(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 | ||||||
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 April 30, 2021, announcing first quarter 2021 results, a copy of which is included as Exhibit 99.1, and furnishes the information in the related 1Q21 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 April 30, 2021, announcing first quarter 2021 results. | |||||
1Q21 Investor Relations Data Summary. | |||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL). | ||||
EXXON MOBIL CORPORATION | ||||||||
Date: April 30, 2021 | By: | /s/ LEN M. FOX | ||||||
Len M. Fox | ||||||||
Vice President and Controller | ||||||||
(Principal Accounting Officer) |
EXHIBIT 99.1 | |||||||||||||||||
News Release | |||||||||||||||||
Exxon Mobil Corporation | |||||||||||||||||
5959 Las Colinas Boulevard | |||||||||||||||||
Irving, TX 75039 | |||||||||||||||||
972 940 6007 Telephone | |||||||||||||||||
972 940 6143 Facsimile | |||||||||||||||||
FOR IMMEDIATE RELEASE | |||||||||||||||||
FRIDAY, APRIL 30, 2021 |
First Quarter | First Quarter | Fourth Quarter | ||||||||||||||||||
2021 | 2020 | 2020 | ||||||||||||||||||
Results Summary | ||||||||||||||||||||
(Dollars in millions, except per share data) | ||||||||||||||||||||
Earnings/(Loss) (U.S. GAAP) | 2,730 | (610) | (20,070) | |||||||||||||||||
Earnings/(Loss) Per Common Share | ||||||||||||||||||||
Assuming Dilution | 0.64 | (0.14) | (4.70) | |||||||||||||||||
Identified Items Per Common Share | ||||||||||||||||||||
Assuming Dilution | (0.01) | (0.67) | (4.73) | |||||||||||||||||
Earnings/(Loss) Excluding Identified Items | ||||||||||||||||||||
Per Common Share Assuming Dilution | 0.65 | 0.53 | 0.03 | |||||||||||||||||
Capital and Exploration Expenditures | 3,133 | 7,143 | 4,771 |
Results and Volume Summary | ||||||||||||||||||||||||||
Millions of Dollars | 1Q | 1Q | ||||||||||||||||||||||||
(unless noted) | 2021 | 2020 | Change | Comments | ||||||||||||||||||||||
Upstream | ||||||||||||||||||||||||||
U.S. | 363 | (704) | +1,067 | Winter storm impact more than offset by higher prices and reduced expenses; prior quarter unfavorable identified items (impairment +315, inventory valuation +45) | ||||||||||||||||||||||
Non-U.S. | 2,191 | 1,240 | +951 | Higher prices and reduced expenses, partly offset by lower volumes and unfavorable foreign exchange; prior quarter unfavorable identified items (inventory valuation +218, impairment +41) | ||||||||||||||||||||||
Total | 2,554 | 536 | +2,018 | Winter storm -240, prices +1,690, volume -320, expenses +430, identified items +620, other -160 | ||||||||||||||||||||||
Production (koebd) | 3,787 | 4,046 | -259 | Liquids -222 kbd: government mandates, lower entitlements, and winter storm impact (-25) Gas -223 mcfd: decline, higher downtime/maintenance, winter storm impact (-105), and Groningen production limit, partly offset by higher demand and project growth | ||||||||||||||||||||||
Downstream | ||||||||||||||||||||||||||
U.S. | (113) | (101) | -12 | Winter storm impact and lower margins driven by weaker industry refining conditions, partly offset by reduced expenses and favorable other impacts; prior quarter unfavorable identified items (+411, mainly inventory valuation) | ||||||||||||||||||||||
Non-U.S. | (277) | (510) | +233 | Lower margins including net unfavorable mark to market impact on unsettled derivatives, net unfavorable one-time items, and unfavorable foreign exchange, partly offset by reduced expenses; prior quarter unfavorable identified items (inventory valuation +1,196, impairments +335) | ||||||||||||||||||||||
Total | (390) | (611) | +221 | Winter storm -130, margins -1,880, expenses +410, identified items +1,940, forex/other -120 | ||||||||||||||||||||||
Petroleum Product Sales (kbd) | 4,881 | 5,287 | -406 | |||||||||||||||||||||||
Chemical | ||||||||||||||||||||||||||
U.S. | 715 | 288 | +427 | Winter storm impact more than offset by higher margins, stronger demand, and reduced expenses; prior quarter unfavorable identified item (+90, impairment) | ||||||||||||||||||||||
Non-U.S. | 700 | (144) | +844 | Higher margins, stronger demand, reduced expenses, and favorable foreign exchange; prior quarter unfavorable identified items (+232, mainly inventory valuation) | ||||||||||||||||||||||
Total | 1,415 | 144 | +1,271 | Winter storm -230, margins +740, demand +130, expenses +240, identified items +320, forex/other +70 | ||||||||||||||||||||||
Prime Product Sales (kt) | 6,446 | 6,237 | +209 | |||||||||||||||||||||||
Corporate and financing | (849) | (679) | -170 | Higher retirement-related expenses |
Results and Volume Summary | ||||||||||||||||||||||||||
Millions of Dollars | 1Q | 4Q | ||||||||||||||||||||||||
(unless noted) | 2021 | 2020 | Change | Comments | ||||||||||||||||||||||
Upstream | ||||||||||||||||||||||||||
U.S. | 363 | (16,803) | +17,166 | Higher prices and reduced expenses, partly offset by winter storm impact and lower volumes; prior quarter unfavorable identified item (impairment +16,777) | ||||||||||||||||||||||
Non-U.S. | 2,191 | (1,729) | +3,920 | Higher prices and seasonal gas volumes; prior quarter unfavorable identified items (impairment +2,203, tax item +297) | ||||||||||||||||||||||
Total | 2,554 | (18,532) | +21,086 | Winter storm -240, prices +2,070, volume -80, expenses +170, identified items +19,280, other -110 | ||||||||||||||||||||||
Production (koebd) | 3,787 | 3,689 | +98 | Liquids -67 kbd: lower entitlements, winter storm impact (-25), and increased downtime/maintenance, partly offset by reduced government mandates Gas +988 mcfd: higher seasonal demand, reduced downtime/maintenance, and net growth, partly offset by winter storm impact (-105) | ||||||||||||||||||||||
Downstream | ||||||||||||||||||||||||||
U.S. | (113) | (514) | +401 | Higher margins on improved industry refining conditions, reduced expenses, and prior quarter unfavorable LIFO inventory impact (+78), partly offset by winter storm impact, lower manufacturing volumes, and net unfavorable one-time items | ||||||||||||||||||||||
Non-U.S. | (277) | (697) | +420 | Reduced expenses and higher margins driven by more favorable industry refining conditions, offset by prior quarter favorable LIFO inventory impact (-207), unfavorable foreign exchange, terminal conversion costs, and lower demand; prior quarter unfavorable identified items (impairment +258, tax item +262) | ||||||||||||||||||||||
Total | (390) | (1,211) | +821 | Winter storm -130, margins +490, demand -40, expenses +380, manufacturing -40, identified items +520, LIFO/forex -210, other -150 | ||||||||||||||||||||||
Petroleum Product Sales (kbd) | 4,881 | 4,833 | +48 | |||||||||||||||||||||||
Chemical | ||||||||||||||||||||||||||
U.S. | 715 | 461 | +254 | Winter storm more than offset by stronger margins, demand, and reduced expenses | ||||||||||||||||||||||
Non-U.S. | 700 | 230 | +470 | Higher margins, reduced expenses, and prior quarter unfavorable LIFO inventory impact (+84) and other charges | ||||||||||||||||||||||
Total | 1,415 | 691 | +724 | Winter storm -230, margins +500, demand +100, expenses +150, identified items +20, LIFO/other +180 | ||||||||||||||||||||||
Prime Product Sales (kt) | 6,446 | 6,643 | -197 | |||||||||||||||||||||||
Corporate and financing | (849) | (1,018) | +169 | Absence of identified items (mainly severance +330), partly offset by net unfavorable tax impacts and retirement-related expenses |
Cash Flow from Operations and Asset Sales excluding Working Capital | |||||||||||||||||
Millions of Dollars | 1Q | ||||||||||||||||
2021 | Comments | ||||||||||||||||
Net income (loss) including noncontrolling interests | 2,796 | Including $66 million noncontrolling interests | |||||||||||||||
Depreciation and depletion | 5,004 | ||||||||||||||||
Changes in operational working capital | 1,953 | Higher net payables and inventory draw | |||||||||||||||
Other | (489) | ||||||||||||||||
Cash Flow from Operating | 9,264 | ||||||||||||||||
Activities (U.S. GAAP) | |||||||||||||||||
Asset sales | 307 | Including U.K. upstream divestment deposit and U.S. upstream asset sales | |||||||||||||||
Cash Flow from Operations | 9,571 | ||||||||||||||||
and Asset Sales | |||||||||||||||||
Changes in operational working capital | (1,953) | ||||||||||||||||
Cash Flow from Operations | 7,618 | ||||||||||||||||
and Asset Sales excluding Working Capital |
First | First | Fourth | ||||||||||||||||||
Quarter | Quarter | Quarter | ||||||||||||||||||
2021 | 2020 | 2020 | ||||||||||||||||||
Earnings (Loss) / Earnings (Loss) Per Share | ||||||||||||||||||||
Total revenues and other income | 59,147 | 56,158 | 46,540 | |||||||||||||||||
Total costs and other deductions | 55,555 | 56,416 | 73,153 | |||||||||||||||||
Income (loss) before income taxes | 3,592 | (258) | (26,613) | |||||||||||||||||
Income taxes | 796 | 512 | (6,010) | |||||||||||||||||
Net income (loss) including noncontrolling interests | 2,796 | (770) | (20,603) | |||||||||||||||||
Net income (loss) attributable to noncontrolling interests | 66 | (160) | (533) | |||||||||||||||||
Net income (loss) attributable to ExxonMobil (U.S. GAAP) | 2,730 | (610) | (20,070) | |||||||||||||||||
Earnings (loss) per common share (dollars) | 0.64 | (0.14) | (4.70) | |||||||||||||||||
Earnings (loss) per common share | ||||||||||||||||||||
- assuming dilution (dollars) | 0.64 | (0.14) | (4.70) | |||||||||||||||||
Exploration expenses, including dry holes | 164 | 288 | 595 | |||||||||||||||||
Other Financial Data | ||||||||||||||||||||
Dividends on common stock | ||||||||||||||||||||
Total | 3,720 | 3,719 | 3,715 | |||||||||||||||||
Per common share (dollars) | 0.87 | 0.87 | 0.87 | |||||||||||||||||
Millions of common shares outstanding | ||||||||||||||||||||
At period end | 4,234 | 4,228 | 4,233 | |||||||||||||||||
Average - assuming dilution | 4,272 | 4,270 | 4,272 | |||||||||||||||||
ExxonMobil share of equity at period end | 156,974 | 182,079 | 157,150 | |||||||||||||||||
ExxonMobil share of capital employed at period end | 222,610 | 244,026 | 227,137 | |||||||||||||||||
Income taxes | 796 | 512 | (6,010) | |||||||||||||||||
Total other taxes and duties | 7,283 | 7,497 | 7,344 | |||||||||||||||||
Total taxes | 8,079 | 8,009 | 1,334 | |||||||||||||||||
Sales-based taxes | 4,662 | 4,485 | 4,364 | |||||||||||||||||
Total taxes including sales-based taxes | 12,741 | 12,494 | 5,698 | |||||||||||||||||
ExxonMobil share of income taxes of | ||||||||||||||||||||
equity companies | 600 | 460 | 285 |
First | First | Fourth | ||||||||||||||||||
$ Millions | Quarter | Quarter | Quarter | |||||||||||||||||
2021 | 2020 | 2020 | ||||||||||||||||||
Earnings/(Loss) (U.S. GAAP) | 2,730 | (610) | (20,070) | |||||||||||||||||
Identified Items Included in Earnings/(Loss) | ||||||||||||||||||||
Noncash inventory valuation - lower of cost or market | — | (2,096) | — | |||||||||||||||||
Impairments | — | (787) | (19,273) | |||||||||||||||||
Tax | — | — | (581) | |||||||||||||||||
Other items (severance - global workforce review) | (31) | — | (326) | |||||||||||||||||
Corporate total | (31) | (2,883) | (20,180) | |||||||||||||||||
Earnings Excluding Identified Items | 2,761 | 2,273 | 110 | |||||||||||||||||
$ Per Common Share1 | ||||||||||||||||||||
Earnings/(Loss) Per Common Share | ||||||||||||||||||||
Assuming Dilution (U.S. GAAP) | 0.64 | (0.14) | (4.70) | |||||||||||||||||
Identified Items Included in Earnings/(Loss) Per Common Share | ||||||||||||||||||||
Assuming Dilution | ||||||||||||||||||||
Noncash inventory valuation - lower of cost or market | — | (0.49) | — | |||||||||||||||||
Impairments | — | (0.18) | (4.51) | |||||||||||||||||
Tax | — | — | (0.14) | |||||||||||||||||
Other items (severance - global workforce review) | (0.01) | — | (0.08) | |||||||||||||||||
Corporate total | (0.01) | (0.67) | (4.73) | |||||||||||||||||
Earnings Excluding Identified Items Per Common Share | ||||||||||||||||||||
Assuming Dilution | 0.65 | 0.53 | 0.03 | |||||||||||||||||
¹ Computed using the average number of shares outstanding during each period. |
First | First | Fourth | |||||||||||||||
Quarter | Quarter | Quarter | |||||||||||||||
2021 | 2020 | 2020 | |||||||||||||||
Earnings/(Loss) (U.S. GAAP) | |||||||||||||||||
Upstream | |||||||||||||||||
United States | 363 | (704) | (16,803) | ||||||||||||||
Non-U.S. | 2,191 | 1,240 | (1,729) | ||||||||||||||
Downstream | |||||||||||||||||
United States | (113) | (101) | (514) | ||||||||||||||
Non-U.S. | (277) | (510) | (697) | ||||||||||||||
Chemical | |||||||||||||||||
United States | 715 | 288 | 461 | ||||||||||||||
Non-U.S. | 700 | (144) | 230 | ||||||||||||||
Corporate and financing | (849) | (679) | (1,018) | ||||||||||||||
Net income (loss) attributable to ExxonMobil | 2,730 | (610) | (20,070) | ||||||||||||||
Identified Items Included in Earnings/(Loss) | |||||||||||||||||
U.S. Upstream | |||||||||||||||||
Impairments | — | (315) | (16,777) | ||||||||||||||
Other items (Inventory valuation) | — | (45) | — | ||||||||||||||
Non-U.S. Upstream | |||||||||||||||||
Impairments | — | (41) | (2,203) | ||||||||||||||
Tax Items | — | — | (297) | ||||||||||||||
Other Items (Inventory valuation) | — | (218) | — | ||||||||||||||
U.S. Downstream | |||||||||||||||||
Other Items (Inventory valuation, Impairment) | — | (411) | — | ||||||||||||||
Non-U.S. Downstream | |||||||||||||||||
Impairments | — | (335) | (258) | ||||||||||||||
Tax Items | — | — | (262) | ||||||||||||||
Other Items (Inventory valuation) | — | (1,196) | — | ||||||||||||||
U.S. Chemical | |||||||||||||||||
Impairment | — | (90) | — | ||||||||||||||
Non-U.S. Chemical | |||||||||||||||||
Tax Items | — | — | (22) | ||||||||||||||
Other Items (Inventory valuation, Impairment) | — | (232) | — | ||||||||||||||
Corporate and financing | |||||||||||||||||
Other Items (Severance - global workforce review, Impairment) | (31) | — | (361) | ||||||||||||||
Corporate total | (31) | (2,883) | (20,180) | ||||||||||||||
Earnings/(Loss) Excluding Identified Items | |||||||||||||||||
Upstream | |||||||||||||||||
United States | 363 | (344) | (26) | ||||||||||||||
Non-U.S. | 2,191 | 1,499 | 771 | ||||||||||||||
Downstream | |||||||||||||||||
United States | (113) | 310 | (514) | ||||||||||||||
Non-U.S. | (277) | 1,021 | (177) | ||||||||||||||
Chemical | |||||||||||||||||
United States | 715 | 378 | 461 | ||||||||||||||
Non-U.S. | 700 | 88 | 252 | ||||||||||||||
Corporate and financing | (818) | (679) | (657) | ||||||||||||||
Corporate total | 2,761 | 2,273 | 110 |
First | First | Fourth | ||||||||||||||||||
Quarter | Quarter | Quarter | ||||||||||||||||||
2021 | 2020 | 2020 | ||||||||||||||||||
Net production of crude oil, natural gas | ||||||||||||||||||||
liquids, bitumen and synthetic oil, | ||||||||||||||||||||
thousand barrels per day (kbd) | ||||||||||||||||||||
United States | 665 | 699 | 719 | |||||||||||||||||
Canada / Other Americas | 575 | 558 | 619 | |||||||||||||||||
Europe | 35 | 30 | 32 | |||||||||||||||||
Africa | 253 | 360 | 258 | |||||||||||||||||
Asia | 691 | 795 | 658 | |||||||||||||||||
Australia / Oceania | 39 | 38 | 39 | |||||||||||||||||
Worldwide | 2,258 | 2,480 | 2,325 | |||||||||||||||||
Natural gas production available for sale, | ||||||||||||||||||||
million cubic feet per day (mcfd) | ||||||||||||||||||||
United States | 2,767 | 2,825 | 2,686 | |||||||||||||||||
Canada / Other Americas | 216 | 317 | 253 | |||||||||||||||||
Europe | 1,403 | 1,293 | 848 | |||||||||||||||||
Africa | 24 | 7 | 12 | |||||||||||||||||
Asia | 3,599 | 3,710 | 3,225 | |||||||||||||||||
Australia / Oceania | 1,164 | 1,244 | 1,161 | |||||||||||||||||
Worldwide | 9,173 | 9,396 | 8,185 | |||||||||||||||||
Oil-equivalent production (koebd)1 | 3,787 | 4,046 | 3,689 | |||||||||||||||||
¹ Natural gas converted to an oil-equivalent basis at 6 million cubic feet per 1 thousand barrels. |
First | First | Fourth | ||||||||||||||||||
Quarter | Quarter | Quarter | ||||||||||||||||||
2021 | 2020 | 2020 | ||||||||||||||||||
Refinery throughput (kbd) | ||||||||||||||||||||
United States | 1,532 | 1,558 | 1,594 | |||||||||||||||||
Canada | 364 | 383 | 359 | |||||||||||||||||
Europe | 1,153 | 1,295 | 1,130 | |||||||||||||||||
Asia Pacific | 545 | 637 | 522 | |||||||||||||||||
Other | 157 | 187 | 150 | |||||||||||||||||
Worldwide | 3,751 | 4,060 | 3,755 | |||||||||||||||||
Petroleum product sales (kbd) | ||||||||||||||||||||
United States | 2,077 | 2,231 | 2,128 | |||||||||||||||||
Canada | 409 | 456 | 415 | |||||||||||||||||
Europe | 1,272 | 1,403 | 1,227 | |||||||||||||||||
Asia Pacific | 665 | 708 | 645 | |||||||||||||||||
Other | 458 | 489 | 418 | |||||||||||||||||
Worldwide | 4,881 | 5,287 | 4,833 | |||||||||||||||||
Gasolines, naphthas | 1,996 | 2,122 | 2,039 | |||||||||||||||||
Heating oils, kerosene, diesel | 1,692 | 1,867 | 1,739 | |||||||||||||||||
Aviation fuels | 183 | 383 | 172 | |||||||||||||||||
Heavy fuels | 257 | 256 | 237 | |||||||||||||||||
Specialty products | 753 | 659 | 646 | |||||||||||||||||
Worldwide | 4,881 | 5,287 | 4,833 | |||||||||||||||||
Chemical prime product sales, | ||||||||||||||||||||
thousand metric tons (kt) | ||||||||||||||||||||
United States | 2,190 | 2,195 | 2,467 | |||||||||||||||||
Non-U.S. | 4,256 | 4,042 | 4,176 | |||||||||||||||||
Worldwide | 6,446 | 6,237 | 6,643 |
First | First | Fourth | ||||||||||||||||||
Quarter | Quarter | Quarter | ||||||||||||||||||
2021 | 2020 | 2020 | ||||||||||||||||||
Capital and Exploration Expenditures | ||||||||||||||||||||
Upstream | ||||||||||||||||||||
United States | 810 | 2,798 | 1,122 | |||||||||||||||||
Non-U.S. | 1,547 | 2,328 | 1,812 | |||||||||||||||||
Total | 2,357 | 5,126 | 2,934 | |||||||||||||||||
Downstream | ||||||||||||||||||||
United States | 271 | 747 | 488 | |||||||||||||||||
Non-U.S. | 199 | 487 | 674 | |||||||||||||||||
Total | 470 | 1,234 | 1,162 | |||||||||||||||||
Chemical | ||||||||||||||||||||
United States | 208 | 597 | 435 | |||||||||||||||||
Non-U.S. | 98 | 185 | 240 | |||||||||||||||||
Total | 306 | 782 | 675 | |||||||||||||||||
Other | — | 1 | — | |||||||||||||||||
Worldwide | 3,133 | 7,143 | 4,771 | |||||||||||||||||
Cash Flow from Operations and Asset Sales excluding Working Capital | ||||||||||||||||||||
Net cash provided by operating activities | ||||||||||||||||||||
(U.S. GAAP) | 9,264 | 6,274 | 4,005 | |||||||||||||||||
Proceeds associated with asset sales | 307 | 86 | 770 | |||||||||||||||||
Cash flow from operations and asset sales | 9,571 | 6,360 | 4,775 | |||||||||||||||||
Changes in operational working capital | (1,953) | 942 | 114 | |||||||||||||||||
Cash flow from operations and asset sales | 7,618 | 7,302 | 4,889 | |||||||||||||||||
excluding working capital |
$ Millions | $ Per Common Share1 | ||||||||||||||||||||||
2017 | |||||||||||||||||||||||
First Quarter | 4,010 | 0.95 | |||||||||||||||||||||
Second Quarter | 3,350 | 0.78 | |||||||||||||||||||||
Third Quarter | 3,970 | 0.93 | |||||||||||||||||||||
Fourth Quarter | 8,380 | 1.97 | |||||||||||||||||||||
Year | 19,710 | 4.63 | |||||||||||||||||||||
2018 | |||||||||||||||||||||||
First Quarter | 4,650 | 1.09 | |||||||||||||||||||||
Second Quarter | 3,950 | 0.92 | |||||||||||||||||||||
Third Quarter | 6,240 | 1.46 | |||||||||||||||||||||
Fourth Quarter | 6,000 | 1.41 | |||||||||||||||||||||
Year | 20,840 | 4.88 | |||||||||||||||||||||
2019 | |||||||||||||||||||||||
First Quarter | 2,350 | 0.55 | |||||||||||||||||||||
Second Quarter | 3,130 | 0.73 | |||||||||||||||||||||
Third Quarter | 3,170 | 0.75 | |||||||||||||||||||||
Fourth Quarter | 5,690 | 1.33 | |||||||||||||||||||||
Year | 14,340 | 3.36 | |||||||||||||||||||||
2020 | |||||||||||||||||||||||
First Quarter | (610) | (0.14) | |||||||||||||||||||||
Second Quarter | (1,080) | (0.26) | |||||||||||||||||||||
Third Quarter | (680) | (0.15) | |||||||||||||||||||||
Fourth Quarter | (20,070) | (4.70) | |||||||||||||||||||||
Year | (22,440) | (5.25) | |||||||||||||||||||||
2021 | |||||||||||||||||||||||
First Quarter | 2,730 | 0.64 |
EXXON MOBIL CORPORATION | EXHIBIT 99.2 | ||||||||||||||||
To assist investors in assessing 1Q21 results, the following disclosures have been made available in this 8-K filing: | |||||||||||||||||
- | Identified items of $(0.01) 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 6 and attachment V of the news release |
1Q21 INVESTOR RELATIONS DATA SUMMARY (PAGE 1 of 4) | ||||||||||||||||||||
Earnings (Loss), $M | 1Q21 | 4Q20 | 3Q20 | 2Q20 | 1Q20 | |||||||||||||||
Upstream | ||||||||||||||||||||
United States | 363 | (16,803) | (681) | (1,197) | (704) | |||||||||||||||
Non-U.S. | 2,191 | (1,729) | 298 | (454) | 1,240 | |||||||||||||||
Total | 2,554 | (18,532) | (383) | (1,651) | 536 | |||||||||||||||
Downstream | ||||||||||||||||||||
United States | (113) | (514) | (136) | (101) | (101) | |||||||||||||||
Non-U.S. | (277) | (697) | (95) | 1,077 | (510) | |||||||||||||||
Total | (390) | (1,211) | (231) | 976 | (611) | |||||||||||||||
Chemical | ||||||||||||||||||||
United States | 715 | 461 | 357 | 171 | 288 | |||||||||||||||
Non-U.S. | 700 | 230 | 304 | 296 | (144) | |||||||||||||||
Total | 1,415 | 691 | 661 | 467 | 144 | |||||||||||||||
Corporate and financing | (849) | (1,018) | (727) | (872) | (679) | |||||||||||||||
Net income (loss) attributable to ExxonMobil (U.S. GAAP) | 2,730 | (20,070) | (680) | (1,080) | (610) | |||||||||||||||
Earnings (Loss) per common share (U.S. GAAP) | 0.64 | (4.70) | (0.15) | (0.26) | (0.14) | |||||||||||||||
Earnings (Loss) per common share | ||||||||||||||||||||
- assuming dilution (U.S. GAAP) | 0.64 | (4.70) | (0.15) | (0.26) | (0.14) | |||||||||||||||
Exploration expenses, including dry holes | 164 | 595 | 188 | 214 | 288 | |||||||||||||||
Capital and Exploration Expenditures, $M | ||||||||||||||||||||
Upstream | ||||||||||||||||||||
United States | 810 | 1,122 | 1,260 | 1,637 | 2,798 | |||||||||||||||
Non-U.S. | 1,547 | 1,812 | 1,534 | 1,940 | 2,328 | |||||||||||||||
Total | 2,357 | 2,934 | 2,794 | 3,577 | 5,126 | |||||||||||||||
Downstream | ||||||||||||||||||||
United States | 271 | 488 | 390 | 719 | 747 | |||||||||||||||
Non-U.S. | 199 | 674 | 382 | 334 | 487 | |||||||||||||||
Total | 470 | 1,162 | 772 | 1,053 | 1,234 | |||||||||||||||
Chemical | ||||||||||||||||||||
United States | 208 | 435 | 407 | 563 | 597 | |||||||||||||||
Non-U.S. | 98 | 240 | 157 | 132 | 185 | |||||||||||||||
Total | 306 | 675 | 564 | 695 | 782 | |||||||||||||||
Other | — | — | 3 | 2 | 1 | |||||||||||||||
Total Capital and Exploration Expenditures | 3,133 | 4,771 | 4,133 | 5,327 | 7,143 | |||||||||||||||
Effective Income Tax Rate, % | 33% | 22% | (198)% | 29% | 481% | |||||||||||||||
Common Shares Outstanding, millions | ||||||||||||||||||||
At quarter end | 4,234 | 4,233 | 4,228 | 4,228 | 4,228 | |||||||||||||||
Average - assuming dilution | 4,272 | 4,272 | 4,271 | 4,271 | 4,270 | |||||||||||||||
Total Cash and Cash Equivalents, $B | 3.5 | 4.4 | 8.8 | 12.6 | 11.4 | |||||||||||||||
Total Debt, $B | 63.3 | 67.6 | 68.8 | 69.5 | 59.6 | |||||||||||||||
Cash Flow from Operations and Asset Sales, $M | ||||||||||||||||||||
Net cash provided by operating activities | 9,264 | 4,005 | 4,389 | — | 6,274 | |||||||||||||||
Proceeds associated with asset sales | 307 | 770 | 100 | 43 | 86 | |||||||||||||||
Cash flow from operations and asset sales | 9,571 | 4,775 | 4,489 | 43 | 6,360 | |||||||||||||||
Changes in operational working capital | (1,953) | 114 | (863) | 1,460 | 942 | |||||||||||||||
Cash flow from operations and asset sales excluding working capital | 7,618 | 4,889 | 3,626 | 1,503 | 7,302 |
EXXON MOBIL CORPORATION | ||||||||||||||||||||
1Q21 INVESTOR RELATIONS DATA SUMMARY (PAGE 2 of 4) | ||||||||||||||||||||
Net production of crude oil, natural gas | 1Q21 | 4Q20 | 3Q20 | 2Q20 | 1Q20 | |||||||||||||||
liquids, bitumen and synthetic oil, kbd | ||||||||||||||||||||
United States | 665 | 719 | 692 | 628 | 699 | |||||||||||||||
Canada / Other Americas | 575 | 619 | 487 | 483 | 558 | |||||||||||||||
Europe | 35 | 32 | 26 | 31 | 30 | |||||||||||||||
Africa | 253 | 258 | 297 | 333 | 360 | |||||||||||||||
Asia | 691 | 658 | 735 | 783 | 795 | |||||||||||||||
Australia / Oceania | 39 | 39 | 49 | 48 | 38 | |||||||||||||||
Total liquids production | 2,258 | 2,325 | 2,286 | 2,306 | 2,480 | |||||||||||||||
Natural gas production available for sale, mcfd | ||||||||||||||||||||
United States | 2,767 | 2,686 | 2,611 | 2,642 | 2,825 | |||||||||||||||
Canada / Other Americas | 216 | 253 | 269 | 269 | 317 | |||||||||||||||
Europe | 1,403 | 848 | 401 | 619 | 1,293 | |||||||||||||||
Africa | 24 | 12 | 11 | 4 | 7 | |||||||||||||||
Asia | 3,599 | 3,225 | 3,791 | 3,218 | 3,710 | |||||||||||||||
Australia / Oceania | 1,164 | 1,161 | 1,233 | 1,238 | 1,244 | |||||||||||||||
Total natural gas production available for sale | 9,173 | 8,185 | 8,316 | 7,990 | 9,396 | |||||||||||||||
Total worldwide liquids and gas production, koebd 1 | 3,787 | 3,689 | 3,672 | 3,638 | 4,046 | |||||||||||||||
Refinery throughput, kbd | ||||||||||||||||||||
United States | 1,532 | 1,594 | 1,601 | 1,440 | 1,558 | |||||||||||||||
Canada | 364 | 359 | 341 | 278 | 383 | |||||||||||||||
Europe | 1,153 | 1,130 | 1,183 | 1,085 | 1,295 | |||||||||||||||
Asia Pacific | 545 | 522 | 486 | 568 | 637 | |||||||||||||||
Other Non-U.S. | 157 | 150 | 148 | 145 | 187 | |||||||||||||||
Total refinery throughput | 3,751 | 3,755 | 3,759 | 3,516 | 4,060 | |||||||||||||||
Petroleum product sales, kbd | ||||||||||||||||||||
United States | 2,077 | 2,128 | 2,297 | 1,959 | 2,231 | |||||||||||||||
Canada | 409 | 415 | 446 | 353 | 456 | |||||||||||||||
Europe | 1,272 | 1,227 | 1,253 | 1,130 | 1,403 | |||||||||||||||
Asia Pacific | 665 | 645 | 614 | 640 | 708 | |||||||||||||||
Other Non-U.S. | 458 | 418 | 413 | 355 | 489 | |||||||||||||||
Total petroleum product sales | 4,881 | 4,833 | 5,023 | 4,437 | 5,287 | |||||||||||||||
Gasolines, naphthas | 1,996 | 2,039 | 2,077 | 1,736 | 2,122 | |||||||||||||||
Heating oils, kerosene, diesel | 1,692 | 1,739 | 1,750 | 1,649 | 1,867 | |||||||||||||||
Aviation fuels | 183 | 172 | 152 | 147 | 383 | |||||||||||||||
Heavy fuels | 257 | 237 | 242 | 262 | 256 | |||||||||||||||
Specialty products | 753 | 646 | 802 | 643 | 659 | |||||||||||||||
Total petroleum product sales | 4,881 | 4,833 | 5,023 | 4,437 | 5,287 | |||||||||||||||
Chemical prime product sales, kt | ||||||||||||||||||||
United States | 2,190 | 2,467 | 2,363 | 1,985 | 2,195 | |||||||||||||||
Non-U.S. | 4,256 | 4,176 | 4,261 | 3,960 | 4,042 | |||||||||||||||
Total chemical prime product sales | 6,446 | 6,643 | 6,624 | 5,945 | 6,237 |
1 Natural gas is converted to an oil-equivalent basis at six million cubic feet per one thousand barrels. |
EXXON MOBIL CORPORATION | ||||||||
1Q21 INVESTOR RELATIONS DATA SUMMARY (PAGE 3 of 4) | ||||||||
Earnings Factor Analysis, $M | 1Q21 vs. 1Q20 | 1Q21 vs. 4Q20 | ||||||
Upstream | ||||||||
Prior Period | 536 | -18,532 | ||||||
Realization | 1,310 | 1,690 | ||||||
Winter Storm | -110 | -110 | ||||||
Noncash effect of year-end reserves | -270 | -270 | ||||||
Other | 1,690 | 2,070 | ||||||
Volume / Mix | -370 | -130 | ||||||
Winter Storm | -50 | -50 | ||||||
Other | -320 | -80 | ||||||
Other | 1,080 | 19,530 | ||||||
Winter Storm | -80 | -80 | ||||||
Identified Items | 620 | 19,280 | ||||||
Expenses | 700 | 440 | ||||||
Forex | -220 | 50 | ||||||
Other | 60 | -160 | ||||||
Current Period | 2,554 | 2,554 | ||||||
Downstream | ||||||||
Prior Period | -611 | -1,211 | ||||||
Margin | -1,880 | 490 | ||||||
Volume / Mix | -80 | -200 | ||||||
Winter Storm | -100 | -100 | ||||||
Market Demand | — | -40 | ||||||
Turnaround - Manufacturing | -10 | -40 | ||||||
Other - Manufacturing (Non-turnaround) | 30 | -20 | ||||||
Other | 2,180 | 530 | ||||||
Winter Storm | -30 | -30 | ||||||
Expenses | 410 | 380 | ||||||
Identified Items | 1,940 | 520 | ||||||
LIFO / Other | -140 | -340 | ||||||
Current Period | -390 | -390 | ||||||
Chemical | ||||||||
Prior Period | 144 | 691 | ||||||
Margin | 620 | 380 | ||||||
Winter Storm | -120 | -120 | ||||||
Other | 740 | 500 | ||||||
Volume / Mix | 30 | — | ||||||
Winter Storm | -100 | -100 | ||||||
Demand | 130 | 100 | ||||||
Other | 620 | 340 | ||||||
Winter Storm | -10 | -10 | ||||||
Identified Items | 320 | 20 | ||||||
Expenses | 240 | 150 | ||||||
LIFO / Forex / Other | 70 | 180 | ||||||
Current Period | 1,415 | 1,415 | ||||||
Upstream Volume Factor Analysis, koebd | ||||||||
Prior Period | 4,046 | 3,689 | ||||||
Downtime / Maintenance | -22 | -22 | ||||||
Growth / Decline | -78 | -18 | ||||||
Entitlements / Divestments | -69 | -46 | ||||||
Government Mandates | -124 | 62 | ||||||
Demand / Other | 34 | 122 | ||||||
Current Period | 3,787 | 3,787 |
EXXON MOBIL CORPORATION | |||||||||||||||||
1Q21 INVESTOR RELATIONS DATA SUMMARY (PAGE 4 of 4) | |||||||||||||||||
Sources and Uses of Funds, $M | 1Q21 | ||||||||||||||||
Beginning Cash | 4,364 | ||||||||||||||||
Earnings | 2,730 | ||||||||||||||||
Depreciation | 5,004 | ||||||||||||||||
Working Capital / Other | 1,530 | ||||||||||||||||
Proceeds Associated with Asset Sales | 307 | ||||||||||||||||
PP&E Adds / Investments and Advances1 | -2,662 | ||||||||||||||||
Shareholder Distributions | -3,720 | ||||||||||||||||
Debt / Other Financing | -4,038 | ||||||||||||||||
Ending Cash | 3,515 |
1 PP&E Adds / Investments and Advances includes PP&E adds of ($2.4B) and net advances of ($0.3B). |
Average Realization Data | 1Q21 | 4Q20 | 3Q20 | 2Q20 | 1Q20 | ||||||||||||
United States | |||||||||||||||||
ExxonMobil | |||||||||||||||||
Crude ($/b) | 56.20 | 39.06 | 36.80 | 21.79 | 42.82 | ||||||||||||
Natural Gas ($/kcf) | 3.36 | 2.20 | 1.62 | 1.57 | 1.69 | ||||||||||||
Benchmarks | |||||||||||||||||
WTI ($/b) | 57.84 | 42.56 | 40.91 | 27.80 | 45.97 | ||||||||||||
ANS-WC ($/b) | 60.76 | 44.75 | 42.74 | 30.06 | 51.45 | ||||||||||||
Henry Hub ($/mbtu) | 2.71 | 2.67 | 1.98 | 1.71 | 1.95 | ||||||||||||
Non-U.S. | |||||||||||||||||
ExxonMobil | |||||||||||||||||
Crude ($/b) | 53.41 | 37.86 | 38.30 | 20.91 | 41.96 | ||||||||||||
Natural Gas ($/kcf) | 6.13 | 4.85 | 3.41 | 4.07 | 5.60 | ||||||||||||
European NG ($/kcf) | 5.87 | 4.87 | 3.25 | 2.67 | 4.68 | ||||||||||||
Benchmarks | |||||||||||||||||
Brent ($/b) | 60.90 | 44.22 | 43.00 | 29.20 | 50.26 |
The above numbers reflect ExxonMobil’s current estimate of volumes and realizations given data available as of the end of the first quarter of 2021. 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. |