UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                  FORM 10-Q

       ( X )   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 2003

                                     OR

       (   )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                     THE SECURITIES EXCHANGE ACT OF 1934

              For the transition period from _________to _________

                       Commission File Number 1-2256


                         EXXON MOBIL CORPORATION
         _________________________________________________________
          (Exact name of registrant as specified in its charter)



                   NEW JERSEY                     13-5409005
         _______________________________    ______________________
         (State or other jurisdiction of    (I.R.S. Employer
          incorporation or organization)     Identification Number)


        5959 Las Colinas Boulevard, Irving, Texas      75039-2298
       _____________________________________________________________
        (Address of principal executive offices)       (Zip Code)



                             (972) 444-1000
       _____________________________________________________________
            (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days. Yes  X  No
                                                   ___   ___

Indicate by check mark whether the registrant is an accelerated filer (as
defined by Rule 12b-2 of the Exchange Act). Yes  X  No
                                                ___    ____

Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.


             Class                   Outstanding as of March 31, 2003
_______________________________      ________________________________
Common stock, without par value                6,679,390,610












                          EXXON MOBIL CORPORATION

                                 FORM 10-Q

              FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2003

                              TABLE OF CONTENTS


                                                                    Page
                                                                   Number
                                                                   ______


                      PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

         Condensed Consolidated Statement of Income                     3
           Three months ended March 31, 2003 and 2002

         Condensed Consolidated Balance Sheet                           4
           As of March 31, 2003 and December 31, 2002

         Condensed Consolidated Statement of Cash Flows                 5
           Three months ended March 31, 2003 and 2002

         Notes to Condensed Consolidated Financial Statements        6-16

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                        17-21

Item 3.  Quantitative and Qualitative Disclosures About Market Risk    22

Item 4.  Controls and Procedures                                       22

                        PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings                                             22

Item 5.  Other Information                                             23

Item 6.  Exhibits and Reports on Form 8-K                           23-24

Signature                                                              25

Certifications                                                      26-28

Index to Exhibits                                                      29









                             -2-



                      PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                           EXXON MOBIL CORPORATION
                CONDENSED CONSOLIDATED STATEMENT OF INCOME
                            (millions of dollars)


                                                           Three Months Ended
                                                                March 31,
                                                           __________________
                                                             2003        2002
                                                             ____        ____
                                                                   
REVENUE
Sales and other operating revenue,
    including excise taxes                                $60,188     $42,592
Earnings from equity interests and other revenue            3,592         801
                                                          _______     _______
    Total revenue                                          63,780      43,393
                                                          _______     _______
COSTS AND OTHER DEDUCTIONS
Crude oil and product purchases                            28,078      18,017
Operating expenses                                          5,340       3,773
Selling, general and administrative expenses                3,102       3,137
Depreciation and depletion                                  2,182       1,998
Exploration expenses, including dry holes                     147         218
Merger related expenses                                         0          83
Interest expense                                               42          88
Excise taxes                                                5,831       4,791
Other taxes and duties                                      8,807       7,945
Income applicable to minority and preferred interests         373          15
                                                          _______     _______
    Total costs and other deductions                       53,902      40,065
                                                          _______     _______
INCOME BEFORE INCOME TAXES                                  9,878       3,328
    Income taxes                                            3,388       1,265
                                                          _______     _______
INCOME FROM CONTINUING OPERATIONS                           6,490       2,063
    Discontinued operations, net of income tax                  0          27
    Cumulative effect of accounting change,
    net of income tax                                         550           0
                                                          _______     _______
NET INCOME                                                $ 7,040     $ 2,090
                                                          =======     =======
NET INCOME PER COMMON SHARE (DOLLARS)
    Income from continuing operations                     $  0.97     $  0.30
    Discontinued operations, net of income tax               0.00        0.00
    Cumulative effect of accounting change,
    net of income tax                                        0.08        0.00
                                                          _______     _______
    Net income                                            $  1.05     $  0.30
                                                          =======     =======
NET INCOME PER COMMON SHARE
 - ASSUMING DILUTION (DOLLARS)
    Income from continuing operations                     $  0.97     $  0.30
    Discontinued operations, net of income tax               0.00        0.00
    Cumulative effect of accounting change,
    net of income tax                                        0.08        0.00
                                                          _______     _______
    Net income                                            $  1.05     $  0.30
                                                          =======     =======

DIVIDENDS PER COMMON SHARE                                $  0.23     $  0.23





                              -3-


                          EXXON MOBIL CORPORATION
                    CONDENSED CONSOLIDATED BALANCE SHEET
                           (millions of dollars)


                                                         March 31,    Dec. 31,
                                                             2003        2002
                                                             ____        ____
                                                                    
ASSETS
Current assets
   Cash and cash equivalents                             $ 12,328     $  7,229
   Notes and accounts receivable - net                     22,146       21,163
   Inventories
     Crude oil, products and merchandise                    7,620        6,827
     Materials and supplies                                 1,242        1,241
   Prepaid taxes and expenses                               2,138        1,831
                                                         ________     ________
     Total current assets                                  45,474       38,291
Property, plant and equipment - net                        96,595       94,940
Investments and other assets                               20,426       19,413
                                                         ________     ________
     TOTAL ASSETS                                        $162,495     $152,644
                                                         ========     ========
LIABILITIES
Current liabilities
   Notes and loans payable                               $  4,172     $  4,093
   Accounts payable and accrued liabilities                27,592       25,186
   Income taxes payable                                     5,888        3,896
                                                         ________     ________
     Total current liabilities                             37,652       33,175
Long-term debt                                              6,489        6,655
Deferred income tax liability                              17,250       16,484
Other long-term liabilities                                21,519       21,733
                                                         ________     ________
     TOTAL LIABILITIES                                     82,910       78,047
                                                         ________     ________
SHAREHOLDERS' EQUITY
Benefit plan related balances                                (406)        (450)
Common stock, without par value:
   Authorized:   9,000 million shares
   Issued:       8,019 million shares                       4,071        4,217
Earnings reinvested                                       106,460      100,961
Accumulated other nonowner changes in equity
   Cumulative foreign exchange translation adjustment      (2,543)      (3,015)
   Minimum pension liability adjustment                    (2,960)      (2,960)
   Unrealized losses on stock investments                     (25)         (79)
Common stock held in treasury:
      1,340 million shares at March 31, 2003              (25,012)
      1,319 million shares at December 31, 2002                        (24,077)
                                                         ________     ________
     TOTAL SHAREHOLDERS' EQUITY                            79,585       74,597
                                                         ________     ________
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY          $162,495     $152,644
                                                         ========     ========

The number of shares of common stock issued and outstanding at March 31,
2003 and December 31, 2002 were 6,679,390,610 and 6,700,074,272,
respectively.




                             -4-



                           EXXON MOBIL CORPORATION
               CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                           (millions of dollars)



                                                           Three Months Ended
                                                                March 31,
                                                           __________________
                                                              2003      2002
                                                              ____      ____
                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                               $ 7,040   $ 2,090
   Depreciation and depletion                                 2,182     1,998
   Changes in operational working capital, excluding
      cash and debt                                           1,928       872
   All other items - net                                     (2,504)     (336)
                                                            _______   _______
   Net cash provided by operating activities                  8,646     4,624
                                                            _______   _______
CASH FLOWS FROM INVESTING ACTIVITIES
   Additions to property, plant and equipment                (2,938)   (2,426)
   Sales of subsidiaries, investments, and property,
      plant and equipment                                     1,333       768
   Other investing activities - net                             870       421
                                                            _______   _______
   Net cash used in investing activities                       (735)   (1,237)
                                                            _______   _______
NET CASH GENERATION BEFORE FINANCING ACTIVITIES               7,911     3,387
                                                            _______   _______
CASH FLOWS FROM FINANCING ACTIVITIES
   Additions to long-term debt                                    0        31
   Reductions in long-term debt                                (212)      (15)
   Additions/(reductions) in short-term debt - net               25      (362)
   Cash dividends to ExxonMobil shareholders                 (1,541)   (1,563)
   Cash dividends to minority interests                         (61)      (58)
   Changes in minority interests and sales/(purchases)
      of affiliate stock                                        (45)       (7)
   Net ExxonMobil shares acquired                            (1,110)   (1,310)
                                                            _______   _______
   Net cash used in financing activities                     (2,944)   (3,284)
                                                            _______   _______
Effects of exchange rate changes on cash                        132       (28)
                                                            _______   _______
Increase/(decrease) in cash and cash equivalents              5,099        75
Cash and cash equivalents at beginning of period              7,229     6,547
                                                            _______   _______
CASH AND CASH EQUIVALENTS AT END OF PERIOD                  $12,328   $ 6,622
                                                            =======   =======
SUPPLEMENTAL DISCLOSURES
   Income taxes paid                                        $ 1,168   $ 1,644
   Cash interest paid                                       $    92   $   153











                             -5-


                           EXXON MOBIL CORPORATION

    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.  Basis Of Financial Statement Preparation

    These unaudited condensed consolidated financial statements should be
    read in the context of the consolidated financial statements and notes
    thereto filed with the Securities and Exchange Commission in the
    corporation's 2002 Annual Report on Form 10-K. In the opinion of the
    corporation, the information furnished herein reflects all known
    accruals and adjustments necessary for a fair statement of the results
    for the periods reported herein. All such adjustments are of a normal
    recurring nature. The corporation's exploration and production
    activities are accounted for under the "successful efforts" method.

2.  Stock Option Accounting

    Effective January 1, 2003, the corporation adopted the recognition
    provisions of Financial Accounting Standards Board Statement of
    Financial Accounting Standards No. 123 (FAS 123), "Accounting for
    Stock-Based Compensation" for all employee stock-based awards granted
    after that date.  In accordance with FAS 123, compensation expense for
    future awards will be measured by the fair value of the award at the date
    of grant and recognized over the vesting period. The fair value of awards
    in the form of restricted stock is the market price of the stock. The fair
    value of awards in the form of stock options is estimated using an
    option-pricing model.

    As permitted by FAS 123, the corporation has retained its prior method of
    accounting for stock-based awards granted before January 1, 2003. Under
    this method, compensation expense for awards granted in the form of stock
    options is measured at the intrinsic value of the options (the difference
    between the market price of stock and the exercise price of the options)
    on the date of grant. Since these two prices are the same on the date of
    grant, no compensation expense was recognized in income for these awards.
    Additionally, compensation expense for awards granted in the form of
    restricted stock is based on the price of the stock when it is granted and
    is recognized over the vesting period, which is the same method of
    accounting as under FAS 123.

    If the provisions of FAS 123 had been adopted in the prior year quarter,
    the impact on compensation expense, net income, and net income per share
    would have been as follows:



                                                         Three Months Ended
                                                             March 31,
                                                         __________________

                                                        2003           2002
                                                        ____           ____
                                                                 
                                                       (millions of dollars)
Net income, as reported                               $ 7,040       $ 2,090
Add:     Stock-based compensation, net of tax,
         included in reported net income                   22             3
Deduct:  Stock-based compensation, net of tax,
         determined under fair value method               (24)          (53)
                                                       ______        ______
Pro forma net income                                  $ 7,038       $ 2,040
                                                      =======       =======

Net income per share:                                   (dollars per share)
    Basic - as reported                              $   1.05       $  0.30
    Basic - pro forma                                    1.05          0.30

    Diluted - as reported                                1.05          0.30
    Diluted - pro forma                                  1.05          0.30




                             -6-


3.  Discontinued Operations

    In 2002, the copper business in Chile and the coal operations in Colombia
    were sold. Prior periods include reclassifications to reflect the
    earnings of these businesses as discontinued operations. Income taxes
    related to discontinued operations in the first quarter of 2002 were
    $7 million. Revenues and earnings for these businesses were historically
    reported in the "All Other" line in the segment disclosures located in
    note 10 on page 12.

4.  Accounting Change

    As of January 1, 2003 the corporation adopted Financial Accounting
    Standards Board Statement of Financial Accounting Standards No.
    143 (FAS 143), "Accounting for Asset Retirement Obligations."  The
    primary impact of FAS 143 is to change the method of accruing for
    upstream site restoration costs. These costs were previously accrued
    ratably over the productive lives of the assets in accordance with
    Statement of Financial Accounting Standards No. 19 (FAS 19), "Financial
    Accounting and Reporting by Oil and Gas Producing Companies." At the end
    of 2002, the cumulative amount accrued under FAS 19 was approximately
    $3.5 billion. Under FAS 143, the fair values of asset retirement
    obligations are recorded as liabilities on a discounted basis when they
    are incurred, which is typically at the time the assets are installed.
    Amounts recorded for the related assets will be increased by the amount
    of these obligations. Over time the liabilities will be accreted for
    the change in their present value and the initial capitalized costs will
    be depreciated over the useful lives of the related assets.

    The cumulative adjustment for the change in accounting principle reported
    in the first quarter of 2003 was after-tax income of $550 million
    (net of $434 million of income tax effects, including ExxonMobil's share
    of related equity company income taxes of $51 million), or $0.08 per
    common share. The effect of this accounting change on the balance sheet
    was a $0.3 billion increase to property, plant and equipment, a
    $0.6 billion reduction to the accrued liability and a $0.4 billion
    increase in deferred income tax liabilities.

    This adjustment is due to the difference in the method of accruing site
    restoration costs under FAS 143 compared with the method required by
    FAS 19, the accounting standard that the corporation has been required to
    follow since 1978. Under FAS 19, site restoration costs are accrued on a
    unit-of-production basis of accounting as the oil and gas is produced. The
    FAS 19 method matches the accruals with the revenues generated from
    production and results in most of the costs being accrued early in field
    life, when production is at the highest level. Because  FAS 143 requires
    accretion of the liability as a result of the passage of time using an
    interest method of allocation, the majority of the costs will be accrued
    towards the end of field life, when production is at the lowest level. The
    cumulative income adjustment described above resulted from reversing the
    higher liability accumulated under FAS 19 in order to adjust it to the
    lower present value amount resulting from transition to FAS 143. This
    amount being reversed in transition, which was previously charged to
    operating earnings under FAS 19, will again be charged to those earnings
    under FAS 143 in future years.

    If FAS 143 had been in effect in the first quarter of 2002, net income
    that would have been reported in that quarter would not have been
    materially different from the net income that was reported under
    FAS 19. The effect of FAS 143 on net income in the current quarter is
    also not material.

                              -7-


5.  Recently Issued Statements of Financial Accounting Standards

    In January 2003, the Financial Accounting Standards Board issued
    Interpretation No. 46 (FIN 46), "Consolidation of Variable Interest
    Entities," which provides guidance on when certain entities should be
    consolidated or the interests in those entities should be disclosed by
    enterprises that do not control them through majority voting interest.
    Under FIN 46, entities are required to be consolidated by enterprises
    that lack majority voting interest when equity investors of those
    entities have insignificant capital at risk or they lack voting rights,
    the obligation to absorb expected losses, or the right to receive
    expected returns. Entities identified with these characteristics
    are called variable interest entities and the interests that enterprises
    have in these entities are called variable interests. These interests can
    derive from certain guarantees, leases, loans or other arrangements that
    result in risks and rewards that are disproportionate to the voting
    interests in the entities.

    The provisions of FIN 46 must be immediately applied for variable interest
    entities created after January 31, 2003. For variable interest entities
    created before February 1, 2003, FIN 46 must be adopted in the first
    reporting period beginning after June 15, 2003.

    There have been no variable interest entities created after
    January 31, 2003 in which the corporation has an interest. The corporation
    is reviewing its financial arrangements entered into before
    February 1, 2003 to identify any that might qualify as variable interest
    entities. There is a reasonable possibility that certain joint ventures in
    which the corporation has an interest might be variable interest entities.
    These joint ventures are operating entities and the other equity investors
    are third parties independent from the corporation. The corporation's
    share of net income of these entities is included in the consolidated
    statement of income. The variable interests arise primarily because of
    certain guarantees extended by the corporation to the joint ventures.
    These guarantees are disclosed in note 7 beginning on page 9.

    The corporation does not expect any impact on net income if it is
    required to consolidate any of these possible variable interest entities
    because it already is recording its share of net income of these entities.
    The impact to the balance sheet would be an increase in both assets and
    liabilities, estimated to be in the range of $500 million to $750 million
    (less than one-half of 1 percent of total assets). However, there would be
    no change to the calculation of return on average capital employed because
    the corporation already includes its share of joint venture debt in the
    determination of average capital employed.

6.  Merger of Exxon Corporation and Mobil Corporation

    On November 30, 1999, a wholly-owned subsidiary of Exxon Corporation
    merged with Mobil Corporation so that Mobil became a wholly-owned
    subsidiary of Exxon (the "Merger"). At the same time, Exxon changed its
    name to Exxon Mobil Corporation.

    There were no merger related expenses in the first quarter of 2003
    reflecting the completion of the merger related activities in 2002. In the
    first quarter of 2002, merger related costs were $83 million before tax
    ($60 million after tax). The severance reserve balance at the end of the
    first quarter of 2003 is expected to be expended mainly in 2003 and 2004.
    The following table summarizes the activity in the severance reserve for
    the three months ended March 31, 2003:

               Opening                               Balance at
               Balance    Additions    Deductions    Period End
               _______    _________    __________    __________
                           (millions of dollars)
                 101          0            14             87


                             -8-



7.  Litigation and Other Contingencies

    A number of lawsuits, including class actions, were brought in various
    courts against Exxon Mobil Corporation and certain of its subsidiaries
    relating to the accidental release of crude oil from the tanker Exxon
    Valdez in 1989. The vast majority of the claims have been resolved leaving
    a few compensatory damages cases to be resolved. All of the punitive
    damage claims were consolidated in the civil trial that began in May 1994.

    In that trial, on September 24, 1996, the United States District Court for
    the District of Alaska entered a judgment in the amount of $5 billion in
    punitive damages to a class composed of all persons and entities who
    asserted claims for punitive damages from the corporation as a result of
    the Exxon Valdez grounding. ExxonMobil appealed the judgment. On
    November 7, 2001, the United States Court of Appeals for the Ninth Circuit
    vacated the punitive damage award as being excessive under the
    Constitution and remanded the case to the District Court for it to
    determine the amount of the punitive damage award consistent with the
    Ninth Circuit's holding. On December 6, 2002, the District Court reduced
    the punitive damages award from $5 billion to $4 billion. This case will
    return to the Ninth Circuit for its determination. The corporation has
    posted a $4.8 billion letter of credit.

    On January 29, 1997, a settlement agreement was concluded resolving all
    remaining matters between the corporation and various insurers arising
    from the Valdez accident. Under terms of this settlement, ExxonMobil
    received $480 million. Final income statement recognition of this
    settlement continues to be deferred in view of uncertainty regarding the
    ultimate cost to the corporation of the Valdez accident.

    The ultimate cost to ExxonMobil from the lawsuits arising from the
    Exxon Valdez grounding is not possible to predict and may not be
    resolved for a number of years.

    A dispute with a Dutch affiliate concerning an overlift of natural gas by
    a German affiliate was resolved by payments by the German affiliate
    pursuant to an arbitration award. The German affiliate had paid royalties
    on the excess gas and recovered the royalties in 2001. The only
    substantive issue remaining is the taxes payable on the final compensation
    for the overlift. Resolution of this issue will not have a materially
    adverse effect upon the corporation's operations or financial condition.

    On December 19, 2000, a jury in Montgomery County, Alabama, returned a
    verdict against the corporation in a contract dispute over royalties in
    the amount of $87.69 million in compensatory damages and $3.42 billion in
    punitive damages in the case of Exxon Corporation v. State of Alabama,
    et al. The verdict was upheld by the trial court on May 4, 2001. On
    December 20, 2002, the Alabama Supreme Court vacated the $3.5 billion jury
    verdict. The decision sends the case back to a lower court for a new
    trial. The ultimate outcome is not expected to have a materially adverse
    effect upon the corporation's operations or financial condition.

    On May 22, 2001, a state court jury in New Orleans, Louisiana, returned a
    verdict against the corporation and three other entities in a case brought
    by a landowner claiming damage to his property. The property had been
    leased by the landowner to a company that performed pipe cleaning and
    storage services for customers, including the corporation. The jury
    awarded the plaintiff $56 million in compensatory damages (90 percent to
    be paid by the corporation) and $1 billion in punitive damages (all to be
    paid by the corporation). The damage related to the presence of naturally
    occurring radioactive material (NORM) on the site resulting from pipe
    cleaning operations. The award has been upheld at the trial court.
    ExxonMobil has appealed the judgment to the Louisiana Fourth Circuit Court
    of Appeals and believes that the judgment should

                              -9-

    be set aside or substantially reduced on factual and constitutional
    grounds. The ultimate outcome is not expected to have a materially adverse
    effect upon the corporation's operations or financial condition.

    The U.S. Tax Court has decided the issue with respect to the pricing of
    crude oil purchased from Saudi Arabia for the years 1979-1981 in favor of
    the corporation. This decision is subject to appeal. Certain other issues
    for the years 1979-1993 remain pending before the Tax Court. The ultimate
    resolution of these issues is not expected to have a materially adverse
    effect upon the corporation's operations or financial condition.

    Claims for substantial amounts have been made against ExxonMobil and
    certain of its consolidated subsidiaries in other pending lawsuits, the
    outcome of which is not expected to have a materially adverse effect upon
    the corporation's operations or financial condition.

    The corporation and certain of its consolidated subsidiaries were
    contingently liable at March 31, 2003, for $3.4 billion, primarily
    relating to guarantees for notes, loans and performance under contracts.
    This included $0.8 billion representing guarantees of non-U.S. excise
    taxes and customs duties of other companies, entered into as a normal
    business practice, under reciprocal arrangements. Also included in this
    amount were guarantees by consolidated affiliates of $2.2 billion,
    representing ExxonMobil's share of obligations of certain equity companies.

    Additionally, the corporation and its affiliates have numerous long-term
    sales and purchase commitments in their various business activities, all
    of which are expected to be fulfilled with no adverse consequences
    material to the corporation's operations or financial condition.  The
    corporation's outstanding unconditional purchase obligations at
    March 31, 2003 were similar to those at the prior year-end period.
    Unconditional purchase obligations as defined by accounting standards are
    those long-term commitments that are noncancelable or cancelable only
    under certain conditions, and that third parties have used to secure
    financing for the facilities that will provide the contracted goods or
    services.

    The operations and earnings of the corporation and its affiliates
    throughout the world have been, and may in the future be affected
    from time to time in varying degree by political developments and laws
    and regulations, such as forced divestiture of assets; restrictions
    on production, imports and exports; price controls; tax increases
    and retroactive tax claims; expropriation of property; cancellation of
    contract rights and environmental regulations. Both the likelihood of
    such occurrences and their overall effect upon the corporation vary
    greatly from country to country and are not predictable.

8.  Nonowner Changes in Shareholders' Equity


                                                            Three Months Ended
                                                                 March 31,
                                                            __________________
                                                               2003       2002
                                                               ____       ____
                                                                    
                                                          (millions of dollars)
Net income                                                  $ 7,040    $ 2,090
Changes in other nonowner changes in equity
   Foreign exchange translation adjustment                      472       (130)
   Minimum pension liability adjustment                           0          0
   Unrealized gains/(losses) on stock investments                54         52
                                                            _______    _______
Total nonowner changes in shareholders' equity              $ 7,566    $ 2,012
                                                            =======    =======

                             -10-

9.  Earnings Per Share


                                                           Three Months Ended
                                                                March 31,
                                                           __________________
                                                               2003      2002
                                                               ____      ____
                                                                   
NET INCOME PER COMMON SHARE
Income from continuing operations (millions of dollars)     $ 6,490   $ 2,063

Weighted average number of common shares
   outstanding (millions of shares)                           6,683     6,793

Net income per common share (dollars)
   Income from continuing operations                        $  0.97   $  0.30
   Discontinued operations, net of income tax                  0.00      0.00
   Cumulative effect of accounting change,
    net of income tax                                          0.08      0.00
                                                            _______   _______
   Net income                                               $  1.05   $  0.30
                                                            =======   =======

NET INCOME PER COMMON SHARE - ASSUMING DILUTION
Income from continuing operations (millions of dollars)     $ 6,490   $ 2,063

Weighted average number of common shares outstanding
  -assuming dilution (millions of shares)                     6,683     6,793
   Effect of employee stock-based awards                         31        65
                                                            _______   _______
Weighted average number of common shares outstanding
  -assuming dilution                                          6,714     6,858
                                                            =======   =======

Net income per common share
  -assuming dilution (dollars)
  Income from continuing operations                         $  0.97   $  0.30
  Discontinued operations, net of income tax                   0.00      0.00
  Cumulative effect of accounting change,
   net of income tax                                           0.08      0.00
                                                            _______   _______
   Net income                                               $  1.05   $  0.30
                                                            =======   =======


                             -11-



10. Disclosures about Segments and Related Information

    Consistent with a change in internal organization in 2002, earnings from
    the electric power business and U.S. coal operations, previously reported
    in the All Other line, are now shown in the U.S. upstream for coal and
    non-U.S. upstream for electric power. Earnings from the coal and minerals
    businesses divested in 2002, reported as discontinued operations, are
    included in the All Other line. Earnings and revenues for prior periods
    have been reclassified to reflect these 2002 events consistent with current
    period reporting.





                                                          Three Months Ended
                                                               March 31,
                                                          __________________
                                                             2003       2002
                                                             ____       ____
                                                                 
                                                        (millions of dollars)
EARNINGS AFTER INCOME TAX
  Upstream
    United States                                        $  1,259   $    448
    Non-U.S.                                                4,434      1,641
  Downstream
    United States                                             174         14
    Non-U.S.                                                  549        (42)
  Chemicals
    United States                                              16         70
    Non-U.S.                                                  271         62
  All Other                                                   337       (103)
                                                         ________   ________
  Corporate Total                                        $  7,040   $  2,090
                                                         ========   ========
Included in All Other above:
  Discontinued operations                                $      0   $     27
  Cumulative effect of accounting change                 $    550   $      0

SALES AND OTHER OPERATING REVENUE
  Upstream
    United States                                        $  1,768   $    818
    Non-U.S.                                                4,073      2,923
  Downstream
    United States                                          14,198      9,568
    Non-U.S.                                               34,976     25,780
  Chemicals
    United States                                           2,029      1,476
    Non-U.S.                                                3,135      2,018
  All Other                                                     9          9
                                                         ________   ________
  Corporate Total                                        $ 60,188   $ 42,592
                                                         ========   ========
INTERSEGMENT REVENUE
  Upstream
    United States                                        $  1,600   $  1,113
    Non-U.S.                                                4,265      2,748
  Downstream
    United States                                           1,660      1,209
    Non-U.S.                                                5,464      3,890
  Chemicals
    United States                                             734        541
    Non-U.S.                                                  838        500
  All Other                                                    77         66



                             -12-



11. Condensed Consolidating Financial Information Related to Guaranteed
    Securities Issued by Subsidiaries

    Exxon Mobil Corporation has fully and unconditionally guaranteed the 6.0%
    notes due 2005 ($106 million of long-term debt at March 31, 2003) and the
    6.125% notes due 2008 ($160 million) of Exxon Capital Corporation and the
    deferred interest debentures due 2012 ($1,035 million) and the debt
    securities due 2004-2011 ($95 million long-term and $10 million
    short-term) of SeaRiver Maritime Financial Holdings, Inc. Exxon Capital
    Corporation and SeaRiver Maritime Financial Holdings, Inc. are 100
    percent owned subsidiaries of Exxon Mobil Corporation.

    The following condensed consolidating financial information is provided
    for Exxon Mobil Corporation, as guarantor, and for Exxon Capital
    Corporation and SeaRiver Maritime Financial Holdings, Inc., as issuers,
    as an alternative to providing separate financial statements for the
    issuers. The accounts of Exxon Mobil Corporation, Exxon Capital
    Corporation and SeaRiver Maritime Financial Holdings, Inc. are presented
    utilizing the equity method of accounting for investments in
    subsidiaries.



                  Exxon                 SeaRiver
                           Mobil                 Maritime               Consolidating
                        Corporation    Exxon     Financial                   and
                           Parent     Capital    Holdings,  All Other    Eliminating
                         Guarantor  Corporation     Inc.   Subsidiaries  Adjustments  Consolidated
                        ___________ ___________ __________ ____________ _____________ ____________
                                                                    
                                                (millions of dollars)

Condensed consolidated statement of income for three months ended March 31, 2003
________________________________________________________________________________
Revenue
  Sales and other operating
    revenue, including
    excise taxes             $3,061      $    -     $    -     $ 57,127     $       -    $ 60,188
  Earnings from equity
    interests and other
    revenue                   6,772           -          2        3,476        (6,658)      3,592
  Intercompany revenue        4,639           9          5       37,361       (42,014)          -
                             ______      ______     ______     ________     _________    ________
      Total revenue          14,472           9          7       97,964       (48,672)     63,780
                             ______      ______     ______     ________     _________    ________
Costs and other
  deductions
  Crude oil and product
    purchases                 4,688           -          -       63,287       (39,897)     28,078
  Operating expenses          1,674           1          -        4,630          (965)      5,340
  Selling, general and
    administrative
    expenses                    426           -          -        2,676             -       3,102
  Depreciation and
    depletion                   385           1          1        1,795             -       2,182
  Exploration expenses,
    including dry holes          30           -          -          117             -         147
  Merger related
    expenses                      -           -          -            -             -           -
  Interest expense              161           5         30        1,000        (1,154)         42
  Excise taxes                    -           -          -        5,831             -       5,831
  Other taxes and duties          1           -          -        8,806             -       8,807
  Income applicable to
    minority and
    preferred interests           -           -          -          373             -         373
                            _______      ______     ______      _______     _________    ________
    Total costs and
      other deductions        7,365           7         31       88,515       (42,016)     53,902
                            _______      ______     ______      _______     _________    ________
Income before income
  taxes                       7,107           2        (24)       9,449        (6,656)      9,878
  Income taxes                  617           1         (9)       2,779             -       3,388
                            _______      ______     ______      _______     _________     ________
Income from continuing
  operations                  6,490           1        (15)       6,670        (6,656)      6,490
  Discontinued operations       -             -          -            -             -           -
  Accounting change             550           -          -          481          (481)        550
                            _______      ______     ______      _______     _________    ________
Net income                  $ 7,040      $    1     $  (15)     $ 7,151     $  (7,137)   $  7,040
                            =======      ======     ======      =======     =========    ========

                             -13-





                  Exxon                 SeaRiver
                           Mobil                 Maritime               Consolidating
                        Corporation    Exxon     Financial                   and
                           Parent     Capital    Holdings,  All Other    Eliminating
                         Guarantor  Corporation    Inc.    Subsidiaries  Adjustments  Consolidated
                        ___________ ___________ __________ ____________ _____________ ____________
                                                                    
                                                  (millions of dollars)

Condensed consolidated statement of income for three months ended March 31, 2002
________________________________________________________________________________
Revenue
  Sales and other operating
    revenue, including
    excise taxes           $  1,844    $     -    $     -    $ 40,748    $         -   $ 42,592
  Earnings from equity
    interests and other
    revenue                   2,184          5          4         615        (2,007)        801
  Intercompany revenue        2,824         11          7      24,773       (27,615)          -
                           ________    _______    _______    ________        _______    ________
      Total revenue           6,852         16         11      66,136       (29,622)     43,393
                            _______    _______    _______    ________       _______    ________
Costs and other
  deductions
  Crude oil and product
    purchases                 2,574          -          -       40,855       (25,412)    18,017
  Operating expenses          1,123          -          -        3,723        (1,073)     3,773
  Selling, general and
    administrative
    expenses                    458          1          -        2,680            (2)     3,137
  Depreciation and
    depletion                   390          1          1        1,606             -      1,998
  Exploration expenses,
    including dry holes          43          -          -          175             -        218
  Merger related
    expenses                     16          -          -           70            (3)        83
  Interest expense              138          6         28        1,043        (1,127)        88
  Excise taxes                    -           -         -        4,791             -      4,791
  Other taxes and duties          3          -          -        7,942             -      7,945
  Income applicable to
    minority and
    preferred interests           -          -          -           15             -         15
                            _______    _______    _______    _________       _______   ________
      Total costs and
        other deductions      4,745          8         29       62,900       (27,617)    40,065
                            _______    _______    _______     ________       _______    ________
Income before income
  taxes                       2,107          8        (18)       3,236        (2,005)     3,328
  Income taxes                   44          3         (8)       1,226             -      1,265
                           ________    _______    _______     _________       _______    _______
Income from continuing
  operations                  2,063          5        (10)       2,010        (2,005)     2,063
  Discontinued operations        27          -          -           27           (27)        27
  Accounting change               -          -          -            -             -          -
                           ________    _______     _______     ________      _______     _______
Net income                 $  2,090    $     5    $   (10)    $  2,037       $(2,032)    $2,090
                           ========    =======    =======     ========       =======     ======







                                -14-


                   Exxon                 SeaRiver
                            Mobil                 Maritime               Consolidating
                         Corporation    Exxon     Financial                   and
                            Parent     Capital    Holdings,  All Other    Eliminating
                          Guarantor  Corporation    Inc.    Subsidiaries  Adjustments Consolidated
                         ___________ ___________ __________ ____________ _____________ ___________
                                                                     
                                                (millions of dollars)

Condensed consolidated balance sheet as of March 31, 2003
_________________________________________________________
Cash and cash
  equivalents              $  2,568     $     -   $      -     $  9,760      $      -   $ 12,328
Notes and accounts
  receivable - net            4,332           -          -       17,814             -     22,146
Inventories                     973           -          -        7,889             -      8,862
Prepaid taxes and
  expenses                      204           -         12        1,922             -      2,138
                           ________    ________   ________     ________     _________   ________
      Total current
        assets                8,077           -         12       37,385             -     45,474
Property, plant and
  equipment - net            17,009         102          3       79,481             -     96,595
Investments and other
  assets                    111,254           -        522      341,855     (433,205)     20,426
Intercompany receivables     10,840       1,367      1,493      301,490     (315,190)          -
                            ________    ________   ________     ________    _________   ________
      Total assets         $147,180    $  1,469   $  2,030     $760,211    $(748,395)   $162,495
                            ========    ========   ========     ========   =========    ========
Notes and loan payables     $      -    $    19   $     10     $  4,143     $      -    $  4,172
Accounts payable and
  accrued liabilities         2,941           7          -       24,644            -      27,592
Income taxes payable          1,519           1          -        4,368            -       5,888
                            ________    ________   ________     _______     _________   ________
      Total current
        liabilities           4,460          27         10       33,155             -     37,652
Long-term debt                1,325         266      1,130        3,768             -      6,489
Deferred income tax
  liabilities                 3,136          31        303       13,780             -     17,250
Other long-term
  liabilities                 5,861           -          -       15,658             -     21,519
Intercompany payables        52,813         359        382      261,636     (315,190)          -
                           ________    ________   ________     ________    _________    ________
      Total liabilities      67,595         683      1,825      327,997     (315,190)     82,910

Earnings reinvested         106,460           1       (189)      61,049      (60,861)    106,460
Other shareholders'
  equity                    (26,875)        785        394      371,165     (372,344)    (26,875)
                            ________    ________   ________     ________    _________    ________
      Total shareholders'
        equity               79,585         786        205      432,214     (433,205)     79,585
                            ________    ________   ________     ________    _________    ________
      Total liabilities
        and shareholders'
        equity             $147,180    $  1,469   $  2,030     $760,211    $(748,395)   $162,495
                           ========    ========   ========     ========    =========    ========



Condensed consolidated balance sheet as of December 31, 2002
____________________________________________________________
Cash and cash
  equivalents               $    710    $      -   $      -     $  6,519    $       -    $  7,229
Notes and accounts
  receivable - net             3,827           -          -       17,336            -      21,163
Inventories                      964           -          -        7,104            -       8,068
Prepaid taxes and
  expenses                        65           -          -        1,766            -       1,831
                            ________    ________   ________     ________    _________    ________
      Total current
        assets                 5,566           -          -       32,725            -      38,291
Property, plant and
  equipment - net             16,922         104          3       77,911            -      94,940
Investments and other
  assets                     104,115           -        521      340,821     (426,044)     19,413
Intercompany receivables      16,234       1,395      1,490      295,909     (315,028)          -
                            ________    ________   ________     ________    _________    ________
      Total assets          $142,837    $  1,499   $  2,014     $747,366    $(741,072)   $152,644
                            ========    ========   ========     ========     =========   ========
Notes and loan payables     $      -    $      6   $     10     $  4,077    $       -    $  4,093
Accounts payable and
  accrued liabilities          2,844           6          -       22,336            -      25,186
Income taxes payable             916           1          -        2,979            -       3,896
                            ________    ________   ________     ________    _________    ________
      Total current
        liabilities            3,760          13         10       29,392            -      33,175
Long-term debt                 1,311         266      1,101        3,977            -       6,655
Deferred income tax
  liabilities                  3,163          31        301       12,989            -      16,484
Other long-term
  liabilities                  5,820           -          -       15,913            -      21,733
Intercompany payables         54,186         290        382      260,170     (315,028)          -
                            ________    ________   ________     ________    _________    ________
      Total liabilities       68,240         600      1,794      322,441     (315,028)     78,047

Earnings reinvested          100,961          93       (174)      54,547      (54,466)    100,961
Other shareholders'
  equity                     (26,364)        806        394      370,378     (371,578)    (26,364)
                            ________    ________   ________     ________    _________    ________
      Total shareholders'
         equity               74,597         899        220      424,925     (426,044)     74,597
                            ________    ________   ________     ________    _________    ________
      Total liabilities
        and shareholders'
        equity              $142,837    $  1,499   $  2,014     $747,366    $(741,072)   $152,644
                            ========    ========   ========     ========     =========   ========


                             -15-




                   Exxon                 SeaRiver
                            Mobil                 Maritime               Consolidating
                         Corporation    Exxon     Financial                   and
                            Parent     Capital    Holdings,  All Other    Eliminating
                          Guarantor  Corporation    Inc.    Subsidiaries  Adjustments  Consolidated
                         ___________ ___________ __________ ____________ _____________ ____________
                                                                     
                                                (millions of dollars)

Condensed consolidated statement of cash flows for three months ended March 31, 2003
____________________________________________________________________________________
Cash provided by/(used in)
  operating activities       $ 1,163     $     4    $     3     $  8,218     $   (742)   $  8,646
                             _______     _______    _______     ________     ________    ________
Cash flows from investing
  activities
  Additions to property,
    plant and equipment         (434)          -          -       (2,504)           -      (2,938)
  Sales of long-term assets       13           -          -        1,320            -       1,333
  Net intercompany
    investing                  3,767          28         (3)      (3,737)         (55)          -
  All other investing, net         -           -          -          870            -         870
                             _______     _______    _______     ________     ________    ________
    Net cash provided
      by/(used in)
     investing activities      3,346          28         (3)      (4,051)         (55)       (735)
                             _______     _______    _______     ________     ________    ________
Cash flows from financing
  activities
  Additions to long-term
    debt                           -           -          -            -            -           -
  Reductions in long-term
    debt                           -           -          -         (212)           -        (212)
  Additions/(reductions)
    in short-term
    debt - net                     -          13          -           12            -          25
  Cash dividends              (1,541)        (93)         -         (649)         742      (1,541)
  Net ExxonMobil shares
    sold/(acquired)           (1,110)          -          -            -            -      (1,110)
  Net intercompany
    financing activity             -          69          -         (103)          34           -
  All other financing, net         -         (21)         -         (106)          21        (106)
                             _______     _______    _______     ________      ________   ________
    Net cash provided
      by/(used in)
     financing activities     (2,651)        (32)         -       (1,058)         797      (2,944)
                             _______     _______    _______     ________     ________    ________
Effects of exchange rate
  changes on cash                  -           -          -          132            -         132
                             _______     _______    _______     ________     ________    ________
Increase/(decrease) in
  cash and cash
  equivalents                $ 1,858     $     -    $     -      $ 3,241     $      -    $  5,099
                             =======     =======    =======     ========     ========    ========



Condensed consolidated statement of cash flows for three months ended March 31, 2002
____________________________________________________________________________________
Cash provided by/(used in)
  operating activities       $   662     $    10    $      4     $  4,057    $   (109)   $  4,624
                             _______     _______     _______     ________    ________    ________
Cash flows from investing
  activities
  Additions to property,
    plant and equipment         (415)          -           -       (2,011)          -      (2,426)
  Sales of long-term assets       26           -           -          742           -         768
  Net intercompany
    investing                  2,162         (44)         (4)      (2,290)        176           -
  All other investing, net         -           -           -          421           -         421
                             _______     _______     _______     ________    ________    ________
    Net cash provided
      by/(used in)
      investing activities     1,773         (44)         (4)      (3,138)        176      (1,237)
                             _______     _______     _______     ________    ________    ________
Cash flows from financing
  activities
  Additions to long-term
    debt                           -           -           -           31           -          31
  Reductions in long-term
    debt                           -           -           -          (15)          -         (15)
Additions/(reductions)
    in short-term
    debt - net                     -         (25)          -         (337)          -        (362)
  Cash dividends              (1,563)          -           -         (109)        109      (1,563)
  Net ExxonMobil shares
    sold/(acquired)           (1,310)          -           -            -           -      (1,310)
  Net intercompany
    financing activity             -          59           -          117        (176)          -
  All other financing, net         -           -           -          (65)          -         (65)
                             _______     _______     _______     ________    ________    ________
    Net cash provided
      by/(used in)
      financing activities    (2,873)         34           -         (378)        (67)     (3,284)
                             _______     _______     _______     ________    ________     ________
Effects of exchange rate
  changes on cash                  -           -           -          (28)          -         (28)
                             _______     _______     _______     ________    ________    ________
Increase/(decrease) in
  cash and cash
  equivalents                $  (438)    $     -     $     -     $    513    $      -     $    75
                             =======     =======     =======     ========    ========     =======













                             -16-


                            EXXON MOBIL CORPORATION

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations

FUNCTIONAL EARNINGS SUMMARY

                                                    First Quarter
                                                         ____________________
                                                            2003       2002
                                                            ____        ____
                                                                  
                                                         (millions of dollars)
Net income (U.S. GAAP)
_________________________________
Upstream
   United States                                         $ 1,259     $   448
   Non-U.S.                                                4,434       1,641
Downstream
   United States                                             174          14
   Non-U.S.                                                  549         (42)
Chemicals
   United States                                              16          70
   Non-U.S.                                                  271          62
Corporate and financing                                     (213)        (70)
Merger expenses                                                0         (60)
                                                         _______     _______
Income from continuing operations                          6,490       2,063
Discontinued operations                                        0          27
Accounting change                                            550           0
                                                         _______     _______

Net Income (U.S. GAAP)                                   $ 7,040     $ 2,090
                                                         =======     =======

Net income per common share                              $  1.05     $  0.30
Net income per common share
   - assuming dilution                                   $  1.05     $  0.30


Other special items included in net income
Upstream
   Non-U.S. (gain on transfer of Ruhrgas shares)         $ 1,700     $     0









                             -17-



REVIEW OF FIRST QUARTER 2003 RESULTS

Exxon Mobil Corporation estimated net income of $7,040 million ($1.05 per
share) in the first quarter of 2003, an increase of $4,950 million from the
first quarter of 2002. Net income included a $550 million positive impact from
the required adoption of FAS 143 relating to accounting for asset retirement
obligations. Net income also included a one-time gain of $1,700 million in the
non-U.S. upstream from the transfer of shares in Ruhrgas AG, a German gas
transmission company. The Ruhrgas shares were acquired by E.ON AG in March
2003.

Revenue for the first quarter of 2003 totaled $63,780 million compared with
$43,393 million in 2002. In the first quarter, ExxonMobil continued its active
investment program, spending $3,496 million on capital and exploration
projects, compared with $2,974 million last year, reflecting continued growth
in upstream spending.

First quarter earnings were strong and improved in all parts of the business.
Capex continued to grow consistent with our long-term investment plans. Asset
management steps continued to produce positive results.

Upstream earnings, including the Ruhrgas gain, were a record $5,693 million, an
increase of $3,604 million from first quarter 2002 results reflecting higher
realizations on sales of crude oil and natural gas. Average crude prices for
the quarter were at historical highs reflecting the temporary effects of the
national strike in Venezuela and civil unrest in Nigeria as well as market
speculation on the impacts from war in Iraq. Natural gas prices were higher
primarily due to cold weather in the United States. Both crude and natural gas
prices fell during March and are significantly lower thus far in the second
quarter. On an oil-equivalent basis, production increased 2 percent excluding
the effects of the national strike in Venezuela, lower entitlements caused by
higher prices and changes in OPEC quotas. Actual oil-equivalent production,
including these impacts, was flat. Plans for long-term capacity increases
remain on track as reflected by higher capital spending.

Downstream earnings were $723 million, an increase of $751 million from last
year's very weak first quarter, reflecting improved industry-wide conditions.
Refining and marketing margins were higher in most areas worldwide. Chemicals
earnings of $287 million were up $155 million from last year's first quarter.
Earnings benefited from record volumes, which were up 4 percent from last year.

During the quarter, the corporation acquired 35 million shares at a gross cost
of $1,191 million to offset the dilution associated with benefit plans and to
reduce common stock outstanding.


OTHER COMMENTS ON FIRST QUARTER 2003 COMPARED TO FIRST QUARTER 2002

Upstream earnings, including the $1,700 million Ruhrgas gain, were $5,693
million, an increase of $3,604 million from the first quarter 2002 reflecting
higher crude oil and natural gas realizations. Liquids production of 2,506 kbd
(thousands of barrels per day) decreased from 2,541 kbd in the first quarter of
2002.  Higher production in Nigeria and Canada, and reduced OPEC quota
restrictions in Abu Dhabi, were more than offset by supply disruptions in
Venezuela, lower entitlements and natural field declines in mature areas.
Excluding the strike-related effects in Venezuela and entitlement/quota
impacts, liquids production was flat in the first quarter versus last year.
First quarter natural gas production increased to 12,048 mcfd (millions of
cubic feet per day), compared with 11,740 mcfd last year. Higher
weather-related demand in Europe more than offset natural field decline in
mature areas.


                             -18-


Earnings from U.S. upstream operations were $1,259 million, up $811 million.
Non-U.S. upstream earnings of $4,434 million were $2,793 million higher than
last year's first quarter including the $1,700 million Ruhrgas gain.

Downstream earnings of $723 million, representing about 2 cents per gallon,
increased $751 million from the first quarter of last year reflecting the
recovery in worldwide refining and marketing margins from very weak conditions.
Petroleum product sales were 7,861 kbd, 186 kbd higher than last year's first
quarter.

U.S. downstream earnings were $174 million, up $160 million due to higher
refining and marketing margins. Non-U.S. downstream earnings of $549 million
were $591 million higher than last year's first quarter. In addition to margin
effects, non-U.S. downstream results benefited from the absence of negative
foreign exchange effects in Argentina in the first quarter of 2002.

Chemicals earnings of $287 million were up $155 million from the same quarter a
year ago due to higher volumes, improved non-U.S. margins and favorable foreign
exchange effects. Prime product sales of 7,000 kt (thousands of metric tons)
were up 280 kt, reflecting higher demand in key commodity businesses across
most regions.

Corporate and financing expenses of $213 million increased $143 million mainly
due to higher U.S. pension costs.


MERGER OF EXXON CORPORATION AND MOBIL CORPORATION

On November 30, 1999, a wholly-owned subsidiary of Exxon Corporation merged
with Mobil Corporation so that Mobil became a wholly-owned subsidiary of Exxon
(the "Merger"). At the same time, Exxon changed its name to Exxon Mobil
Corporation.

There were no merger related expenses in the first quarter of 2003 reflecting
the completion of the merger related activities in 2002. In the first quarter
of 2002, merger related costs were $83 million before tax ($60 million after
tax). The severance reserve balance at the end of the first quarter of 2003 is
expected to be expended mainly in 2003 and 2004. The following table summarizes
the activity in the severance reserve for the three months ended
March 31, 2003:

                    Opening                            Balance at
                    Balance   Additions   Deductions   Period End
                    _______   _________   __________   __________
                               (millions of dollars)
                        101       0              14           87


LIQUIDITY AND CAPITAL RESOURCES

Net cash generation before financing activities was $7,911 million in the first
three months of 2003 versus $3,387 million in the same period last year.
Operating activities provided net cash of $8,646 million, an increase of $4,022
million from the prior year, influenced by higher net income.

Investing activities used net cash of $735 million, compared to a net use of
$1,237 million in the prior year, reflecting higher proceeds from asset
divestments and higher additions to property, plant, and equipment.


                             -19-


Net income in 2003 included a one-time gain of $1,700 million from the transfer
of ExxonMobil's interests in the Ruhrgas AG shares. The shares were valued at
approximately $2.6 billion. In the third quarter of 2002, a loan of $1.5
billion was received in connection with the restructuring of BEB Erdgas und
Erdoel GmbH that allowed for the transfer of the Ruhrgas shares. The remainder
was received upon completion of the share transaction and has been reported as
proceeds from sales of investments in the current period. The "All other items
- -- net" line in the current year includes an adjustment of the non-cash net
income gain included in first quarter 2003 for the cash received and reported
in the third quarter of 2002 and the cash received and reported in cash flows
from investing activities this quarter.

Net cash used in financing activities was $2,944 million in the first
quarter of 2003 versus $3,284 million in the same quarter last year
reflecting a lower level of debt reductions and purchases of ExxonMobil
stock in the current year.

During the first quarter of 2003, Exxon Mobil Corporation purchased 35 million
shares of its common stock for the treasury at a gross cost of $1,191 million.
These purchases were to offset shares issued in conjunction with company
benefit plans and programs and to reduce the number of shares outstanding.
Shares outstanding were reduced from 6,700 million at the end of 2002 to 6,679
million at the end of the first quarter 2003. Purchases may be made in both the
open market and through negotiated transactions, and may be discontinued at any
time.

Revenue for the first quarter of 2003 totaled $63,780 million compared to
$43,393 million in the first quarter 2002 reflecting significantly higher
prices.

Income and other taxes for the first quarter of $18,684 million were up
$4,121 million compared to last year. First quarter 2003 income tax expense
was $3,388 million and the effective tax rate was 36.4 percent, compared to
$1,265 million and 41.9 percent, respectively, in the prior year quarter.
The increase in income tax expense reflects higher pre-tax income. Excluding
the income tax effects of the gain on the Ruhrgas share transfer, the
effective rate in the current quarter was similar to the prior year quarter.
During both periods, the corporation continued to benefit from the favorable
resolution of tax related issues.

Capital and exploration expenditures were $3,496 million in the first quarter
2003 compared to $2,974 million in last year's first quarter. In 2003,
capital and exploration investments are expected to be about $14 billion,
similar to 2002 and reflecting the continued spending on ExxonMobil's large
portfolio of upstream projects.

Total debt of $10.7 billion at March 31, 2003 was comparable to year-end
2002. The corporation's debt to total capital ratio was 11.5 percent at the
end of the first quarter of 2003, compared to 12.2 percent at year-end 2002.

Although the corporation issues long-term debt from time to time and
maintains a revolving commercial paper program, internally generated funds
cover the majority of its financial requirements.

Litigation and other contingencies are discussed in note 7 to the unaudited
condensed consolidated financial statements. There are no events or
uncertainties known to management beyond those already included in reported
financial information that would indicate a material change in future
operating results or future financial condition.

                             -20-

The corporation, as part of its ongoing asset management program, continues
to evaluate its mix of assets for potential upgrade. Because of the ongoing
nature of this program, dispositions will continue to be made from time to
time which will result in either gains or losses.


FORWARD-LOOKING STATEMENTS

Statements in this discussion regarding expectations, plans and future
events or conditions are forward-looking statements. Actual future
results; production growth; financing sources; the resolution of
contingencies; the effect of changes in prices, interest rates and other
market conditions; and environmental and capital and exploration
expenditures could differ materially depending on a number of factors,
such as the outcome of commercial negotiations; changes in the supply of
and demand for crude oil, natural gas and petroleum and petrochemical
products; and other factors discussed above and discussed under the
caption "Factors Affecting Future Results" in Item 1 of ExxonMobil's 2002
Form 10-K.


                             -21-

                         EXXON MOBIL CORPORATION


Item 3. Quantitative and Qualitative Disclosures About Market Risk

        Information about market risks for the three months ended
        March 31, 2003 does not differ materially from that discussed
        under Item 7A of the registrant's Annual Report on Form 10-K for
        2002.

Item 4. Controls and Procedures

        As indicated in the certifications on pages 26 through 28 of this
        report, the corporation's principal executive officer, principal
        accounting officer and principal financial office have evaluated the
        corporation's disclosure controls and procedures as of March 31, 2003.
        Based on that evaluation, these officers have concluded that the
        corporation's disclosure controls and procedures are effective for the
        purpose of ensuring that material information required to be in this
        quarterly report is made known to them by others on a timely basis.
        There have not been changes in the corporation's internal controls or
        in other factors that could significantly affect these controls
        subsequent to the date of this evaluation.


                        PART II. OTHER INFORMATION

Item 1. Legal Proceedings

        The Texas Commission on Environmental Quality (TCEQ) has issued a
        Notice of Enforcement Action dated March 27, 2003, alleging violations
        of certain reporting, calculation, and documentation requirements
        under the Texas Clean Air Act and related implementing and operating
        permit regulations in connection with upset events at the
        corporation's Means Gas Conditioning Facility in Andrews County,
        Texas. These administrative issues have been corrected. The Notice
        also alleges that emissions associated with the identified events
        violated the facility's air permit. The corporation does not believe
        the events identified in the Notice constitute permit violations. TCEQ
        has offered to settle the alleged violations for $177,100 but
        negotiations are ongoing.

        The Massachusetts Department of Environmental Protection (MDEP) has
        issued a Notice of Enforcement received on January 22, 2003, alleging
        that certain reports relating to remediation activities at certain
        service stations and distribution terminals in Massachusetts were not
        submitted within the deadlines provided under the Massachusetts
        Contingency Plan. The corporation believes a penalty is not warranted
        in this matter. The MDEP has indicated it may seek aggregate
        penalties in excess of $500,000 but discussions with the agency are at
        an early stage.

        Refer to the relevant portions of note 7 on pages 9 and 10 of this
        Quarterly Report on Form 10-Q for further information on legal
        proceedings.

                             -22-

Item 5. Other Information

        Due to a change in the administrator for the ExxonMobil Savings Plan,
        there were limitations on ExxonMobil stock transactions within the
        Plan during a brief transition period at the end of April, 2003. While
        this transition period may not have met the definition of a "blackout
        period" under Rule 102 of Regulation BTR, securities transactions by
        ExxonMobil directors and officers were restricted as if Regulation
        BTR did apply. Notice to this effect was provided to ExxonMobil's
        directors and officers and was also furnished to the SEC under Item 9
        of a Current Report on Form 8-K on March 10, 2003.

        In accordance with the interim guidance provided in
        Release No. 34-47583, the registrant is providing information under
        this item that would otherwise be provided under Item 11 "Temporary
        Suspension of Trading Under Registrant's Employee Benefit Plans" of a
        Current Report on Form 8-K. Information responsive to such Item 11 is
        incorporated herein by reference to the registrant's current report on
        Form 8-K furnished to the commission under Item 9 on March 10, 2003.

Item 6. Exhibits and Reports on Form 8-K

  a)    Exhibits

        99.1 Section 1350 Certification (pursuant to Sarbanes-Oxley
             Section 906) by Chief Executive Officer.

        99.2 Section 1350 Certification (pursuant to Sarbanes-Oxley
             Section 906) by Principal Accounting Officer.

        99.3 Section 1350 Certification (pursuant to Sarbanes-Oxley
             Section 906) by Principal Financial Officer.


  b)    Reports on Form 8-K

        On January 3, 2003, the registrant filed a Current Report on
        Form 8-K under Item 5 about a court ruling related to the Mobile
        Bay royalties dispute in Alabama.

        On January 28, 2003, the registrant filed a Current Report on
        Form 8-K furnishing under Item 9 its News Release, dated
        January 28, 2003, announcing 2002 additions to worldwide proved
        oil and gas reserves and the related reserve replacement
        percentage.

        On January 30, 2003, the registrant filed a Current Report on
        Form 8-K furnishing under Item 9 its News Release, dated
        January 30, 2003, announcing fourth quarter results.

        On March 7, 2003, the registrant filed a Current Report on
        Form 8-K furnishing under Item 9 information concerning transfers
        of Ruhrgas AG shares, held by jointly owned subsidiaries, to
        E.ON AG.

        On March 10, 2003, the registrant filed a Current Report on Form
        8-K furnishing under item 9 the information that would otherwise
        have been provided under Item 11 "Temporary Suspension of Trading
        Under Registrant's Employee Benefit Plans".

                             -23-

  b)    Reports on Form 8-K (continued)

        On May 1, 2003, the registrant filed a Current Report on Form 8-K
        furnishing under Item 9, and also pursuant to Item 12, its News
        Release, dated May 1, 2003, announcing first quarter results and the
        information in the related 1Q03 Investor Relations Data Summary.

        On May 7, 2003, the registrant filed a Current Report on Form 8-K
        furnishing under Item 9, and also pursuant to Item 12, its 2002
        Financial and Operating Review.


        Reports listed above as "furnished" under Item 9 are not deemed
        "filed" with the SEC and are not incorporated by reference herein
        or in any other SEC filings



                             -24-


                          EXXON MOBIL CORPORATION


                                  SIGNATURE



Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.



                                        EXXON MOBIL CORPORATION



Date:  May 14, 2003
                                        /s/ DONALD D. HUMPHREYS
                           _______________________________________________
                           Donald D. Humphreys, Vice President, Controller
                                   and Principal Accounting Officer












                              -25-






                             CERTIFICATIONS

                     Certification by Lee R. Raymond
             Pursuant to Securities Exchange Act Rule 13a-14

I, Lee R. Raymond, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Exxon Mobil
   Corporation;

2. Based on my knowledge, this quarterly report does not contain any
   untrue statement of a material fact or omit to state a material
   fact necessary to make the statements made, in light of the
   circumstances under which such statements were made, not misleading
   with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements, and other
   financial information included in this quarterly report, fairly
   present in all material respects the financial condition, results
   of operations and cash flows of the registrant as of, and for, the
   periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible
   for establishing and maintaining disclosure controls and procedures
   (as defined in Exchange Act Rules 13a-14 and 15d-14) for the
   registrant and we have:

   a) designed such disclosure controls and procedures to ensure that
      material information relating to the registrant, including its
      consolidated subsidiaries, is made known to us by others within
      those entities, particularly during the period in which this
      quarterly report is being prepared;

   b) evaluated the effectiveness of the registrant's disclosure
      controls and procedures as of a date within 90 days prior to the
      filing date of this quarterly report (the "Evaluation Date");
      and

   c) presented in this quarterly report our conclusions about the
      effectiveness of the disclosure controls and procedures based on
      our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed,
   based on our most recent evaluation, to the registrant's auditors
   and the audit committee of registrant's board of directors (or
   persons performing the equivalent function):

   a) all significant deficiencies in the design or operation of
      internal controls which could adversely affect the registrant's
      ability to record, process, summarize and report financial data
      and have identified for the registrant's auditors any material
      weaknesses in internal controls; and

   b) any fraud, whether or not material, that involves management or
      other employees who have a significant role in the registrant's
      internal controls; and

6. The registrant's other certifying officers and I have indicated in
   this quarterly report whether or not there were significant changes
   in internal controls or in other factors that could significantly
   affect internal controls subsequent to the date of our most recent
   evaluation, including any corrective actions with regard to
   significant deficiencies and material weaknesses.

Date: May 14, 2003
                                      /s/ Lee R. Raymond
                                     _________________________________
                                     Lee R. Raymond
                                     Chief Executive Officer



                             -26-



                    Certification by Donald D. Humphreys
             Pursuant to Securities Exchange Act Rule 13a-14

I, Donald D. Humphreys, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Exxon Mobil
   Corporation;

2. Based on my knowledge, this quarterly report does not contain any
   untrue statement of a material fact or omit to state a material
   fact necessary to make the statements made, in light of the
   circumstances under which such statements were made, not misleading
   with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements, and other
   financial information included in this quarterly report, fairly
   present in all material respects the financial condition, results
   of operations and cash flows of the registrant as of, and for, the
   periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible
   for establishing and maintaining disclosure controls and procedures
  (as defined in Exchange Act Rules 13a-14 and 15d-14) for the
   registrant and we have:

   a) designed such disclosure controls and procedures to ensure that
      material information relating to the registrant, including its
      consolidated subsidiaries, is made known to us by others within
      those entities, particularly during the period in which this
      quarterly report is being prepared;

   b) evaluated the effectiveness of the registrant's disclosure
      controls and procedures as of a date within 90 days prior to the
      filing date of this quarterly report (the "Evaluation Date");
      and

   c) presented in this quarterly report our conclusions about the
      effectiveness of the disclosure controls and procedures based on
      our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed,
   based on our most recent evaluation, to the registrant's auditors
   and the audit committee of registrant's board of directors (or
   persons performing the equivalent function):

   a) all significant deficiencies in the design or operation of
      internal controls which could adversely affect the registrant's
      ability to record, process, summarize and report financial data
      and have identified for the registrant's auditors any material
      weaknesses in internal controls; and

   b) any fraud, whether or not material, that involves management or
      other employees who have a significant role in the registrant's
      internal controls; and

6. The registrant's other certifying officers and I have indicated in
   this quarterly report whether or not there were significant changes
   in internal controls or in other factors that could significantly
   affect internal controls subsequent to the date of our most recent
   evaluation, including any corrective actions with regard to
   significant deficiencies and material weaknesses.

Date: May 14, 2003
                                      /s/ Donald D. Humphreys
                                     _______________________________
                                     Donald D. Humphreys
                                     Vice President and Controller
                                    (Principal Accounting Officer)


                             -27-



                   Certification by Frank A. Risch
          Pursuant to Securities Exchange Act Rule 13a-14

I, Frank A. Risch, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Exxon Mobil
   Corporation;

2. Based on my knowledge, this quarterly report does not contain any
   untrue statement of a material fact or omit to state a material
   fact necessary to make the statements made, in light of the
   circumstances under which such statements were made, not misleading
   with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements, and other
   financial information included in this quarterly report, fairly
   present in all material respects the financial condition, results
   of operations and cash flows of the registrant as of, and for, the
   periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible
   for establishing and maintaining disclosure controls and procedures
   (as defined in Exchange Act Rules 13a-14 and 15d-14) for the
   registrant and we have:

   a) designed such disclosure controls and procedures to ensure that
      material information relating to the registrant, including its
      consolidated subsidiaries, is made known to us by others within
      those entities, particularly during the period in which this
      quarterly report is being prepared;

   b) evaluated the effectiveness of the registrant's disclosure
      controls and procedures as of a date within 90 days prior to the
      filing date of this quarterly report (the "Evaluation Date");
      and

   c) presented in this quarterly report our conclusions about the
      effectiveness of the disclosure controls and procedures based on
      our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed,
   based on our most recent evaluation, to the registrant's auditors
   and the audit committee of registrant's board of directors (or
   persons performing the equivalent function):

   a) all significant deficiencies in the design or operation of
      internal controls which could adversely affect the registrant's
      ability to record, process, summarize and report financial data
      and have identified for the registrant's auditors any material
      weaknesses in internal controls; and

   b) any fraud, whether or not material, that involves management or
      other employees who have a significant role in the registrant's
      internal controls; and

6. The registrant's other certifying officers and I have indicated in
   this quarterly report whether or not there were significant changes
   in internal controls or in other factors that could significantly
   affect internal controls subsequent to the date of our most recent
   evaluation, including any corrective actions with regard to
   significant deficiencies and material weaknesses.

Date: May 14, 2003


                                      /s/ Frank A. Risch
                                     ______________________________
                                     Frank A. Risch
                                     Vice President and Treasurer
                                     (Principal Financial Officer)


                             -28-



                                 INDEX TO EXHIBITS

Exhibit No.     Description
__________      ___________

99.1            Section 1350 Certification (pursuant to Sarbanes-Oxley
                Section 906) by Chief Executive Officer.

99.2            Section 1350 Certification (pursuant to Sarbanes-Oxley
                Section 906) by Principal Accounting Officer.

99.3            Section 1350 Certification (pursuant to Sarbanes-Oxley
                Section 906) by Principal Financial Officer.













































                             -29-









                                                          EXHIBIT 99.1


                  Certification of Periodic Financial Report
                      Pursuant to 18 U.S.C. Section 1350

For purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, the undersigned,
Lee R. Raymond, the chief executive officer of Exxon Mobil Corporation
(the "Company"), hereby certifies that, to his knowledge:

  (i)  the Quarterly Report on Form 10-Q of the Company for the
       quarter ended March 31, 2003, as filed with the Securities and
       Exchange Commission on the date hereof (the "Report") fully
       complies with the requirements of section 13(a) or 15(d) of the
       Securities Exchange Act of 1934; and

  (ii) the information contained in the Report fairly presents, in all
       material respects, the financial condition and results of
       operations of the Company.

Date: May 14, 2003

                                      /s/ Lee R. Raymond
                                      _______________________________
                                      Lee R. Raymond
                                      Chief Executive Officer




A signed original of this written statement required by Section 906
has been provided to Exxon Mobil Corporation and will be retained by
Exxon Mobil Corporation and furnished to the Securities and Exchange
Commission or its staff upon request.












                                                          EXHIBIT 99.2


                Certification of Periodic Financial Report
                    Pursuant to 18 U.S.C. Section 1350

For purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, the undersigned,
Donald D. Humphreys, the principal accounting officer of Exxon Mobil
Corporation (the "Company"), hereby certifies that, to his knowledge:

  (i)  the Quarterly Report on Form 10-Q of the Company for the
       quarter ended March 31, 2003, as filed with the Securities and
       Exchange Commission on the date hereof (the "Report") fully
       complies with the requirements of section 13(a) or 15(d) of the
       Securities Exchange Act of 1934; and

  (ii) the information contained in the Report fairly presents, in all
       material respects, the financial condition and results of
       operations of the Company.

Date: May 14, 2003

                                      /s/ Donald D. Humphreys
                                     ____________________________
                                     Donald D. Humphreys
                                     Vice President and Controller
                                     (Principal Accounting Officer)




A signed original of this written statement required by Section 906
has been provided to Exxon Mobil Corporation and will be retained by
Exxon Mobil Corporation and furnished to the Securities and Exchange
Commission or its staff upon request.












                                                          EXHIBIT 99.3


                 Certification of Periodic Financial Report
                     Pursuant to 18 U.S.C. Section 1350

For purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, the undersigned, Frank A. Risch,
the principal financial officer of Exxon Mobil Corporation (the
"Company"), hereby certifies that, to his knowledge:

  (i)  the Quarterly Report on Form 10-Q of the Company for the
       quarter ended March 31, 2003, as filed with the Securities and
       Exchange Commission on the date hereof (the "Report") fully
       complies with the requirements of section 13(a) or 15(d) of the
       Securities Exchange Act of 1934; and

  (ii) the information contained in the Report fairly presents, in all
       material respects, the financial condition and results of
       operations of the Company.

Date: May 14, 2003

                                     /s/ Frank A. Risch
                                     ______________________________
                                     Frank A. Risch
                                     Vice President and Treasurer
                                     (Principal Financial Officer)



A signed original of this written statement required by Section 906
has been provided to Exxon Mobil Corporation and will be retained by
Exxon Mobil Corporation and furnished to the Securities and Exchange
Commission or its staff upon request.