
(9,000 million shares authorized, 8,019 million shares issued) |
46,936 | 17,781 | ||||||
Earnings reinvested | 467,664 | 453,927 | ||||||
Accumulated other comprehensive income | (11,959) | (11,989) | ||||||
Common stock held in treasury | ||||||||
(3,624 million shares at September 30, 2024, and 4,048 million shares at December 31, 2023) |
(234,049) | (254,917) | ||||||
ExxonMobil share of equity | 268,592 | 204,802 | ||||||
Noncontrolling interests | 7,808 | 7,736 | ||||||
Total Equity | 276,400 | 212,538 | ||||||
Total Liabilities and Equity | 461,916 | 376,317 |
. | ATTACHMENT I-c | |||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | ||||||||||||||
(Preliminary) |
Dollars in millions (unless otherwise noted) |
Nine Months Ended
September 30,
|
|||||||
2024 | 2023 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income/(loss) including noncontrolling interests | 27,108 | 29,342 | ||||||
Depreciation and depletion (includes impairments) | 16,857 | 12,901 | ||||||
Changes in operational working capital, excluding cash and debt | (274) | (2,064) | ||||||
All other items – net | (898) | 1,508 | ||||||
Net cash provided by operating activities | 42,793 | 41,687 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Additions to property, plant and equipment | (17,469) | (15,691) | ||||||
Proceeds from asset sales and returns of investments | 1,756 | 3,058 | ||||||
Additional investments and advances | (1,038) | (1,141) | ||||||
Other investing activities including collection of advances | 311 | 214 | ||||||
Cash acquired from mergers and acquisitions | 754 | — | ||||||
Net cash used in investing activities | (15,686) | (13,560) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Additions to long-term debt |
426 | 805 | ||||||
Reductions in long-term debt | (1,142) | (11) | ||||||
Reductions in short-term debt | (3,835) | (222) | ||||||
Additions/(Reductions) in debt with three months or less maturity | (5) | (283) | ||||||
Contingent consideration payments | (27) | (68) | ||||||
Cash dividends to ExxonMobil shareholders | (12,333) | (11,102) | ||||||
Cash dividends to noncontrolling interests | (580) | (511) | ||||||
Changes in noncontrolling interests | (301) | (258) | ||||||
Common stock acquired | (13,849) | (13,092) | ||||||
Net cash provided by (used in) financing activities | (31,646) | (24,742) | ||||||
Effects of exchange rate changes on cash | (57) | (77) | ||||||
Increase/(Decrease) in cash and cash equivalents | (4,596) | 3,308 | ||||||
Cash and cash equivalents at beginning of period | 31,568 | 29,665 | ||||||
Cash and cash equivalents at end of period | 26,972 | 32,973 | ||||||
Non-Cash Transaction: The Corporation acquired Pioneer Natural Resources in an all-stock transaction on May 3, 2024, having issued 545 million shares of ExxonMobil common stock having a fair value of $63 billion and assumed debt with a fair value of $5 billion. |
. | ATTACHMENT II-a | |||||||||||||
KEY FIGURES: IDENTIFIED ITEMS |
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 | YTD 2023 | ||||||||||
8,610 | 9,240 | Earnings/(Loss) (U.S. GAAP) | 26,070 | 28,380 | ||||||||||
Identified Items | ||||||||||||||
— | — | Tax-related items | — | (229) | ||||||||||
— | — | Total Identified Items | — | (229) | ||||||||||
8,610 | 9,240 | Earnings/(Loss) Excluding Identified Items (non-GAAP) | 26,070 | 28,609 | ||||||||||
3Q24 | 2Q24 | Dollars per common share | YTD 2024 | YTD 2023 | ||||||||||
1.92 | 2.14 | Earnings/(Loss) Per Common Share (U.S. GAAP) ¹ | 6.12 | 6.98 | ||||||||||
Identified Items Per Common Share ¹ | ||||||||||||||
— | — | Tax-related items | — | (0.06) | ||||||||||
— | — | Total Identified Items Per Common Share ¹ | — | (0.06) | ||||||||||
1.92 | 2.14 | Earnings/(Loss) Excl. Identified Items Per Common Share (non-GAAP) ¹ | 6.12 | 7.04 | ||||||||||
¹ Assuming dilution. |
. | ATTACHMENT II-b | |||||||||||||
KEY FIGURES: IDENTIFIED ITEMS BY SEGMENT |
Third Quarter 2024 | Upstream | Energy Products | Chemical Products | Specialty Products | Corporate & Financing |
Total | ||||||||||||||||||||||||||
Dollars in millions (unless otherwise noted) | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | ||||||||||||||||||||||||
Earnings/(Loss) (U.S. GAAP) | 1,686 | 4,472 | 517 | 792 | 367 | 526 | 375 | 419 | (544) | 8,610 | ||||||||||||||||||||||
Total Identified Items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Earnings/(Loss) Excl. Identified Items (non-GAAP) | 1,686 | 4,472 | 517 | 792 | 367 | 526 | 375 | 419 | (544) | 8,610 |
Second Quarter 2024 |
Upstream | Energy Products | Chemical Products | Specialty Products | Corporate & Financing |
Total | ||||||||||||||||||||||||||
Dollars in millions (unless otherwise noted) | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | ||||||||||||||||||||||||
Earnings/(Loss) (U.S. GAAP) | 2,430 | 4,644 | 450 | 496 | 526 | 253 | 447 | 304 | (310) | 9,240 | ||||||||||||||||||||||
Total Identified Items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Earnings/(Loss) Excl. Identified Items (non-GAAP) | 2,430 | 4,644 | 450 | 496 | 526 | 253 | 447 | 304 | (310) | 9,240 |
YTD 2024 | Upstream | Energy Products | Chemical Products | Specialty Products | Corporate & Financing |
Total | ||||||||||||||||||||||||||
Dollars in millions (unless otherwise noted) | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | ||||||||||||||||||||||||
Earnings/(Loss) (U.S. GAAP) | 5,170 | 13,722 | 1,803 | 1,828 | 1,397 | 1,060 | 1,226 | 1,080 | (1,216) | 26,070 | ||||||||||||||||||||||
Total Identified Items | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Earnings/(Loss) Excl. Identified Items (non-GAAP) | 5,170 | 13,722 | 1,803 | 1,828 | 1,397 | 1,060 | 1,226 | 1,080 | (1,216) | 26,070 |
YTD 2023 | Upstream | Energy Products | Chemical Products | Specialty Products | Corporate & Financing |
Total | ||||||||||||||||||||||||||
Dollars in millions (unless otherwise noted) | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | U.S. | Non-U.S. | ||||||||||||||||||||||||
Earnings/(Loss) (U.S. GAAP) | 4,118 | 13,041 | 4,794 | 4,141 | 1,148 | 300 | 1,150 | 914 | (1,226) | 28,380 | ||||||||||||||||||||||
Identified Items | ||||||||||||||||||||||||||||||||
Tax-related items | — | (184) | — | (45) | — | — | — | — | — | (229) | ||||||||||||||||||||||
Total Identified Items | — | (184) | — | (45) | — | — | — | — | — | (229) | ||||||||||||||||||||||
Earnings/(Loss) Excl. Identified Items (non-GAAP) | 4,118 | 13,225 | 4,794 | 4,186 | 1,148 | 300 | 1,150 | 914 | (1,226) | 28,609 |
. | ATTACHMENT III | |||||||||||||
KEY FIGURES: UPSTREAM VOLUMES |
3Q24 | 2Q24 | Net production of crude oil, natural gas liquids, bitumen and synthetic oil, thousand barrels per day (kbd) | YTD 2024 | YTD 2023 | ||||||||||
1,444 | 1,261 | United States | 1,174 | 787 | ||||||||||
772 | 760 | Canada/Other Americas | 770 | 648 | ||||||||||
4 | 4 | Europe | 4 | 4 | ||||||||||
199 | 215 | Africa | 213 | 218 | ||||||||||
734 | 714 | Asia | 719 | 721 | ||||||||||
34 | 30 | Australia/Oceania | 31 | 37 | ||||||||||
3,187 | 2,984 | Worldwide | 2,911 | 2,415 | ||||||||||
3Q24 | 2Q24 | Net natural gas production available for sale, million cubic feet per day (mcfd) | YTD 2024 | YTD 2023 | ||||||||||
3,140 | 2,900 | United States | 2,762 | 2,328 | ||||||||||
103 | 114 | Canada/Other Americas | 103 | 96 | ||||||||||
350 | 331 | Europe | 353 | 429 | ||||||||||
140 | 167 | Africa | 152 | 116 | ||||||||||
3,347 | 3,486 | Asia | 3,369 | 3,491 | ||||||||||
1,289 | 1,245 | Australia/Oceania | 1,254 | 1,303 | ||||||||||
8,369 | 8,243 | Worldwide | 7,993 | 7,763 | ||||||||||
4,582 | 4,358 | Oil-equivalent production (koebd)¹ |
4,243 | 3,709 | ||||||||||
1 Natural gas is converted to an oil-equivalent basis at six million cubic feet per one thousand barrels. |
. | ATTACHMENT IV | |||||||||||||
KEY FIGURES: MANUFACTURING THROUGHPUT AND SALES |
3Q24 | 2Q24 | Refinery throughput, thousand barrels per day (kbd) | YTD 2024 |
YTD 2023 |
||||||||||
1,855 | 1,746 | United States | 1,834 | 1,819 | ||||||||||
389 | 387 | Canada | 395 | 407 | ||||||||||
1,135 | 987 | Europe | 1,026 | 1,217 | ||||||||||
449 | 446 | Asia Pacific | 432 | 515 | ||||||||||
157 | 174 | Other | 169 | 171 | ||||||||||
3,985 | 3,740 | Worldwide | 3,856 | 4,129 | ||||||||||
3Q24 | 2Q24 | Energy Products sales, thousand barrels per day (kbd) | YTD 2024 |
YTD 2023 |
||||||||||
2,822 | 2,639 | United States | 2,680 | 2,610 | ||||||||||
2,758 | 2,681 | Non-U.S. | 2,699 | 2,887 | ||||||||||
5,580 | 5,320 | Worldwide | 5,378 | 5,496 | ||||||||||
2,281 | 2,243 | Gasolines, naphthas | 2,234 | 2,299 | ||||||||||
1,796 | 1,718 | Heating oils, kerosene, diesel | 1,752 | 1,815 | ||||||||||
366 | 344 | Aviation fuels | 350 | 338 | ||||||||||
199 | 181 | Heavy fuels | 198 | 224 | ||||||||||
938 | 834 | Other energy products | 844 | 820 | ||||||||||
5,580 | 5,320 | Worldwide | 5,378 | 5,496 | ||||||||||
3Q24 | 2Q24 | Chemical Products sales, thousand metric tons (kt) | YTD 2024 |
YTD 2023 |
||||||||||
1,707 | 1,802 | United States | 5,356 | 5,036 | ||||||||||
3,123 | 3,071 | Non-U.S. | 9,401 | 9,570 | ||||||||||
4,830 | 4,873 | Worldwide | 14,757 | 14,606 | ||||||||||
3Q24 | 2Q24 | Specialty Products sales, thousand metric tons (kt) | YTD 2024 |
YTD 2023 |
||||||||||
488 | 506 | United States | 1,489 | 1,489 | ||||||||||
1,471 | 1,428 | Non-U.S. | 4,363 | 4,268 | ||||||||||
1,959 | 1,933 | Worldwide | 5,852 | 5,758 |
. | ATTACHMENT V | |||||||||||||
KEY FIGURES: CAPITAL AND EXPLORATION EXPENDITURES |
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 |
YTD 2023 |
||||||||||
Upstream | ||||||||||||||
3,017 | 2,773 | United States | 8,059 | 6,555 | ||||||||||
2,731 | 2,974 | Non-U.S. | 8,018 | 7,436 | ||||||||||
5,748 | 5,747 | Total | 16,077 | 13,991 | ||||||||||
Energy Products | ||||||||||||||
211 | 185 | United States | 575 | 968 | ||||||||||
370 | 367 | Non-U.S. | 1,085 | 1,095 | ||||||||||
581 | 552 | Total | 1,660 | 2,063 | ||||||||||
Chemical Products | ||||||||||||||
192 | 157 | United States | 501 | 540 | ||||||||||
333 | 345 | Non-U.S. | 959 | 1,321 | ||||||||||
525 | 502 | Total | 1,460 | 1,861 | ||||||||||
Specialty Products | ||||||||||||||
27 | 21 | United States | 56 | 41 | ||||||||||
66 | 73 | Non-U.S. | 207 | 264 | ||||||||||
93 | 94 | Total | 263 | 305 | ||||||||||
Other | ||||||||||||||
212 | 144 | Other | 577 | 348 | ||||||||||
7,159 | 7,039 | Worldwide | 20,037 | 18,568 | ||||||||||
CASH CAPITAL EXPENDITURES | ||||||||||||||
3Q24 | 2Q24 | Dollars in millions (unless otherwise noted) | YTD 2024 |
YTD 2023 |
||||||||||
6,160 | 6,235 | Additions to property, plant and equipment | 17,469 | 15,691 | ||||||||||
207 | 314 | Net investments and advances | 727 | 927 | ||||||||||
6,367 | 6,549 | Total Cash Capital Expenditures | 18,196 | 16,618 | ||||||||||
. | ATTACHMENT VI | |||||||||||||
KEY FIGURES: EARNINGS/(LOSS) |
Results Summary | ||||||||||||||||||||
3Q24 | 2Q24 |
Change
vs
2Q24
|
Dollars in millions (except per share data) | YTD 2024 |
YTD 2023 |
Change
vs YTD
2023
|
||||||||||||||
8,610 | 9,240 | -630 | Earnings (U.S. GAAP) | 26,070 | 28,380 | -2,310 | ||||||||||||||
8,610 | 9,240 | -630 | Earnings Excluding Identified Items (non-GAAP) | 26,070 | 28,609 | -2,539 | ||||||||||||||
1.92 | 2.14 | -0.22 | Earnings Per Common Share ¹ |
6.12 | 6.98 | -0.86 | ||||||||||||||
1.92 | 2.14 | -0.22 | Earnings Excl. Identified Items per Common Share (non-GAAP) ¹ |
6.12 | 7.04 | -0.92 | ||||||||||||||
7,159 | 7,039 | +120 | Capital and Exploration Expenditures | 20,037 | 18,568 | +1,469 | ||||||||||||||
¹ Assuming dilution. |
2Q24 to 3Q24 Earnings Factor Analysis2 |
2Q24 to 3Q24 Cash Flow |
2 The updated earnings factors introduced in the first quarter of 2024 provide additional visibility into drivers of our business results. The company evaluates these factors periodically to determine if any enhancements may provide helpful insights to the market. See page 9 for definitions of these new factors. |
. | ATTACHMENT VII | |||||||||||||
KEY FIGURES: EARNINGS/(LOSS) BY QUARTER |
Dollars in millions (unless otherwise noted) | 2024 |
2023 |
2022 |
2021 |
2020 |
||||||||||||
First Quarter | 8,220 | 11,430 | 5,480 | 2,730 | (610) | ||||||||||||
Second Quarter | 9,240 | 7,880 | 17,850 | 4,690 | (1,080) | ||||||||||||
Third Quarter | 8,610 | 9,070 | 19,660 | 6,750 | (680) | ||||||||||||
Fourth Quarter | — | 7,630 | 12,750 | 8,870 | (20,070) | ||||||||||||
Full Year | — | 36,010 | 55,740 | 23,040 | (22,440) | ||||||||||||
Dollars per common share¹ | 2024 |
2023 |
2022 |
2021 |
2020 |
||||||||||||
First Quarter | 2.06 | 2.79 | 1.28 | 0.64 | (0.14) | ||||||||||||
Second Quarter | 2.14 | 1.94 | 4.21 | 1.10 | (0.26) | ||||||||||||
Third Quarter | 1.92 | 2.25 | 4.68 | 1.57 | (0.15) | ||||||||||||
Fourth Quarter | — | 1.91 | 3.09 | 2.08 | (4.70) | ||||||||||||
Full Year | — | 8.89 | 13.26 | 5.39 | (5.25) | ||||||||||||
1 Computed using the average number of shares outstanding during each period; assuming dilution. |
. | EXHIBIT 99.2 | ||||||||||||||||
To assist investors in assessing 3Q24 results, the following disclosures have been made available in this 8-K filing: | |||||||||||||||||
–Identified items of $0.00 per share assuming dilution, as noted on page 1 of the news release | |||||||||||||||||
–A reconciliation of cash flow from operations and asset sales excluding working capital on page 1 of this exhibit and on page 7 of the news release |
3Q24 INVESTOR RELATIONS DATA SUMMARY (PAGE 1 of 4) | ||||||||||||||||||||
Earnings/(Loss), $M (unless noted) | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | |||||||||||||||
Upstream | United States | 1,686 | 2,430 | 1,054 | 84 | 1,566 | ||||||||||||||
Non-U.S. | 4,472 | 4,644 | 4,606 | 4,065 | 4,559 | |||||||||||||||
Total | 6,158 | 7,074 | 5,660 | 4,149 | 6,125 | |||||||||||||||
Energy Products | United States | 517 | 450 | 836 | 1,329 | 1,356 | ||||||||||||||
Non-U.S. | 792 | 496 | 540 | 1,878 | 1,086 | |||||||||||||||
Total | 1,309 | 946 | 1,376 | 3,207 | 2,442 | |||||||||||||||
Chemical Products | United States | 367 | 526 | 504 | 478 | 338 | ||||||||||||||
Non-U.S. | 526 | 253 | 281 | (289) | (89) | |||||||||||||||
Total | 893 | 779 | 785 | 189 | 249 | |||||||||||||||
Specialty Products | United States | 375 | 447 | 404 | 386 | 326 | ||||||||||||||
Non-U.S. | 419 | 304 | 357 | 264 | 293 | |||||||||||||||
Total | 794 | 751 | 761 | 650 | 619 | |||||||||||||||
Corporate and Financing | (544) | (310) | (362) | (565) | (365) | |||||||||||||||
Net income attributable to ExxonMobil (U.S. GAAP) | 8,610 | 9,240 | 8,220 | 7,630 | 9,070 | |||||||||||||||
Earnings/(Loss) per common share (U.S. GAAP) | 1.92 | 2.14 | 2.06 | 1.91 | 2.25 | |||||||||||||||
Earnings/(Loss) per common share - assuming dilution (U.S. GAAP) | 1.92 | 2.14 | 2.06 | 1.91 | 2.25 | |||||||||||||||
Effective Income Tax Rate, % | 35 | % | 34 | % | 36 | % | 30 | % | 34 | % | ||||||||||
Capital and Exploration Expenditures, $M | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | |||||||||||||||
Upstream | United States | 3,017 | 2,773 | 2,269 | 2,258 | 2,241 | ||||||||||||||
Non-U.S. | 2,731 | 2,974 | 2,313 | 3,512 | 2,560 | |||||||||||||||
Total | 5,748 | 5,747 | 4,582 | 5,770 | 4,801 | |||||||||||||||
Energy Products | United States | 211 | 185 | 179 | 227 | 261 | ||||||||||||||
Non-U.S. | 370 | 367 | 348 | 485 | 386 | |||||||||||||||
Total | 581 | 552 | 527 | 712 | 647 | |||||||||||||||
Chemical Products | United States | 192 | 157 | 152 | 211 | 103 | ||||||||||||||
Non-U.S. | 333 | 345 | 281 | 641 | 268 | |||||||||||||||
Total | 525 | 502 | 433 | 852 | 371 | |||||||||||||||
Specialty Products | United States | 27 | 21 | 8 | 22 | 16 | ||||||||||||||
Non-U.S. | 66 | 73 | 68 | 127 | 95 | |||||||||||||||
Total | 93 | 94 | 76 | 149 | 111 | |||||||||||||||
Other | 212 | 144 | 221 | 274 | 92 | |||||||||||||||
Total Capital and Exploration Expenditures | 7,159 | 7,039 | 5,839 | 7,757 | 6,022 | |||||||||||||||
Exploration expenses, including dry holes | 339 | 153 | 148 | 139 | 338 | |||||||||||||||
Cash Capital Expenditures, $M | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | |||||||||||||||
Additions to property, plant and equipment | 6,160 | 6,235 | 5,074 | 6,228 | 4,920 | |||||||||||||||
Net investments and advances | 207 | 314 | 206 | 506 | 276 | |||||||||||||||
Total Cash Capital Expenditures | 6,367 | 6,549 | 5,280 | 6,734 | 5,196 | |||||||||||||||
Total Cash and Cash Equivalents, $G | 27.0 | 26.5 | 33.3 | 31.6 | 33.0 | |||||||||||||||
Total Debt, $G | 42.6 | 43.2 | 40.4 | 41.6 | 41.3 | |||||||||||||||
Cash Flow from Operations and Asset Sales excluding working capital (non-GAAP), $M | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | |||||||||||||||
Net cash provided by operating activities (GAAP) | 17,569 | 10,560 | 14,664 | 13,682 | 15,963 | |||||||||||||||
Proceeds associated with asset sales | 127 | 926 | 703 | 1,020 | 917 | |||||||||||||||
Cash flow from operations and asset sales (non-GAAP) | 17,696 | 11,486 | 15,367 | 14,702 | 16,880 | |||||||||||||||
Changes in operational working capital | (2,334) | 4,616 | (2,008) | 2,191 | (1,821) | |||||||||||||||
Cash flow from operations and asset sales
excluding working capital (non-GAAP)
|
15,362 | 16,102 | 13,359 | 16,893 | 15,059 | |||||||||||||||
Common Shares Outstanding, millions | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | |||||||||||||||
At quarter end | 4,395 | 4,443 | 3,943 | 3,971 | 3,963 | |||||||||||||||
Weighted-average - assuming dilution¹ |
4,462 | 4,317 | 3,998 | 4,010 | 4,025 | |||||||||||||||
¹ Includes restricted shares not vested as well as 545 million shares issued for the Pioneer merger on May 3, 2024. |
. |
3Q24 INVESTOR RELATIONS DATA SUMMARY (PAGE 2 of 4) | ||||||||||||||||||||
Upstream Volumes | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | |||||||||||||||
Liquids production (kbd) ¹ | ||||||||||||||||||||
United States | 1,444 | 1,261 | 816 | 851 | 756 | |||||||||||||||
Canada/Other Americas | 772 | 760 | 772 | 709 | 655 | |||||||||||||||
Europe | 4 | 4 | 4 | 3 | 4 | |||||||||||||||
Africa | 199 | 215 | 224 | 231 | 229 | |||||||||||||||
Asia | 734 | 714 | 711 | 722 | 713 | |||||||||||||||
Australia/Oceania | 34 | 30 | 30 | 34 | 40 | |||||||||||||||
Worldwide liquids production | 3,187 | 2,984 | 2,557 | 2,550 | 2,397 | |||||||||||||||
¹ Net production of crude oil, natural gas liquids, bitumen and synthetic oil, kbd. | ||||||||||||||||||||
Natural gas production available for sale (mcfd) | ||||||||||||||||||||
United States | 3,140 | 2,900 | 2,241 | 2,262 | 2,271 | |||||||||||||||
Canada/Other Americas | 103 | 114 | 94 | 98 | 94 | |||||||||||||||
Europe | 350 | 331 | 377 | 367 | 368 | |||||||||||||||
Africa | 140 | 167 | 150 | 149 | 129 | |||||||||||||||
Asia | 3,347 | 3,486 | 3,274 | 3,486 | 3,528 | |||||||||||||||
Australia/Oceania | 1,289 | 1,245 | 1,226 | 1,283 | 1,358 | |||||||||||||||
Worldwide natural gas production available for sale | 8,369 | 8,243 | 7,362 | 7,645 | 7,748 | |||||||||||||||
Oil-equivalent production, koebd ² |
4,582 | 4,358 | 3,784 | 3,824 | 3,688 | |||||||||||||||
² Natural gas is converted to an oil-equivalent basis at six million cubic feet per one thousand barrels. | ||||||||||||||||||||
Manufacturing Throughput and Sales | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | |||||||||||||||
Refinery throughput, kbd | ||||||||||||||||||||
United States | 1,855 | 1,746 | 1,900 | 1,933 | 1,868 | |||||||||||||||
Canada | 389 | 387 | 407 | 407 | 415 | |||||||||||||||
Europe | 1,135 | 987 | 954 | 1,014 | 1,251 | |||||||||||||||
Asia Pacific | 449 | 446 | 402 | 450 | 517 | |||||||||||||||
Other | 157 | 174 | 180 | 82 | 164 | |||||||||||||||
Worldwide refinery throughput | 3,985 | 3,740 | 3,843 | 3,886 | 4,215 | |||||||||||||||
Energy Products sales, kbd | ||||||||||||||||||||
United States | 2,822 | 2,639 | 2,576 | 2,704 | 2,626 | |||||||||||||||
Non-U.S. | 2,758 | 2,681 | 2,656 | 2,653 | 2,925 | |||||||||||||||
Worldwide Energy Products sales | 5,580 | 5,320 | 5,232 | 5,357 | 5,551 | |||||||||||||||
Gasolines, naphthas | 2,281 | 2,243 | 2,178 | 2,255 | 2,316 | |||||||||||||||
Heating oils, kerosene, diesel | 1,796 | 1,718 | 1,742 | 1,735 | 1,834 | |||||||||||||||
Aviation fuels | 366 | 344 | 339 | 328 | 358 | |||||||||||||||
Heavy fuels | 199 | 181 | 214 | 185 | 229 | |||||||||||||||
Other energy products | 938 | 834 | 759 | 854 | 814 | |||||||||||||||
Worldwide Energy Products sales | 5,580 | 5,320 | 5,232 | 5,357 | 5,551 | |||||||||||||||
Chemical Products sales, kt | ||||||||||||||||||||
United States | 1,707 | 1,802 | 1,847 | 1,743 | 1,750 | |||||||||||||||
Non-U.S. | 3,123 | 3,071 | 3,207 | 3,033 | 3,358 | |||||||||||||||
Worldwide Chemical Products sales | 4,830 | 4,873 | 5,054 | 4,776 | 5,108 | |||||||||||||||
Specialty Products sales, kt | ||||||||||||||||||||
United States | 488 | 506 | 495 | 473 | 498 | |||||||||||||||
Non-U.S. | 1,471 | 1,428 | 1,464 | 1,367 | 1,414 | |||||||||||||||
Worldwide Specialty Products sales | 1,959 | 1,933 | 1,959 | 1,839 | 1,912 |
. |
3Q24 INVESTOR RELATIONS DATA SUMMARY (PAGE 3 of 4) |
||||||||
Earnings Factor Analysis, $M | 3Q24 vs 2Q24 |
2024 vs. 2023 (YTD) | ||||||
Upstream | ||||||||
Prior Period | 7,074 | 17,159 | ||||||
Price | (660) | (10) | ||||||
Advantaged Volume Growth (Advantaged assets) | (90) | 2,750 | ||||||
Base Volume | 160 | (440) | ||||||
Structural Cost Savings | 160 | 550 | ||||||
Expenses | (320) | (1,000) | ||||||
Identified Items | — | 180 | ||||||
Other | (120) | (530) | ||||||
Timing Effects | (50) | 230 | ||||||
Current Period | 6,158 | 18,892 | ||||||
Energy Products | ||||||||
Prior Period | 946 | 8,935 | ||||||
Margin | (480) | (5,150) | ||||||
Advantaged Volume Growth (Strategic projects) | 10 | 140 | ||||||
Base Volume | 250 | (990) | ||||||
Structural Cost Savings | 20 | 440 | ||||||
Expenses | 200 | (630) | ||||||
Identified Items | — | 50 | ||||||
Other | (90) | 70 | ||||||
Timing Effects | 450 | 770 | ||||||
Current Period | 1,309 | 3,631 | ||||||
Chemical Products | ||||||||
Prior Period | 779 | 1,448 | ||||||
Margin | 100 | 930 | ||||||
Advantaged Volume Growth (High-value products) | 40 | 330 | ||||||
Base Volume | (80) | (120) | ||||||
Structural Cost Savings | 10 | 100 | ||||||
Expenses | 20 | (230) | ||||||
Other | 20 | — | ||||||
Current Period | 893 | 2,457 | ||||||
Specialty Products | ||||||||
Prior Period | 751 | 2,064 | ||||||
Margin | 110 | 350 | ||||||
Advantaged Volume Growth (High-value products) | (10) | 50 | ||||||
Base Volume | — | 40 | ||||||
Structural Cost Savings | — | 80 | ||||||
Expenses | 20 | (150) | ||||||
Other | (80) | (130) | ||||||
Current Period | 794 | 2,306 |
Upstream Volume Factor Analysis, koebd | 3Q24 vs 2Q24 |
2024 vs. 2023 (YTD) | ||||||
Prior Period | 4,358 | 3,709 | ||||||
Entitlements - Price / Spend / Other | (28) | (20) | ||||||
Government Mandates | — | 8 | ||||||
Divestments | (27) | (57) | ||||||
Growth / Other | 279 | 603 | ||||||
Current Period | 4,582 | 4,243 |
. |
3Q24 INVESTOR RELATIONS DATA SUMMARY (PAGE 4 OF 4) | |||||||||||||||||
Average Realization Data | 3Q24 | 2Q24 | 1Q24 | 4Q23 | 3Q23 | ||||||||||||
United States | |||||||||||||||||
ExxonMobil | |||||||||||||||||
Crude ($/b) | 72.94 | 79.00 | 74.96 | 76.64 | 80.45 | ||||||||||||
Natural Gas ($/kcf) | 1.16 | 1.04 | 2.22 | 2.55 | 2.30 | ||||||||||||
Benchmarks | |||||||||||||||||
WTI ($/b) | 75.19 | 80.73 | 77.06 | 78.37 | 82.50 | ||||||||||||
ANS-WC ($/b) | 78.86 | 86.31 | 81.37 | 84.02 | 87.90 | ||||||||||||
Henry Hub ($/mbtu) | 2.15 | 1.89 | 2.25 | 2.88 | 2.54 | ||||||||||||
Non-U.S. | |||||||||||||||||
ExxonMobil | |||||||||||||||||
Crude ($/b) | 73.07 | 77.60 | 72.00 | 74.23 | 77.48 | ||||||||||||
Natural Gas ($/kcf) | 10.13 | 9.73 | 11.37 | 12.58 | 10.50 | ||||||||||||
European NG ($/kcf) | 12.76 | 11.30 | 14.04 | 17.34 | 13.71 | ||||||||||||
Benchmarks | |||||||||||||||||
Brent ($/b) | 80.18 | 84.94 | 83.24 | 84.05 | 86.76 |
The above numbers reflect ExxonMobil’s current estimate of volumes and realizations given data available as of the end of the third quarter of 2024. Volumes and realizations may be adjusted when full statements on joint venture operations are received from outside operators. ExxonMobil management assumes no duty to update these estimates. |
Sources and Uses of Funds, $M | 3Q24 | YTD 2024 | |||||||||||||||
Beginning Cash | 26,488 | 31,568 | |||||||||||||||
Earnings | 8,610 | 26,070 | |||||||||||||||
Depreciation | 6,258 | 16,857 | |||||||||||||||
Working Capital / Other | 2,701 | (134) | |||||||||||||||
Proceeds Associated with Asset Sales | 127 | 1,756 | |||||||||||||||
Cash Capital Expenditures ¹ | (6,367) | (18,196) | |||||||||||||||
Shareholder Distributions | (9,752) | (26,100) | |||||||||||||||
Debt / Other Financing | (1,093) | (5,603) | |||||||||||||||
Cash acquired from mergers and acquisitions | — | 754 | |||||||||||||||
Ending Cash | 26,972 | 26,972 | |||||||||||||||
¹ 3Q24 Cash Capital Expenditures includes PP&E adds of $(6.2)B and net investments and advances of $(0.2)B.
YTD 2024 Cash Capital Expenditures includes PP&E adds of $(17.5)B and net investments and advances of $(0.7)B.
|
Throughout this press release, both Exhibit 99.1 as well as Exhibit 99.2, due to rounding, numbers presented may not add up precisely to the totals indicated. |