-
Fourth quarter earnings of
$5.1 billion ; annual earnings of$15.6 billion -
Strong cash flow from operations of
$29.2 billion in 2021 -
Record free cash flow of
$21.1 billion in 2021 -
Dividends and share repurchases of
$11.6 billion in 2021
Sales and other operating revenues in fourth quarter 2021 were
Earnings Summary
|
|
|
Three Months
Ended |
|
|
Year Ended |
|
||||
Millions of dollars |
|
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Earnings by business segment |
|
|
|
|
|
|
|
|
|
|
|
Upstream |
|
|
|
|
|
|
|
|
|
||
Downstream |
|
760 |
|
(338) |
|
2,914 |
|
47 |
|
||
All Other |
|
(860) |
|
(828) |
|
(3,107) |
|
(3,157) |
|
||
Total (1)(2) |
|
|
|
|
|
|
|
|
|
||
(1) Includes foreign currency effects |
|
|
|
|
|
|
|
|
|
|
|
(2) Net income attributable to |
|
“In 2021, we delivered record free cash flow and accelerated our progress towards a lower carbon future,” said
During 2021,
Also last year, the company and its affiliates further strengthened its businesses by advancing the
Chevron’s net oil-equivalent production grew in 2021 to a record 3.10 million barrels per day. The company also added 1.3 billion barrels of net oil-equivalent proved reserves in 2021. These additions, which are subject to final reviews, equate to approximately 112 percent of net oil equivalent production for the year. The largest net additions were from assets in the
In 2021, the company made progress to advance its lower carbon future as it set targets to lower the carbon intensity of its operations, adopted a 2050 net zero aspiration for upstream scope 1 and 2 emissions, expanded its renewable fuels business, formed the
At year-end, balances of cash, cash equivalents, and marketable securities totaled
“We’re delivering greater value to stockholders today, while working to meet the world’s growing energy demands in a lower carbon future,” Wirth concluded.
UPSTREAM
Worldwide net oil-equivalent production was 3.12 million barrels per day in fourth quarter 2021, a decrease of 5 percent from a year ago. Worldwide net oil-equivalent production for the full-year 2021 was 3.10 million barrels per day, a slight increase from a year ago.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
|
Year Ended |
|
||||
Millions of dollars |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Earnings |
|
|
|
|
|
|
|
|
The company’s average sales price per barrel of crude oil and natural gas liquids was
Net oil-equivalent production of 1.22 million barrels per day in fourth quarter 2021 was up 21,000 barrels per day from a year earlier. The increase was due to net production increases in the
International Upstream |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
|
Year Ended |
|
||||
Millions of dollars |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Earnings* |
|
|
|
|
|
|
|
|
||
*Includes foreign currency effects |
|
|
|
|
|
|
|
|
|
International upstream operations earned
The average sales price for crude oil and natural gas liquids in fourth quarter 2021 was
Net oil-equivalent production of 1.90 million barrels per day in fourth quarter 2021 was down 181,000 barrels per day from fourth quarter 2020. The decrease was primarily due to the absence of 186,000 barrels per day following expiration of the Rokan concession in
DOWNSTREAM
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
|
Year Ended |
|
||||
Millions of dollars |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Earnings |
|
|
|
|
|
|
|
|
Refinery crude oil input in fourth quarter 2021 increased 9 percent to 882,000 barrels per day from the year-ago period, as the company increased refinery runs in response to higher demand and the improved refining margin environment.
Refined product sales of 1.16 million barrels per day were up 14 percent from the year-ago period, mainly due to higher gasoline and jet fuel demand as travel restrictions associated with the pandemic continue to ease.
International Downstream |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
|
|
Year Ended |
|
||||
Millions of dollars |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Earnings* |
|
|
|
|
|
|
|
|
||
*Includes foreign currency effects |
|
|
|
|
|
|
|
|
|
|
International downstream operations reported earnings of
Refinery crude oil input of 602,000 barrels per day in fourth quarter 2021 increased 11 percent from the year-ago period due to higher demand and improved refining margin environment.
Refined product sales of 1.33 million barrels per day in fourth quarter 2021 increased 8 percent from the year-ago period, mainly due to higher demand for gasoline and jet fuel as restrictions from the pandemic continue to ease along with higher sales in
ALL OTHER
|
|
Three Months
Ended |
|
|
Year Ended |
|
||||
Millions of dollars |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Net Charges* |
|
|
|
|
|
|
|
|
||
*Includes foreign currency effects |
|
|
|
|
|
|
|
|
|
|
All Other consists of worldwide cash management and debt financing activities, corporate administrative functions, insurance operations, real estate activities and technology companies.
Net charges in fourth quarter 2021 were
CASH FLOW FROM OPERATIONS
Cash flow from operations in 2021 was
CAPITAL AND EXPLORATORY EXPENDITURES
Capital and exploratory expenditures in 2021 were
NOTICE
Chevron’s discussion of fourth quarter 2021 earnings with security analysts will take place on
As used in this news release, the term “Chevron” and such terms as “the company,” “the corporation,” “our,” “we,” “us” and “its” may refer to
Please visit Chevron’s website and Investor Relations page at www.chevron.com and www.chevron.com/investors, LinkedIn: www.linkedin.com/company/chevron, Twitter: @Chevron, Facebook: www.facebook.com/chevron, and Instagram: www.instagram.com/chevron, where
Non-GAAP Financial Measures - This news release includes adjusted earnings/(loss), which reflect earnings or losses excluding significant non-operational items including impairment charges, write-offs, severance costs, Noble Energy acquisition costs, gains on asset sales, unusual tax items, effects of pension settlements and curtailments, foreign currency effects and other special items. During the first quarter of 2021, the Company updated its calculation of adjusted earnings to exclude pension settlement costs. The Company recognizes settlement gains or losses when the cost of all settlements for a plan during a year is greater than the sum of its service and interest costs during the year. By adjusting earnings to exclude pension settlement costs, the Company believes it removes non-operational costs that would otherwise obscure its underlying operating results. Adjusted earnings/(loss) for 2020 were recast to conform with the current presentation. We believe it is useful for investors to consider this measure in comparing the underlying performance of our business across periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net income (loss) as prepared in accordance with
This news release also includes cash flow from operations excluding working capital, free cash flow and free cash flow excluding working capital. Cash flow from operations excluding working capital is defined as net cash provided by operating activities less net changes in operating working capital, and represents cash generated by operating activities excluding the timing impacts of working capital. Free cash flow is defined as net cash provided by operating activities less cash capital expenditures, and represents the cash available to creditors and investors after investing in the business. Free cash flow excluding working capital is defined as net cash provided by operating activities excluding working capital less cash capital expenditures and represents the cash available to creditors and investors after investing in the business excluding the timing impacts of working capital. The company believes these measures are useful to monitor the financial health of the company and its performance over time. A reconciliation of cash flow from operations excluding working capital, free cash flow and free cash flow excluding working capital are shown in Attachment 3.
CAUTIONARY STATEMENTS RELEVANT TO FORWARD-LOOKING INFORMATION FOR THE PURPOSE OF “SAFE HARBOR” PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
This news release contains forward-looking statements relating to Chevron’s operations and energy transition plans that are based on management's current expectations, estimates and projections about the petroleum, chemicals and other energy-related industries. Words or phrases such as “anticipates,” “expects,” “intends,” “plans,” “targets,” “advances,” “commits,” “drives,” “aims,” “forecasts,” “projects,” “believes,” “approaches,” “seeks,” “schedules,” “estimates,” “positions,” “pursues,” “may,” “can,” “could,” “should,” “will,” “budgets,” “outlook,” “trends,” “guidance,” “focus,” “on track,” “goals,” “objectives,” “strategies,” “opportunities,” “poised,” “potential,” “ambitions,” “aspires” and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, many of which are beyond the company’s control and are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this news release. Unless legally required,
Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are: changing crude oil and natural gas prices and demand for the company's products, and production curtailments due to market conditions; crude oil production quotas or other actions that might be imposed by the
|
Attachment 1 |
||||||||||||
|
|||||||||||||
(Millions of Dollars, Except Per-Share Amounts) |
|||||||||||||
(unaudited) |
|||||||||||||
CONSOLIDATED STATEMENT OF INCOME |
|
|
|||||||||||
|
Three Months
Ended |
|
Year Ended
|
||||||||||
REVENUES AND OTHER INCOME |
|
2021 |
|
|
2020 |
|
|
|
2021 |
|
|
2020 |
|
Sales and other operating revenues |
$ |
45,861 |
|
$ |
24,843 |
|
|
$ |
155,606 |
|
$ |
94,471 |
|
Income (loss) from equity affiliates |
|
1,657 |
|
|
568 |
|
|
|
5,657 |
|
|
(472 |
) |
Other income (loss) |
|
611 |
|
|
(165 |
) |
|
|
1,202 |
|
|
693 |
|
Total Revenues and Other Income |
|
48,129 |
|
|
25,246 |
|
|
|
162,465 |
|
|
94,692 |
|
COSTS AND OTHER DEDUCTIONS |
|
|
|
|
|
|
|
||||||
Purchased crude oil and products |
|
27,341 |
|
|
13,387 |
|
|
|
89,372 |
|
|
50,488 |
|
Operating expenses * |
|
6,864 |
|
|
6,488 |
|
|
|
25,428 |
|
|
25,416 |
|
Exploration expenses |
|
192 |
|
|
367 |
|
|
|
549 |
|
|
1,537 |
|
Depreciation, depletion and amortization |
|
4,813 |
|
|
4,486 |
|
|
|
17,925 |
|
|
19,508 |
|
Taxes other than on income |
|
1,779 |
|
|
1,276 |
|
|
|
6,840 |
|
|
4,499 |
|
Interest and debt expense |
|
155 |
|
|
199 |
|
|
|
712 |
|
|
697 |
|
Total Costs and Other Deductions |
|
41,144 |
|
|
26,203 |
|
|
|
140,826 |
|
|
102,145 |
|
Income (Loss) Before Income Tax Expense |
|
6,985 |
|
|
(957 |
) |
|
|
21,639 |
|
|
(7,453 |
) |
Income tax expense (benefit) |
|
1,903 |
|
|
(301 |
) |
|
|
5,950 |
|
|
(1,892 |
) |
Net Income (Loss) |
|
5,082 |
|
|
(656 |
) |
|
|
15,689 |
|
|
(5,561 |
) |
Less: Net income (loss) attributable to noncontrolling interests |
|
27 |
|
|
9 |
|
|
|
64 |
|
|
(18 |
) |
NET INCOME (LOSS) ATTRIBUTABLE TO
|
$ |
5,055 |
|
$ |
(665 |
) |
|
$ |
15,625 |
|
$ |
(5,543 |
) |
|
|
|
|
|
|
|
|
||||||
* Includes operating expense, selling, general and administrative expense, and other components of net periodic benefit costs |
|||||||||||||
|
|
|
|
|
|
|
|
||||||
PER-SHARE OF COMMON STOCK |
|
|
|
|
|
|
|
||||||
Net Income (Loss) Attributable to |
|
|
|
|
|
|
|||||||
- Basic |
$ |
2.63 |
|
$ |
(0.33 |
) |
|
$ |
8.15 |
|
$ |
(2.96 |
) |
- Diluted |
$ |
2.63 |
|
$ |
(0.33 |
) |
|
$ |
8.14 |
|
$ |
(2.96 |
) |
|
|
|
|
|
|
|
|
||||||
Weighted Average Number of Shares Outstanding (000's) |
|
|
|
|
|||||||||
- Basic |
|
1,915,440 |
|
|
1,910,724 |
|
|
|
1,915,989 |
|
|
1,870,027 |
|
- Diluted |
|
1,922,082 |
|
|
1,910,724 |
|
|
|
1,920,275 |
|
|
1,870,027 |
|
Attachment 2 |
|||||||||||||||
|
|||||||||||||||
(Millions of Dollars) |
|||||||||||||||
(unaudited) |
|||||||||||||||
EARNINGS BY MAJOR OPERATING AREA |
Three Months
Ended |
|
Year Ended
|
||||||||||||
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Upstream |
|
|
|
|
|
|
|
||||||||
|
$ |
2,970 |
|
|
$ |
101 |
|
|
$ |
7,319 |
|
|
$ |
(1,608 |
) |
International |
|
2,185 |
|
|
|
400 |
|
|
|
8,499 |
|
|
|
(825 |
) |
Total Upstream |
|
5,155 |
|
|
|
501 |
|
|
|
15,818 |
|
|
|
(2,433 |
) |
Downstream |
|
|
|
|
|
|
|
||||||||
|
|
660 |
|
|
|
(174 |
) |
|
|
2,389 |
|
|
|
(571 |
) |
International |
|
100 |
|
|
|
(164 |
) |
|
|
525 |
|
|
|
618 |
|
Total Downstream |
|
760 |
|
|
|
(338 |
) |
|
|
2,914 |
|
|
|
47 |
|
All Other (1) |
|
(860 |
) |
|
|
(828 |
) |
|
|
(3,107 |
) |
|
|
(3,157 |
) |
Total (2) |
$ |
5,055 |
|
|
$ |
(665 |
) |
|
$ |
15,625 |
|
|
$ |
(5,543 |
) |
SELECTED BALANCE SHEET ACCOUNT DATA (Preliminary) |
|
|
|
|
||||||
Cash and Cash Equivalents |
|
|
|
|
$ |
5,640 |
|
$ |
5,596 |
|
|
|
|
|
|
$ |
35 |
|
$ |
31 |
|
Total Assets |
|
|
|
|
$ |
239,535 |
|
$ |
239,790 |
|
Total Debt |
|
|
|
|
$ |
31,369 |
|
$ |
44,315 |
|
Total |
|
|
|
|
$ |
139,067 |
|
$ |
131,688 |
|
Three Months
Ended |
|
Year Ended
|
||||||||
CAPITAL AND EXPLORATORY EXPENDITURES(3) |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
|
|
|
|
|
|
||||
Upstream |
$ |
1,440 |
|
$ |
1,198 |
|
$ |
4,698 |
|
$ |
5,130 |
Downstream |
|
434 |
|
|
271 |
|
|
1,235 |
|
|
1,021 |
Other |
|
85 |
|
|
43 |
|
|
221 |
|
|
226 |
Total |
|
1,959 |
|
|
1,512 |
|
|
6,154 |
|
|
6,377 |
|
|
|
|
|
|
|
|
||||
International |
|
|
|
|
|
|
|
||||
Upstream |
|
1,441 |
|
|
1,285 |
|
|
4,916 |
|
|
5,784 |
Downstream |
|
253 |
|
|
376 |
|
|
630 |
|
|
1,325 |
Other |
|
7 |
|
|
4 |
|
|
20 |
|
|
13 |
|
|
1,701 |
|
|
1,665 |
|
|
5,566 |
|
|
7,122 |
Worldwide |
$ |
3,660 |
|
$ |
3,177 |
|
$ |
11,720 |
|
$ |
13,499 |
(1) Includes worldwide cash management and debt financing activities, corporate administrative functions, insurance operations, real estate activities, and technology companies. |
|||||||||||
(2) Net Income (Loss) Attributable to |
|
|
|
|
|
|
|||||
(3) Includes interest in affiliates: |
|
|
|
|
|
|
|
||||
|
$ |
131 |
|
$ |
73 |
|
$ |
367 |
|
$ |
324 |
International |
|
778 |
|
|
846 |
|
|
2,800 |
|
|
3,658 |
Total |
$ |
909 |
|
$ |
919 |
|
$ |
3,167 |
|
$ |
3,982 |
Attachment 3 |
|||||||||||
|
|||||||||||
(Billions of Dollars) |
|||||||||||
(unaudited) |
|||||||||||
SUMMARIZED STATEMENT OF CASH FLOWS (Preliminary)(1) |
Three Months Ended |
|
|
|
|
||||||
|
|
Year Ended
|
|||||||||
OPERATING ACTIVITIES |
|
2021 |
|
|
|
2021 |
|
|
|
2020 |
|
Net Income (Loss) |
$ |
5.1 |
|
|
$ |
15.7 |
|
|
$ |
(5.6 |
) |
Adjustments |
|
|
|
|
|
||||||
Depreciation, depletion and amortization |
|
4.8 |
|
|
|
17.9 |
|
|
|
19.5 |
|
Distributions more (less) than income from equity affiliates |
|
0.2 |
|
|
|
(2.0 |
) |
|
|
2.0 |
|
Loss (gain) on asset retirements and sales |
|
(0.6 |
) |
|
|
(1.0 |
) |
|
|
(0.8 |
) |
Net foreign currency effects |
|
— |
|
|
|
— |
|
|
|
0.6 |
|
Deferred income tax provision |
|
0.2 |
|
|
|
0.7 |
|
|
|
(3.6 |
) |
Net decrease (increase) in operating working capital |
|
0.1 |
|
|
|
(1.4 |
) |
|
|
(1.7 |
) |
Other operating activity |
|
(0.3 |
) |
|
|
(0.7 |
) |
|
|
— |
|
Net Cash Provided by Operating Activities |
$ |
9.5 |
|
|
$ |
29.2 |
|
|
$ |
10.6 |
|
|
|
|
|
|
|
||||||
INVESTING ACTIVITIES |
|
|
|
|
|
||||||
Capital expenditures |
|
(2.6 |
) |
|
|
(8.1 |
) |
|
|
(8.9 |
) |
Proceeds and deposits related to asset sales and returns of investment |
|
1.2 |
|
|
|
1.8 |
|
|
|
3.0 |
|
Other investing activity(2) |
|
— |
|
|
|
0.4 |
|
|
|
(1.0 |
) |
|
$ |
(1.4 |
) |
|
$ |
(5.9 |
) |
|
$ |
(7.0 |
) |
|
|
|
|
|
|
||||||
FINANCING ACTIVITIES |
|
|
|
|
|
||||||
Net change in debt |
|
(6.0 |
) |
|
|
(12.9 |
) |
|
|
7.5 |
|
Cash dividends — common stock |
|
(2.6 |
) |
|
|
(10.2 |
) |
|
|
(9.7 |
) |
Net sales (purchases) of treasury shares |
|
0.3 |
|
|
|
— |
|
|
|
(1.5 |
) |
Distributions to noncontrolling interests |
|
— |
|
|
|
— |
|
|
|
— |
|
Net Cash Provided by (Used for) Financing Activities |
$ |
(8.3 |
) |
|
$ |
(23.1 |
) |
|
$ |
(3.7 |
) |
|
|
|
|
|
|
||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
|
— |
|
|
|
(0.2 |
) |
|
|
(0.1 |
) |
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
$ |
(0.2 |
) |
|
$ |
0.1 |
|
|
$ |
(0.2 |
) |
|
|
|
|
|
|
||||||
RECONCILIATION OF NON-GAAP MEASURES (1) |
|
|
|
|
|
||||||
Net Cash Provided by Operating Activities |
$ |
9.5 |
|
|
$ |
29.2 |
|
|
$ |
10.6 |
|
Less: Net decrease (increase) in operating working capital |
|
0.1 |
|
|
|
(1.4 |
) |
|
|
(1.7 |
) |
Cash Flow from |
$ |
9.4 |
|
|
$ |
30.6 |
|
|
$ |
12.2 |
|
|
|
|
|
|
|
||||||
Net Cash Provided by Operating Activities |
$ |
9.5 |
|
|
$ |
29.2 |
|
|
$ |
10.6 |
|
Less: Capital expenditures |
|
2.6 |
|
|
|
8.1 |
|
|
|
8.9 |
|
Free Cash Flow |
$ |
6.9 |
|
|
$ |
21.1 |
|
|
$ |
1.7 |
|
Less: Net decrease (increase) in operating working capital |
|
0.1 |
|
|
|
(1.4 |
) |
|
|
(1.7 |
) |
|
$ |
6.8 |
|
|
$ |
22.5 |
|
|
$ |
3.3 |
|
(1) Totals may not match sum of parts due to presentation in billions. |
|
|
|
|
|
||||||
(2) Primarily (borrowings) repayments of loans by equity affiliates. |
|
|
|
|
|
Attachment 4 |
|||||||
|
|||||||
(unaudited) |
|||||||
OPERATING STATISTICS (1) |
Three Months
Ended |
|
Year Ended
|
||||
NET LIQUIDS PRODUCTION (MB/D): (2) |
2021 |
|
2020 |
|
2021 |
|
2020 |
|
929 |
|
880 |
|
858 |
|
790 |
International |
899 |
|
1,098 |
|
956 |
|
1,078 |
Worldwide |
1,828 |
|
1,978 |
|
1,814 |
|
1,868 |
NET NATURAL GAS PRODUCTION (MMCF/D): (3) |
|
|
|
|
|
|
|
|
1,726 |
|
1,892 |
|
1,689 |
|
1,607 |
International |
6,010 |
|
5,904 |
|
6,020 |
|
5,683 |
Worldwide |
7,736 |
|
7,796 |
|
7,709 |
|
7,290 |
TOTAL NET OIL-EQUIVALENT PRODUCTION (MB/D): (4) |
|
|
|
|
|
|
|
|
1,216 |
|
1,195 |
|
1,139 |
|
1,058 |
International |
1,901 |
|
2,082 |
|
1,960 |
|
2,025 |
Worldwide |
3,117 |
|
3,277 |
|
3,099 |
|
3,083 |
SALES OF NATURAL GAS (MMCF/D): |
|
|
|
|
|
|
|
|
4,260 |
|
3,581 |
|
4,007 |
|
3,894 |
International |
5,077 |
|
5,369 |
|
5,178 |
|
5,634 |
Worldwide |
9,337 |
|
8,950 |
|
9,185 |
|
9,528 |
SALES OF NATURAL GAS LIQUIDS (MB/D): |
|
|
|
|
|
|
|
|
298 |
|
249 |
|
230 |
|
233 |
International |
162 |
|
104 |
|
180 |
|
120 |
Worldwide |
460 |
|
353 |
|
410 |
|
353 |
SALES OF REFINED PRODUCTS (MB/D): |
|
|
|
|
|
|
|
|
1,158 |
|
1,019 |
|
1,139 |
|
1,003 |
International (5) |
1,325 |
|
1,228 |
|
1,315 |
|
1,221 |
Worldwide |
2,483 |
|
2,247 |
|
2,454 |
|
2,224 |
REFINERY INPUT (MB/D): |
|
|
|
|
|
|
|
|
882 |
|
806 |
|
903 |
|
793 |
International |
602 |
|
541 |
|
576 |
|
584 |
Worldwide |
1,484 |
|
1,347 |
|
1,479 |
|
1,377 |
|
|
|
|
|
|
|
|
(1) Includes interest in affiliates. |
|
|
|
|
|
|
|
(2) Includes net production of synthetic oil: |
|
|
|
|
|
|
|
|
55 |
|
60 |
|
55 |
|
54 |
(3) Includes natural gas consumed in operations (MMCF/D): |
|
|
|
|
|
|
|
|
41 |
|
47 |
|
44 |
|
37 |
International |
551 |
|
550 |
|
548 |
|
566 |
(4) Oil-equivalent production is the sum of net liquids production, net natural gas production and synthetic production. The oil-equivalent gas conversion ratio is 6,000 cubic feet of natural gas = 1 barrel of crude oil. |
|
|
|
|
|
|
|
(5) Includes share of affiliate sales (MB/D): |
391 |
|
337 |
|
357 |
|
348 |
|
|
|
|
|
|
|
|
Attachment 5 |
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||
(Millions of Dollars) |
|||||||||||||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
|
Three Months Ended |
|
Three Months Ended
|
|
Year Ended
|
|
Year Ended
|
|
||||||||||||||||||||||||||||||
|
REPORTED EARNINGS |
Pre- Tax |
Income Tax |
After-Tax |
|
Pre-Tax |
Income Tax |
After-Tax |
|
Pre- Tax |
Income Tax |
After-Tax |
|
Pre-Tax |
Income Tax |
After-Tax |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
$ |
2,970 |
|
|
|
|
$ |
101 |
|
|
|
|
$ |
7,319 |
|
|
|
|
$ |
(1,608 |
) |
||||||||||||||||
Int'l Upstream |
|
|
|
2,185 |
|
|
|
|
|
400 |
|
|
|
|
|
8,499 |
|
|
|
|
|
(825 |
) |
||||||||||||||||
|
|
|
|
660 |
|
|
|
|
|
(174 |
) |
|
|
|
|
2,389 |
|
|
|
|
|
(571 |
) |
||||||||||||||||
Int'l Downstream |
|
|
|
100 |
|
|
|
|
|
(164 |
) |
|
|
|
|
525 |
|
|
|
|
|
618 |
|
||||||||||||||||
All Other |
|
|
|
(860 |
) |
|
|
|
|
(828 |
) |
|
|
|
|
(3,107 |
) |
|
|
|
|
(3,157 |
) |
||||||||||||||||
Net Income (Loss) Attributable to |
$ |
5,055 |
|
|
|
|
$ |
(665 |
) |
|
|
|
$ |
15,625 |
|
|
|
|
$ |
(5,543 |
) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
SPECIAL ITEMS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Impairments & write-offs |
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
(1,575 |
) |
$ |
385 |
$ |
(1,190 |
) |
|
|
Severance accruals |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
(157 |
) |
|
37 |
$ |
(120 |
) |
|
|
Remediation charge |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
(158 |
) |
|
38 |
|
|
(120 |
) |
|
|
— |
|
|
— |
|
— |
|
|
|
Asset sale gains |
|
678 |
|
|
(158 |
) |
|
520 |
|
|
|
— |
|
|
— |
|
— |
|
|
|
938 |
|
|
(218 |
) |
|
720 |
|
|
|
— |
|
|
— |
|
— |
|
|
|
Noble acquisition costs |
|
— |
|
|
— |
|
|
— |
|
|
|
(25 |
) |
|
5 |
|
(20 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(25 |
) |
|
5 |
|
(20 |
) |
|
Int'l Upstream |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Asset sale gains |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
550 |
|
|
— |
|
550 |
|
|
|
Impairments & write-offs |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
(4,106 |
) |
|
516 |
$ |
(3,590 |
) |
|
|
Severance accruals |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
(374 |
) |
|
84 |
$ |
(290 |
) |
|
|
Tax Items |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
690 |
$ |
690 |
|
|
|
Pension settlement costs |
|
— |
|
|
— |
|
|
— |
|
|
|
(28 |
) |
|
18 |
|
(10 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(28 |
) |
|
18 |
|
(10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Legal reserves |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
(140 |
) |
|
30 |
|
|
(110 |
) |
|
|
— |
|
|
— |
|
— |
|
|
|
Severance accruals |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
(109 |
) |
|
29 |
|
(80 |
) |
|
Int'l Downstream |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Severance accruals |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
(79 |
) |
|
19 |
|
(60 |
) |
|
|
Pension settlement costs |
|
— |
|
|
— |
|
|
— |
|
|
|
(7 |
) |
|
1 |
|
(6 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(7 |
) |
|
1 |
|
(6 |
) |
|
All Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Mining remediation |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
(118 |
) |
|
28 |
|
(90 |
) |
|
|
Pension settlement costs |
|
(104 |
) |
|
22 |
|
|
(82 |
) |
|
|
(385 |
) |
|
92 |
|
(293 |
) |
|
|
(679 |
) |
|
160 |
|
|
(519 |
) |
|
|
(689 |
) |
|
165 |
|
(524 |
) |
|
|
Loss on early retirement of debt |
|
(128 |
) |
|
(132 |
) |
|
(260 |
) |
|
|
— |
|
|
— |
|
— |
|
|
|
(128 |
) |
|
(132 |
) |
|
(260 |
) |
|
|
— |
|
|
— |
|
— |
|
|
|
Severance accruals |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
— |
|
|
|
— |
|
|
— |
|
|
— |
|
|
|
(295 |
) |
|
65 |
|
(230 |
) |
|
|
Noble acquisition costs |
|
— |
|
|
— |
|
|
— |
|
|
|
(127 |
) |
|
27 |
|
(100 |
) |
|
|
— |
|
|
— |
|
|
— |
|
|
|
(127 |
) |
|
27 |
|
(100 |
) |
|
Total Special Items |
$ |
446 |
|
$ |
(268 |
) |
$ |
178 |
|
|
$ |
(572 |
) |
$ |
143 |
$ |
(429 |
) |
|
$ |
(167 |
) |
$ |
(122 |
) |
$ |
(289 |
) |
|
$ |
(7,139 |
) |
$ |
2,069 |
$ |
(5,070 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
FOREIGN CURRENCY EFFECTS |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Int'l Upstream |
|
|
$ |
(9 |
) |
|
|
|
$ |
(384 |
) |
|
|
|
$ |
302 |
|
|
|
|
$ |
(285 |
) |
||||||||||||||||
Int'l Downstream |
|
|
|
2 |
|
|
|
|
|
(140 |
) |
|
|
|
|
185 |
|
|
|
|
|
(152 |
) |
||||||||||||||||
All Other |
|
|
|
(33 |
) |
|
|
|
|
(10 |
) |
|
|
|
|
(181 |
) |
|
|
|
|
(208 |
) |
||||||||||||||||
Total Foreign Currency Effects |
|
$ |
(40 |
) |
|
|
|
$ |
(534 |
) |
|
|
|
$ |
306 |
|
|
|
|
$ |
(645 |
) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
ADJUSTED EARNINGS/(LOSS) 2 |
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
|
|
|
$ |
2,450 |
|
|
|
|
$ |
121 |
|
|
|
|
$ |
6,719 |
|
|
|
|
$ |
(278 |
) |
||||||||||||||||
Int'l Upstream |
|
|
|
2,194 |
|
|
|
|
|
794 |
|
|
|
|
|
8,197 |
|
|
|
|
|
2,110 |
|
||||||||||||||||
|
|
|
|
660 |
|
|
|
|
|
(174 |
) |
|
|
|
|
2,499 |
|
|
|
|
|
(491 |
) |
||||||||||||||||
Int'l Downstream |
|
|
|
98 |
|
|
|
|
|
(18 |
) |
|
|
|
|
340 |
|
|
|
|
|
836 |
|
||||||||||||||||
All Other |
|
|
|
(485 |
) |
|
|
|
|
(425 |
) |
|
|
|
|
(2,147 |
) |
|
|
|
|
(2,005 |
) |
||||||||||||||||
Total Adjusted Earnings/(Loss) |
$ |
4,917 |
|
|
|
|
$ |
298 |
|
|
|
|
$ |
15,608 |
|
|
|
|
$ |
172 |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total Adjusted Earnings/(Loss) per share |
$ |
2.56 |
|
|
|
|
$ |
0.16 |
|
|
|
|
$ |
8.13 |
|
|
|
|
$ |
0.09 |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
1 Amounts recast to conform with the current presentation of excluding pension settlement costs. For additional information, please refer to the discussion under “Non-GAAP Financial Measures” in this news release. |
|||||||||||||||||||||||||||||||||||||||
2 Adjusted Earnings/(Loss) is defined as Net Income (loss) attributable to |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220127006038/en/
Source: