Financhill
Buy
60

XOM Quote, Financials, Valuation and Earnings

Last price:
$111.91
Seasonality move :
4.46%
Day range:
$108.31 - $112.18
52-week range:
$103.67 - $126.34
Dividend yield:
3.47%
P/E ratio:
14.27x
P/S ratio:
1.42x
P/B ratio:
1.84x
Volume:
15.8M
Avg. volume:
16.2M
1-year change:
0.39%
Market cap:
$485.6B
Revenue:
$339.2B
EPS (TTM):
$7.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $178.6B $276.7B $398.7B $334.7B $339.2B
Revenue Growth (YoY) -30.13% 54.95% 44.09% -16.05% 1.36%
 
Cost of Revenues $170.4B $211.8B $295.6B $250.6B $262.5B
Gross Profit $8.1B $64.9B $103.1B $84.1B $76.7B
Gross Profit Margin 4.55% 23.45% 25.85% 25.14% 22.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2B $9.6B $10.1B $9.9B $10B
Other Inc / (Exp) $1.7B $8.2B $14.5B $9.2B $10.2B
Operating Expenses $37.6B $40.9B $39B $39.7B $37.1B
Operating Income -$29.4B $24B $64B $44.5B $39.7B
 
Net Interest Expenses $1.2B $947M $798M $849M $996M
EBT. Incl. Unusual Items -$28.9B $31.2B $77.8B $52.8B $48.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.6B $7.6B $20.2B $15.4B $13.8B
Net Income to Company -$23.3B $23.6B $57.6B $37.4B $35.1B
 
Minority Interest in Earnings $811M -$558M -$1.8B -$1.3B -$1.4B
Net Income to Common Excl Extra Items -$22.4B $23B $55.7B $36B $33.7B
 
Basic EPS (Cont. Ops) -$5.25 $5.39 $13.26 $8.89 $7.84
Diluted EPS (Cont. Ops) -$5.25 $5.39 $13.26 $8.89 $7.84
Weighted Average Basic Share $4.3B $4.3B $4.2B $4.1B $4.3B
Weighted Average Diluted Share $4.3B $4.3B $4.2B $4.1B $4.3B
 
EBITDA $18.3B $52.8B $102.6B $74.3B $73.3B
EBIT -$27.7B $32.2B $78.6B $53.6B $49.9B
 
Revenue (Reported) $178.6B $276.7B $398.7B $334.7B $339.2B
Operating Income (Reported) -$29.4B $24B $64B $44.5B $39.7B
Operating Income (Adjusted) -$27.7B $32.2B $78.6B $53.6B $49.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $45.7B $81.3B $93.2B $81.7B $81.1B
Revenue Growth (YoY) -27.43% 77.76% 14.59% -12.32% -0.77%
 
Cost of Revenues $62.3B $61.9B $66.2B $64B $63.8B
Gross Profit -$16.6B $19.4B $27B $17.7B $17.2B
Gross Profit Margin -36.28% 23.83% 28.95% 21.67% 21.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.5B $2.8B $2.6B $2.6B
Other Inc / (Exp) $409M $3.6B $2.2B $2.4B $2.3B
Operating Expenses $10.1B $11B $10.1B $9.2B $9.5B
Operating Income -$26.7B $8.4B $16.9B $8.5B $7.8B
 
Net Interest Expenses $313M $221M $207M $272M $297M
EBT. Incl. Unusual Items -$26.6B $11.7B $18.8B $10.6B $9.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6B $2.7B $5.8B $2.6B $1.9B
Net Income to Company -$20.6B $9.1B $13.1B $8B $8B
 
Minority Interest in Earnings $533M -$209M -$305M -$382M -$345M
Net Income to Common Excl Extra Items -$20.1B $8.9B $12.8B $7.6B $7.6B
 
Basic EPS (Cont. Ops) -$4.70 $2.08 $3.09 $1.91 $1.72
Diluted EPS (Cont. Ops) -$4.70 $2.08 $3.09 $1.91 $1.72
Weighted Average Basic Share $4.3B $4.3B $4.1B $4B $4.4B
Weighted Average Diluted Share $4.3B $4.3B $4.1B $4B $4.4B
 
EBITDA $4B $17.6B $24.1B $18.6B $16.7B
EBIT -$26.3B $12B $19B $10.9B $10.1B
 
Revenue (Reported) $45.7B $81.3B $93.2B $81.7B $81.1B
Operating Income (Reported) -$26.7B $8.4B $16.9B $8.5B $7.8B
Operating Income (Adjusted) -$26.3B $12B $19B $10.9B $10.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $178.6B $276.7B $398.7B $334.7B $339.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $170.4B $211.8B $295.6B $250.6B $262.5B
Gross Profit $8.1B $64.9B $103.1B $84.1B $76.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.2B $9.6B $10.1B $9.9B $10B
Other Inc / (Exp) $1.7B $8.2B $14.5B $9.2B $10.2B
Operating Expenses $37.6B $40.9B $39B $39.7B $37.1B
Operating Income -$29.4B $24B $64B $44.5B $39.7B
 
Net Interest Expenses $1.2B $947M $798M $849M $996M
EBT. Incl. Unusual Items -$28.9B $31.2B $77.8B $52.8B $48.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.6B $7.6B $20.2B $15.4B $13.8B
Net Income to Company -$23.3B $23.6B $57.6B $37.4B $35.1B
 
Minority Interest in Earnings $811M -$558M -$1.8B -$1.3B -$1.4B
Net Income to Common Excl Extra Items -$22.4B $23B $55.7B $36B $33.7B
 
Basic EPS (Cont. Ops) -$5.25 $5.39 $13.26 $8.89 $7.84
Diluted EPS (Cont. Ops) -$5.25 $5.39 $13.26 $8.89 $7.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $18.3B $52.8B $102.6B $74.3B $73.3B
EBIT -$27.7B $32.2B $78.6B $53.6B $49.9B
 
Revenue (Reported) $178.6B $276.7B $398.7B $334.7B $339.2B
Operating Income (Reported) -$29.4B $24B $64B $44.5B $39.7B
Operating Income (Adjusted) -$27.7B $32.2B $78.6B $53.6B $49.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $276.7B $398.7B $334.7B $339.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $211.8B $295.6B $250.6B $262.5B --
Gross Profit $64.9B $103.1B $84.1B $76.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.6B $10.1B $9.9B $10B --
Other Inc / (Exp) $8.2B $14.5B $9.2B $10.2B --
Operating Expenses $40.9B $39B $39.7B $37.1B --
Operating Income $24B $64B $44.5B $39.7B --
 
Net Interest Expenses $947M $798M $849M $996M --
EBT. Incl. Unusual Items $31.2B $77.8B $52.8B $48.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.6B $20.2B $15.4B $13.8B --
Net Income to Company $23.6B $57.6B $37.4B $35.1B --
 
Minority Interest in Earnings -$558M -$1.8B -$1.3B -$1.4B --
Net Income to Common Excl Extra Items $23B $55.7B $36B $33.7B --
 
Basic EPS (Cont. Ops) $5.39 $13.26 $8.89 $7.84 --
Diluted EPS (Cont. Ops) $5.39 $13.26 $8.89 $7.84 --
Weighted Average Basic Share $17.1B $16.8B $16.2B $17.2B --
Weighted Average Diluted Share $17.1B $16.8B $16.2B $17.2B --
 
EBITDA $52.8B $102.6B $74.3B $73.3B --
EBIT $32.2B $78.6B $53.6B $49.9B --
 
Revenue (Reported) $276.7B $398.7B $334.7B $339.2B --
Operating Income (Reported) $24B $64B $44.5B $39.7B --
Operating Income (Adjusted) $32.2B $78.6B $53.6B $49.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.4B $6.8B $29.6B $31.5B $23B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.3B $26.9B $32.8B $30.3B $35.3B
Inventory $18.9B $18.8B $24.4B $25.1B $23.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.2B $1.8B $1.9B $1.6B
Total Current Assets $44.9B $59.2B $97.6B $96.6B $92B
 
Property Plant And Equipment $227.6B $216.6B $204.7B $214.9B $294.3B
Long-Term Investments $29.9B $31.4B $34.8B $34.3B $34.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.8B $18B $17B $17.1B $20B
Total Assets $332.8B $338.9B $369.1B $376.3B $453.5B
 
Accounts Payable $17.5B $26.6B $33.2B $31.2B $36.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.9B $2.4B $181M $4B $4.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $56.4B $56.6B $69B $65.3B $70.3B
 
Long-Term Debt $45.5B $41.6B $37.3B $33.6B $32.8B
Capital Leases -- -- -- -- --
Total Liabilities $168.6B $163.2B $166.6B $163.8B $182.9B
 
Common Stock $15.7B $15.7B $15.8B $17.8B $46.2B
Other Common Equity Adj -$16.7B -$13.8B -$13.3B -$12B -$14.6B
Common Equity $157.2B $168.6B $195B $204.8B $263.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7B $7.1B $7.4B $7.7B $6.9B
Total Equity $164.1B $175.7B $202.5B $212.5B $270.6B
 
Total Liabilities and Equity $332.8B $338.9B $369.1B $376.3B $453.5B
Cash and Short Terms $4.4B $6.8B $29.6B $31.5B $23B
Total Debt $66B $45.8B $37.9B $37.7B $37.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.4B $6.8B $29.6B $31.5B $23B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $16.3B $26.9B $32.8B $30.3B $35.3B
Inventory $18.9B $18.8B $24.4B $25.1B $23.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.2B $1.8B $1.9B $1.6B
Total Current Assets $44.9B $59.2B $97.6B $96.6B $92B
 
Property Plant And Equipment $227.6B $216.6B $204.7B $214.9B $294.3B
Long-Term Investments $29.9B $31.4B $34.8B $34.3B $34.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.8B $18B $17B $17.1B $20B
Total Assets $332.8B $338.9B $369.1B $376.3B $453.5B
 
Accounts Payable $17.5B $26.6B $33.2B $31.2B $36.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.9B $2.4B $181M $4B $4.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $56.4B $56.6B $69B $65.3B $70.3B
 
Long-Term Debt $45.5B $41.6B $37.3B $33.6B $32.8B
Capital Leases -- -- -- -- --
Total Liabilities $168.6B $163.2B $166.6B $163.8B $182.9B
 
Common Stock $15.7B $15.7B $15.8B $17.8B $46.2B
Other Common Equity Adj -$16.7B -$13.8B -$13.3B -$12B -$14.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7B $7.1B $7.4B $7.7B $6.9B
Total Equity $164.1B $175.7B $202.5B $212.5B $270.6B
 
Total Liabilities and Equity $332.8B $338.9B $369.1B $376.3B $453.5B
Cash and Short Terms $4.4B $6.8B $29.6B $31.5B $23B
Total Debt $66B $45.8B $37.9B $37.7B $37.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.3B $23.6B $57.6B $37.4B $35.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5.4B -$12.1B -$11B $4.4B -$6B
Change in Inventories -$315M -$489M -$6.9B -$3.5B -$1.8B
Cash From Operations $14.7B $48.1B $76.8B $55.4B $55B
 
Capital Expenditures $17.3B $12.1B $18.4B $21.9B $24.3B
Cash Acquisitions -- -- -- -- $754M
Cash From Investing -$18.5B -$10.2B -$14.7B -$19.3B -$19.9B
 
Dividends Paid (Ex Special Dividend) -$14.9B -$14.9B -$14.9B -$14.9B -$16.7B
Special Dividend Paid
Long-Term Debt Issued $58.6B $12.7B $860M $939M $899M
Long-Term Debt Repaid -$38.4B -$32.4B -$8.1B -$1.2B -$5.9B
Repurchase of Common Stock -$405M -$155M -$15.2B -$17.7B -$19.6B
Other Financing Activities $414M -$690M -$1.8B -$1.4B -$1.4B
Cash From Financing $5.3B -$35.4B -$39.1B -$34.3B -$42.8B
 
Beginning Cash (CF) $3.1B $4.4B $6.8B $29.7B $31.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $2.5B $22.9B $1.8B -$7.7B
Ending Cash (CF) $4.4B $6.8B $29.7B $31.6B $23.2B
 
Levered Free Cash Flow -$2.6B $36.1B $58.4B $33.5B $30.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.6B $9.1B $13.1B $8B $8B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4B $17.1B $17.6B $13.7B $12.2B
 
Capital Expenditures $3.6B $4.1B $5.8B $6.2B $6.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$2.1B -$5.4B -$5.7B -$4.3B
 
Dividends Paid (Ex Special Dividend) -$3.7B -$3.8B -$3.8B -$3.8B -$4.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.6B -$507M -$833M $134M $473M
Long-Term Debt Repaid -$8.1B -$8.3B -$4.2B -$662M -$929M
Repurchase of Common Stock -$100M -$154M -$4.7B -$4.7B -$5.8B
Other Financing Activities $61M -$218M -$477M -$532M -$536M
Cash From Financing -$5.3B -$13B -$13.9B -$9.6B -$11.1B
 
Beginning Cash (CF) $8.8B $4.8B $30.5B $33B $27B
Foreign Exchange Rate Adjustment $112M -$21M $872M $182M -$619M
Additions / Reductions -$4.6B $2.1B -$1.7B -$1.6B -$3.2B
Ending Cash (CF) $4.4B $6.8B $29.7B $31.6B $23.2B
 
Levered Free Cash Flow $376M $13B $11.8B $7.5B $5.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$23.3B $23.6B $57.6B $37.4B $35.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $14.7B $48.1B $76.8B $55.4B $55B
 
Capital Expenditures $17.3B $12.1B $18.4B $21.9B $24.3B
Cash Acquisitions -- -- -- -- $754M
Cash From Investing -$18.5B -$10.2B -$14.7B -$19.3B -$19.9B
 
Dividends Paid (Ex Special Dividend) -$14.9B -$14.9B -$14.9B -$14.9B -$16.7B
Special Dividend Paid
Long-Term Debt Issued $58.6B $12.7B $860M $939M $899M
Long-Term Debt Repaid -$38.4B -$32.4B -$8.1B -$1.2B -$5.9B
Repurchase of Common Stock -$405M -$155M -$15.2B -$17.7B -$19.6B
Other Financing Activities $414M -$690M -$1.8B -$1.4B -$1.4B
Cash From Financing $5.3B -$35.4B -$39.1B -$34.3B -$42.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $2.5B $22.9B $1.8B -$7.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.6B $36.1B $58.4B $33.5B $30.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $23.6B $57.6B $37.4B $35.1B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $48.1B $76.8B $55.4B $55B --
 
Capital Expenditures $12.1B $18.4B $21.9B $24.3B --
Cash Acquisitions -- -- -- $754M --
Cash From Investing -$10.2B -$14.7B -$19.3B -$19.9B --
 
Dividends Paid (Ex Special Dividend) -$14.9B -$14.9B -$14.9B -$16.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.7B $860M $939M $899M --
Long-Term Debt Repaid -$32.4B -$8.1B -$1.2B -$5.9B --
Repurchase of Common Stock -$155M -$15.2B -$17.7B -$19.6B --
Other Financing Activities -$690M -$1.8B -$1.4B -$1.4B --
Cash From Financing -$35.4B -$39.1B -$34.3B -$42.8B --
 
Beginning Cash (CF) $16.1B $67.2B $124.9B $118.4B --
Foreign Exchange Rate Adjustment -$33M -$78M $105M -$676M --
Additions / Reductions $2.5B $22.9B $1.8B -$7.7B --
Ending Cash (CF) $18.6B $90.1B $126.8B $110B --
 
Levered Free Cash Flow $36.1B $58.4B $33.5B $30.7B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock