IR Data Page 1 of 4
. EXHIBIT 99.2
To assist investors in assessing 1Q22 results, the following disclosures have been made available in this 8-K filing:
Identified items of $(0.79) per share assuming dilution, as noted on page 1 of the news release
A reconciliation of cash flow from operations and asset sales excluding working capital on page 1 of this exhibit and on page 7 of the news release
1Q22 INVESTOR RELATIONS DATA SUMMARY (PAGE 1 of 4)
Earnings (Loss), $M (unless noted) 1Q22 4Q21 3Q21 2Q21 1Q21
Upstream United States 2,376 1,768 869 663 363
Non-U.S. 2,112 4,317 3,082 2,522 2,191
Total 4,488 6,085 3,951 3,185 2,554
Downstream United States 685 913 663 (149) (113)
Non-U.S. (353) 554 592 (78) (277)
Total 332 1,467 1,255 (227) (390)
Chemical United States 819 1,322 1,183 1,282 715
Non-U.S. 535 599 957 1,038 700
Total 1,354 1,921 2,140 2,320 1,415
Corporate and financing (694) (603) (596) (588) (849)
Net income attributable to ExxonMobil (U.S. GAAP) 5,480 8,870 6,750 4,690 2,730
Earnings per common share (U.S. GAAP) 1.28 2.08 1.57 1.10 0.64
Earnings per common share - assuming dilution (U.S. GAAP) 1.28 2.08 1.57 1.10 0.64
Effective Income Tax Rate, % 40 % 28 % 33 % 30 % 33 %
Capital and Exploration Expenditures, $M 1Q22 4Q21 3Q21 2Q21 1Q21
Upstream United States 1,369 1,307 976 925 810
Non-U.S. 2,510 2,934 1,863 1,892 1,547
Total 3,879 4,241 2,839 2,817 2,357
Downstream United States 394 337 199 193 271
Non-U.S. 183 367 267 262 199
Total 577 704 466 455 470
Chemical United States 234 461 385 313 208
Non-U.S. 214 401 160 217 98
Total 448 862 545 530 306
Other - 1 1 1 -
Total Capital and Exploration Expenditures 4,904 5,808 3,851 3,803 3,133
Exploration expenses, including dry holes 173 524 190 176 164
Cash Capital Expenditures, $M 1Q22 4Q21 3Q21 2Q21 1Q21
Additions to property, plant and equipment 3,911 4,089 2,840 2,747 2,400
Net investments and advances 327 622 232 219 262
Total Cash Capital Expenditures 4,238 4,711 3,072 2,966 2,662
Total Cash and Cash Equivalents, $G 11.1 6.8 4.8 3.5 3.5
Total Debt, $G 47.5 47.7 56.6 60.6 63.3
Cash Flow from Operations and Asset Sales, $M 1Q22 4Q21 3Q21 2Q21 1Q21
Net cash provided by operating activities 14,788 17,124 12,091 9,650 9,264
Proceeds associated with asset sales 293 2,601 18 250 307
Cash flow from operations and asset sales 15,081 19,725 12,109 9,900 9,571
Changes in operational working capital (1,086) (1,930) (659) 380 (1,953)
Adjusted Cash flow from operations and asset sales 13,995 17,795 11,450 10,280 7,618
Common Shares Outstanding, millions 1Q22 4Q21 3Q21 2Q21 1Q21
At quarter end 4,213 4,239 4,234 4,234 4,234
Average - assuming dilution 4,266 4,275 4,276 4,276 4,272
IR Data Page 2 of 4
.
1Q22 INVESTOR RELATIONS DATA SUMMARY (PAGE 2 of 4)
Upstream Volumes 1Q22 4Q21 3Q21 2Q21 1Q21
Liquids production (kbd) ¹
United States 753 770 758 687 665
Canada / Other Americas 474 571 569 529 575
Europe 4 17 21 16 35
Africa 257 235 248 254 253
Asia 738 752 668 669 691
Australia / Oceania 40 40 49 45 39
Total liquids production 2,266 2,385 2,313 2,200 2,258
¹ Net production of crude oil, natural gas liquids, bitumen and synthetic oil, kbd
Natural gas production (mcfd)
United States 2,777 2,713 2,701 2,804 2,767
Canada / Other Americas 182 189 184 189 216
Europe 770 844 343 654 1,403
Africa 58 48 53 46 24
Asia 3,340 3,468 3,365 3,433 3,599
Australia / Oceania 1,325 1,322 1,464 1,168 1,164
Total natural gas production available for sale 8,452 8,584 8,110 8,294 9,173
Total worldwide liquids and gas production, koebd ² 3,675 3,816 3,665 3,582 3,787
² Natural gas is converted to an oil-equivalent basis at six million cubic feet per one thousand barrels.
Manufacturing Throughput and Sales 1Q22 4Q21 3Q21 2Q21 1Q21
Refinery throughput, kbd
United States 1,685 1,740 1,684 1,532 1,532
Canada 399 416 404 332 364
Europe 1,193 1,246 1,215 1,223 1,153
Asia Pacific 537 546 585 607 545
Other Non-U.S. 169 170 163 164 157
Total refinery throughput 3,983 4,118 4,051 3,858 3,751
Petroleum product sales, kbd
United States 2,256 2,383 2,346 2,218 2,077
Canada 442 488 472 421 409
Europe 1,345 1,384 1,404 1,297 1,272
Asia Pacific 644 643 648 655 665
Other Non-U.S. 471 493 457 450 458
Total petroleum product sales 5,158 5,391 5,327 5,041 4,881
Gasolines, naphthas 2,114 2,325 2,191 2,117 1,996
Heating oils, kerosene, diesel 1,722 1,804 1,796 1,704 1,692
Aviation fuels 289 267 228 201 183
Heavy fuels 249 265 276 275 257
Specialty products 784 730 836 744 753
Total petroleum product sales 5,158 5,391 5,327 5,041 4,881
Chemical prime product sales, kt
United States 2,704 2,512 2,531 2,491 2,190
Non-U.S. 4,033 4,189 4,141 4,022 4,256
Total chemical prime product sales 6,737 6,701 6,672 6,513 6,446
IR Data Page 3 of 4
.
1Q22 INVESTOR RELATIONS DATA SUMMARY (PAGE 3 of 4)
Earnings Factor Analysis, $M 1Q22 vs 1Q21 1Q22 vs 4Q21 2022 vs. 2021 (YTD)
Upstream
Prior Period 2,554 6,085 2,554
Realization 5,930 2,160 5,930
Market prices -
Other margin impacts
Other
Volume / Mix (810) (950) -810
Other (3,190) (2,810) -3,190
Expenses (80) 230 -80
Identified Items (3,260) (2,710) -3,260
Forex
Other 150 (330) 150
Current Period 4,488 4,488 4,488
Downstream
Prior Period (390) 1,467 (390)
Margin 310 (1,040) 1,920
Industry Margin 1,190 310
Unsettled derivatives (600) (760)
Price timing (280) (590)
Volume / Mix 180 (280) 100
Planned Maintenance
Demand
Turnaround - Manufacturing
Other - Manufacturing
Other 230 190 1,160
Expenses (40) 160 560
Expenses - other
Identified Items - - -
Other 270 30 600
Current Period 332 332 332
Chemical
Prior Period 1,415 1,921 1,415
Margin (20) (240) 4,480
Planned Maintenance -
Demand 4,480
Volume / Mix 70 100 250
Planned Maintenance
Demand
Other (110) (430) 1,100
Expenses (100) 150 80
Expenses - other
Identified Items - (630) -
Other (10) 50 1,020
Current Period 1,354 1,354 1,354
Upstream Volume Factor Analysis, koebd 1Q22 vs 1Q21 1Q22 vs 4Q21 2022 vs. 2021 (YTD)
Prior Period 3,787 3,816 3,787
Downtime / Maintenance (70) (121) 5
Growth / Decline 59 17 -11
Entitlements / Divestments (136) (85) -122
Government Mandates 113 32 8
Other (78) 16 71
Current Period 3,675 3,675 3,675
IR Data Page 4 of 4
.
1Q22 INVESTOR RELATIONS DATA SUMMARY (PAGE 4 of 4)
Average Realization Data 1Q22 4Q21 3Q21 2Q21 1Q21
United States
ExxonMobil
Crude ($/b) 93.51 73.62 67.62 63.29 56.20
Natural Gas ($/kcf) 4.80 4.96 3.33 2.78 3.36
Benchmarks
WTI ($/b) 94.49 77.34 70.58 66.09 57.84
ANS-WC ($/b) 95.43 79.75 72.70 68.51 60.76
Henry Hub ($/mmBtu) 4.96 5.84 4.02 2.83 2.71
Non-U.S.
ExxonMobil
Crude ($/b) 89.71 69.97 64.89 60.52 53.41
Natural Gas ($/kcf) 16.42 14.32 9.03 6.76 6.13
European NG ($/kcf) 24.10 18.95 10.81 6.76 5.87
Benchmarks
Brent ($/b) 101.41 79.73 73.47 68.83 60.90
The above numbers reflect ExxonMobil's current estimate of volumes and realizations given data available as of the end of the first quarter of 2022. Volumes and realizations may be adjusted when full statements on joint venture operations are received from outside operators. ExxonMobil management assumes no duty to update these estimates.
Sources and Uses of Funds, $M 1Q22
Beginning Cash 6,802
Earnings 5,480
Asset Impairments
Depreciation 8,883
Working Capital / Other 425
Proceeds Associated with Asset Sales 293
PP&E Adds / Investments and Advances ¹ (4,238)
Shareholder Distributions (5,827)
Debt / Other Financing (744)
Ending Cash 11,074
¹ PP&E Adds / Investments and Advances includes PP&E adds of ($3.9B) and net advances of ($0.3B).

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Exxon Mobil Corporation published this content on 29 April 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 29 April 2022 11:33:47 UTC.