-
Reported earnings of
$2.8 billion ; adjusted earnings of$3.0 billion -
Cash flow from operations of
$10.8 billion ; adjusted free cash flow of$4.2 billion -
Increased 2025 worldwide and
U.S. production by 12 and 16 percent to record levels - Reserve replacement ratio of 158 percent in 2025
-
Announces a 4 percent increase in quarterly dividend to
$1.78 per share
|
Earnings & Cash Flow Summary |
||||||||||||||||||
|
|
Unit |
4Q 2025 |
|
3Q 2025 |
|
|
4Q 2024 |
|
2025 |
|
2024 |
|
||||||
|
Total Earnings / (Loss) |
$ MM |
$ |
2,770 |
|
$ |
3,539 |
|
$ |
3,239 |
|
$ |
12,299 |
|
$ |
17,661 |
|
||
|
Upstream |
$ MM |
$ |
3,035 |
|
$ |
3,302 |
|
$ |
4,304 |
|
$ |
12,822 |
|
$ |
18,602 |
|
||
|
Downstream |
$ MM |
$ |
823 |
|
$ |
1,137 |
|
$ |
(248 |
) |
$ |
3,022 |
|
$ |
1,727 |
|
||
|
All Other |
$ MM |
$ |
(1,088 |
) |
$ |
(900 |
) |
$ |
(817 |
) |
$ |
(3,545 |
) |
$ |
(2,668 |
) |
||
|
Earnings Per Share - Diluted |
$/Share |
$ |
1.39 |
|
$ |
1.82 |
|
$ |
1.84 |
|
$ |
6.63 |
|
$ |
9.72 |
|
||
|
Adjusted Earnings (1) |
$ MM |
$ |
3,028 |
|
$ |
3,627 |
|
$ |
3,632 |
|
$ |
13,521 |
|
$ |
18,256 |
|
||
|
Adjusted Earnings Per Share - Diluted (1) |
$/Share |
$ |
1.52 |
|
$ |
1.85 |
|
$ |
2.06 |
|
$ |
7.29 |
|
$ |
10.05 |
|
||
|
Cash Flow From Operations (CFFO) |
$ B |
$ |
10.8 |
|
$ |
9.4 |
|
$ |
8.7 |
|
$ |
33.9 |
|
$ |
31.5 |
|
||
|
|
$ B |
$ |
9.1 |
|
$ |
9.9 |
|
$ |
5.3 |
|
$ |
34.9 |
|
$ |
30.3 |
|
||
|
Avg. Brent Spot Price (Source: Platts) |
$/BBL |
$ |
64 |
|
$ |
69 |
|
$ |
75 |
|
$ |
69 |
|
$ |
81 |
|
||
|
(1) See non-GAAP measure definitions on page 6 and reconciliations in the attachments |
||||||||||||||||||
“2025 was a year of significant achievement. We successfully integrated
After integrating Hess Corporation (
As developments progress in
|
Financial and Business Highlights |
||||||||||||||||||
|
|
Unit |
4Q 2025 |
|
3Q 2025 |
|
4Q 2024 |
|
2025 |
|
2024 |
|
|||||||
|
Return on Capital Employed (ROCE) |
% |
|
5.4 |
% |
|
7.6 |
% |
|
7.6 |
% |
|
6.6 |
% |
|
10.1 |
% |
||
|
Capital Expenditures (Capex) |
$ B |
$ |
5.3 |
|
$ |
4.4 |
|
$ |
4.3 |
|
$ |
17.3 |
|
$ |
16.4 |
|
||
|
Affiliate Capex |
$ B |
$ |
0.4 |
|
$ |
0.4 |
|
$ |
0.6 |
|
$ |
1.8 |
|
$ |
2.4 |
|
||
|
Free Cash Flow (FCF) (1) |
$ B |
$ |
5.5 |
|
$ |
4.9 |
|
$ |
4.4 |
|
$ |
16.6 |
|
$ |
15.0 |
|
||
|
Adjusted Free Cash Flow (1) |
$ B |
$ |
4.2 |
|
$ |
7.0 |
|
$ |
8.0 |
|
$ |
20.2 |
|
$ |
21.3 |
|
||
|
Debt-to-CFFO |
Ratio |
1.2x |
1.3x |
0.8x |
1.2x |
0.8x |
||||||||||||
|
Net debt-to-CFFO (1) |
Ratio |
1.0x |
1.1x |
0.6x |
1.0x |
0.6x |
||||||||||||
|
Net Oil-Equivalent Production |
MBOED |
|
4,045 |
|
|
4,086 |
|
|
3,350 |
|
|
3,723 |
|
|
3,338 |
|
||
|
(1) See non-GAAP measure definitions on page 6 and reconciliations in the attachments |
||||||||||||||||||
Financial Highlights
- Reported earnings decreased in 2025 compared to last year primarily due to lower crude oil prices, lower affiliate earnings and unfavorable foreign currency effects, partly offset by higher margins on refined product sales, impact from higher sales volumes and lower severance charges.
-
Worldwide and
U.S. net oil-equivalent production set annual records. For 2025, theHess acquisition contributed 261 MBOED, while legacyChevron operations added another 124 MBOED, driven by growth in thePermian Basin and project ramp-ups at TCO and in the Gulf of America. -
Year-end 2025 proved reserves were approximately 10.6 billion barrels of net oil-equivalent, subject to final review. The largest additions were from the acquisition of
Hess and extensions and discoveries in shale and tight assets in thePermian Basin , and project approvals inAustralia andGuyana . The one-year reserve replacement ratio was 158 percent. -
Capex in 2025 was higher than last year largely due to spend on legacy
Hess assets post-acquisition and increased investments inU.S. data center power solutions more than offsetting lower spend in downstream. Affiliate capex was down primarily due to lower spend at TCO. -
Cash flow from operations in 2025 was higher than a year ago as higher cash distributions from TCO and contributions from legacy
Hess assets more than offset the impact of lower commodity prices. Adjusted free cash flow includes asset sale proceeds of$1.8 billion and net loan repayments from equity affiliates of$0.8 billion . -
The company returned
$27.1 billion of cash to shareholders during the year, including share repurchases of$12.1 billion , dividends of$12.8 billion , and$2.2 billion ofHess share purchases in early 2025. -
The company’s Board of Directors declared a 4 percent increase in the quarterly dividend to
one dollar andseventy-eight cents ($1.78 ) per share, payableMarch 10, 2026 , to all holders of common stock as shown on the transfer records of the corporation at the close of business onFebruary 17, 2026 .
Business Highlights and Milestones
-
Completed the acquisition of
Hess , creating a combined company with a premier upstream portfolio, and achieved the initial run-rate synergy target of$1 billion . -
Started production at the
Future Growth Project and ramped up total production to around 1 million BOE per day at TCO inKazakhstan . - Started production from new wells and ramped up production at the Anchor, Ballymore, Stampede, and Whale fields in the deepwater Gulf of America.
- Achieved first oil at Yellowtail, the fourth development, and reached final investment decision on Hammerhead, the seventh development, in Guyana’s offshore Stabroek block.
-
Achieved first oil from South N’dola platform in
Angola leveraging existing infrastructure. -
Completed the sale of the company’s interest in the
Republic of Congo , theMalaysia -Thailand joint development area, certain non-operatedU.S. midstream pipelines and facilities, and a portion of its interest in certain gas assets inEast Texas . -
Discovered hydrocarbons at several infrastructure-enabled prospects, including the non-operated Far South well in the deepwater Gulf of America, and at Awodi-07, one of three consecutive discoveries in
Nigeria since late 2024. -
Secured exploration blocks in
Brazil ,Egypt ,Guinea-Bissau , the Gulf of America,Namibia ,Peru and Suriname, increasing the company’s exploration acreage position by over 50 percent compared to 2023. -
Reached final investment decision on the Leviathan Gas Expansion project that is expected to increase Leviathan's production capacity to 2.1 billion cubic feet per day in
Israel . -
Approved backfill development to connect the Geryon and Eurytion offshore fields to Gorgon’s existing infrastructure, enabling the long-term supply of domestic gas in
Western Australia and liquefied natural gas inAsia . -
Achieved the highest
U.S. refinery throughput in 20 years, with fewer refineries, due to reliable operations and efficiency improvements. -
Started production from the
Geismar renewable diesel plant inLouisiana after completing an expansion project that increased plant capacity from 7,000 to 22,000 barrels per day. -
Announced plans to provide power solutions to support
U.S. data center growth with the first project under development inWest Texas . -
Entered
U.S. lithium sector and acquired approximately 135,000 net acres in the Smackover Formation inNortheast Texas andSouthwest Arkansas for direct lithium extraction. -
Streamlined the organization and achieved
$1.5 billion of cost reductions, as part of a program that aims to reduce structural costs by$3-4 billion by the end of 2026.
Segment Highlights
|
Upstream |
||||||||||||||||||
|
|
Unit |
4Q 2025 |
|
3Q 2025 |
|
4Q 2024 |
|
2025 |
|
2024 |
|
|||||||
|
Earnings / (Loss) |
$ MM |
$ |
1,258 |
|
$ |
1,282 |
|
$ |
1,420 |
|
$ |
5,815 |
|
$ |
7,602 |
|
||
|
Net Oil-Equivalent Production |
MBOED |
|
2,055 |
|
|
2,040 |
|
|
1,646 |
|
|
1,858 |
|
|
1,599 |
|
||
|
Liquids Production |
MBD |
|
1,488 |
|
|
1,496 |
|
|
1,189 |
|
|
1,341 |
|
|
1,152 |
|
||
|
Natural Gas Production |
MMCFD |
|
3,402 |
|
|
3,265 |
|
|
2,743 |
|
|
3,099 |
|
|
2,684 |
|
||
|
Liquids Realization |
$/BBL |
$ |
42.99 |
|
$ |
48.12 |
|
$ |
53.12 |
|
$ |
48.13 |
|
$ |
56.24 |
|
||
|
Natural Gas Realization |
$/MCF |
$ |
2.21 |
|
$ |
1.77 |
|
$ |
1.62 |
|
$ |
2.05 |
|
$ |
1.04 |
|
||
-
U.S. upstream earnings were lower than the year-ago period primarily due to lower liquids realizations, partly offset by the impact of higher sales volumes and the absence of prior year severance charges. -
U.S. net oil-equivalent production during the quarter was up 409,000 barrels per day from the year-ago period primarily due to the acquisition ofHess and higher production in the Gulf of America following the start-up of major deepwater projects, and growth in thePermian Basin .
|
International Upstream |
Unit |
4Q 2025 |
|
3Q 2025 |
|
4Q 2024 |
|
2025 |
|
2024 |
|
|||||||
|
Earnings / (Loss) (1) |
$ MM |
$ |
1,777 |
|
$ |
2,020 |
|
$ |
2,884 |
|
$ |
7,007 |
|
$ |
11,000 |
|
||
|
Net Oil-Equivalent Production |
MBOED |
|
1,990 |
|
|
2,046 |
|
|
1,704 |
|
|
1,865 |
|
|
1,739 |
|
||
|
Liquids Production |
MBD |
|
1,071 |
|
|
1,099 |
|
|
797 |
|
|
962 |
|
|
823 |
|
||
|
Natural Gas Production |
MMCFD |
|
5,514 |
|
|
5,674 |
|
|
5,437 |
|
|
5,416 |
|
|
5,494 |
|
||
|
Liquids Realization |
$/BBL |
$ |
57.53 |
|
$ |
63.16 |
|
$ |
67.33 |
|
$ |
61.58 |
|
$ |
71.38 |
|
||
|
Natural Gas Realization |
$/MCF |
$ |
6.97 |
|
$ |
6.88 |
|
$ |
7.67 |
|
$ |
7.04 |
|
$ |
7.32 |
|
||
|
(1) Includes foreign currency effects |
$ MM |
$ |
(125 |
) |
$ |
89 |
|
$ |
597 |
|
$ |
(408 |
) |
$ |
395 |
|
||
-
International upstream earnings were lower than a year ago primarily due to unfavorable foreign currency effects largely in
Australia , lower affiliate earnings, and lower realizations, partly offset by earnings from legacyHess , primarilyGuyana , and lower operating expenses in part due to the absence of prior-year severance charges. -
Net oil-equivalent production during the quarter was up 286,000 barrels per day from the year-ago period primarily due to the acquisition of
Hess and higher production at TCO, partly offset by impacts from asset sales inCanada and theRepublic of Congo .
|
Downstream |
||||||||||||||||||
|
|
Unit |
4Q 2025 |
|
3Q 2025 |
|
4Q 2024 |
|
2025 |
|
2024 |
|
|||||||
|
Earnings / (Loss) |
$ MM |
$ |
230 |
|
$ |
638 |
|
$ |
(348 |
) |
$ |
1,375 |
|
$ |
531 |
|
||
|
Refinery Crude Unit Inputs |
MBD |
|
1,020 |
|
|
1,064 |
|
|
893 |
|
|
1,038 |
|
|
917 |
|
||
|
Refined Product Sales |
MBD |
|
1,293 |
|
|
1,303 |
|
|
1,257 |
|
|
1,317 |
|
|
1,286 |
|
||
-
U.S. downstream earnings were higher than the year-ago period primarily due to lower operating expenses, in part due to the absence of prior-year severance charges, higher margins on refined product sales, and lower impairments. -
Refinery crude unit inputs increased 14 percent from the year-ago period primarily due to the continued ramp-up of the Light Tight Oil project along with higher reliability at the
Pasadena, Texas refinery . - Refined product sales increased 3 percent compared to the year-ago period due to higher demand for jet fuel.
|
International Downstream |
Unit |
4Q 2025 |
|
3Q 2025 |
|
4Q 2024 |
|
2025 |
|
2024 |
|
|||||||
|
Earnings / (Loss) (1) |
$ MM |
$ |
593 |
|
$ |
499 |
|
$ |
100 |
|
$ |
1,647 |
|
$ |
1,196 |
|
||
|
Refinery Crude Unit Inputs |
MBD |
|
665 |
|
|
663 |
|
|
651 |
|
|
652 |
|
|
646 |
|
||
|
Refined Product Sales |
MBD |
|
1,546 |
|
|
1,517 |
|
|
1,557 |
|
|
1,484 |
|
|
1,495 |
|
||
|
(1) Includes foreign currency effects |
$ MM |
$ |
9 |
|
$ |
42 |
|
$ |
126 |
|
$ |
(48 |
) |
$ |
126 |
|
||
- International downstream earnings were higher than the year-ago period primarily due to higher margins on refined product sales and the absence of prior-year impairments, partially offset by less favorable foreign currency effects.
-
Refinery crude unit inputs increased 2 percent from the year-ago period primarily due to lower turnaround activity at our affiliate refinery in
South Korea . - Refined product sales decreased 1 percent from the year-ago period.
|
All Other |
||||||||||||||||||
|
All Other |
Unit |
4Q 2025 |
|
3Q 2025 |
|
4Q 2024 |
|
2025 |
|
2024 |
|
|||||||
|
Net charges (1) |
$ MM |
$ |
(1,088 |
) |
$ |
(900 |
) |
$ |
(817 |
) |
$ |
(3,545 |
) |
$ |
(2,668 |
) |
||
|
(1) Includes foreign currency effects |
$ MM |
$ |
(14 |
) |
$ |
16 |
|
$ |
(1 |
) |
$ |
(13 |
) |
$ |
(1 |
) |
||
- All Other consists of worldwide cash management and debt financing activities, corporate administrative functions, insurance operations, real estate activities, and technology companies.
- Net charges increased compared to a year ago primarily due to higher corporate tax costs, interest expense, and pension settlement costs, partly offset by the absence of prior-year severance charges.
NOTICE
Chevron’s discussion of fourth quarter 2025 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, X: @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, decommissioning obligations from previously sold assets, severance costs, gains on asset sales, legal reserves for ceased operations, fair value adjustments for investments in equity securities, unusual tax items, effects of pension settlements and curtailments, foreign currency effects and other special items. 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 adjusted free cash flow. 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 capital expenditures and generally represents the cash available to creditors and investors after investing in the business. Adjusted free cash flow is defined as free cash flow excluding working capital plus proceeds and deposits related to asset sales and returns of investments plus net repayment (borrowing) of loans by equity affiliates and generally 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. Reconciliations of cash flow from operations excluding working capital, free cash flow and adjusted free cash flow are shown in Attachment 3.
This news release also includes net debt ratio and net debt-to-CFFO ratio. Net debt ratio is defined as total debt less cash and cash equivalents, time deposits and marketable securities (net debt) as a percentage of net debt plus
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, assets and strategy 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,” “progress,” “design,” “enable,” “may,” “can,” “could,” “should,” “will,” “budgets,” “outlook,” “trends,” “guidance,” “focus,” “on track,” “trajectory,” “goals,” “objectives,” “strategies,” “opportunities,” “poised,” “potential,” “ambitions,” “future,” “aspires” and similar expressions, and variations or negatives of these words, are intended to identify such forward-looking statements, but not all forward-looking statements include such words. These statements are not guarantees of future performance and are subject to numerous 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 |
2025 |
2024 |
2025 |
2024 |
||||||||||||
|
Sales and other operating revenues |
$ |
45,787 |
|
$ |
48,334 |
|
$ |
184,432 |
|
$ |
193,414 |
|
||||
|
Income (loss) from equity affiliates |
|
663 |
|
|
688 |
|
|
3,000 |
|
|
4,596 |
|
||||
|
Other income (loss) |
|
423 |
|
|
3,204 |
|
|
1,599 |
|
|
4,782 |
|
||||
|
Total Revenues and Other Income |
|
46,873 |
|
|
52,226 |
|
|
189,031 |
|
|
202,792 |
|
||||
|
COSTS AND OTHER DEDUCTIONS |
|
|
|
|
||||||||||||
|
Purchased crude oil and products |
|
25,348 |
|
|
30,148 |
|
|
108,214 |
|
|
119,206 |
|
||||
|
Operating expenses (1) |
|
9,030 |
|
|
9,257 |
|
|
33,444 |
|
|
32,493 |
|
||||
|
Exploration expenses |
|
324 |
|
|
449 |
|
|
1,051 |
|
|
995 |
|
||||
|
Depreciation, depletion and amortization |
|
5,884 |
|
|
4,973 |
|
|
20,132 |
|
|
17,282 |
|
||||
|
Taxes other than on income |
|
1,327 |
|
|
1,141 |
|
|
5,230 |
|
|
4,716 |
|
||||
|
Interest and debt expense |
|
361 |
|
|
199 |
|
|
1,217 |
|
|
594 |
|
||||
|
Total Costs and Other Deductions |
|
42,274 |
|
|
46,167 |
|
|
169,288 |
|
|
175,286 |
|
||||
|
Income (Loss) Before Income Tax Expense |
|
4,599 |
|
|
6,059 |
|
|
19,743 |
|
|
27,506 |
|
||||
|
Income tax expense (benefit) |
|
1,754 |
|
|
2,800 |
|
|
7,258 |
|
|
9,757 |
|
||||
|
Net Income (Loss) |
|
2,845 |
|
|
3,259 |
|
|
12,485 |
|
|
17,749 |
|
||||
|
Less: Net income (loss) attributable to noncontrolling interests |
|
75 |
|
|
20 |
|
|
186 |
|
|
88 |
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO
|
$ |
2,770 |
|
$ |
3,239 |
|
$ |
12,299 |
|
$ |
17,661 |
|
||||
|
|
|
|
|
|
||||||||||||
|
(1) 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 |
$ |
1.39 |
|
$ |
1.85 |
|
$ |
6.65 |
|
$ |
9.76 |
|
||||
|
- Diluted |
$ |
1.39 |
|
$ |
1.84 |
|
$ |
6.63 |
|
$ |
9.72 |
|
||||
|
Weighted Average Number of Shares Outstanding (000's) |
|
|
||||||||||||||
|
- Basic |
|
1,990,448 |
|
|
1,770,310 |
|
|
1,849,217 |
|
|
1,809,583 |
|
||||
|
- Diluted |
|
1,996,984 |
|
|
1,777,366 |
|
|
1,855,637 |
|
|
1,816,602 |
|
||||
|
|
|
|
|
|
||||||||||||
|
Note: Shares outstanding (excluding 14 million associated with Chevron’s |
||||||||||||||||
|
EARNINGS BY MAJOR OPERATING AREA |
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
|
Upstream |
|
|
|
|
|
|
|
|||||||||
|
|
$ |
1,258 |
|
|
$ |
1,420 |
|
|
$ |
5,815 |
|
|
$ |
7,602 |
|
|
|
International |
|
1,777 |
|
|
|
2,884 |
|
|
|
7,007 |
|
|
|
11,000 |
|
|
|
Total Upstream |
|
3,035 |
|
|
|
4,304 |
|
|
|
12,822 |
|
|
|
18,602 |
|
|
|
Downstream |
|
|
|
|
|
|
|
|||||||||
|
|
|
230 |
|
|
|
(348 |
) |
|
|
1,375 |
|
|
|
531 |
|
|
|
International |
|
593 |
|
|
|
100 |
|
|
|
1,647 |
|
|
|
1,196 |
|
|
|
Total Downstream |
|
823 |
|
|
|
(248 |
) |
|
|
3,022 |
|
|
|
1,727 |
|
|
|
All Other |
|
(1,088 |
) |
|
|
(817 |
) |
|
|
(3,545 |
) |
|
|
(2,668 |
) |
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO
|
$ |
2,770 |
|
|
$ |
3,239 |
|
|
$ |
12,299 |
|
|
$ |
17,661 |
|
|
| Attachment 2 | ||||||||
|
|
||||||||
|
(Millions of Dollars) |
||||||||
|
(unaudited) |
||||||||
|
SELECTED BALANCE SHEET ACCOUNT DATA (Preliminary) |
|
|
||||||
|
Cash and cash equivalents |
$ |
6,293 |
|
$ |
6,781 |
|
||
|
Time deposits |
$ |
4 |
|
$ |
4 |
|
||
|
Total assets |
$ |
324,012 |
|
$ |
256,938 |
|
||
|
Total debt |
$ |
40,758 |
|
$ |
24,541 |
|
||
|
|
$ |
186,450 |
|
$ |
152,318 |
|
||
|
Noncontrolling interests |
$ |
5,726 |
|
$ |
839 |
|
||
|
|
|
|
||||||
|
SELECTED FINANCIAL RATIOS |
|
|
||||||
|
Total debt plus total stockholders’ equity |
$ |
227,208 |
|
$ |
176,859 |
|
||
|
Debt ratio (Total debt / Total debt plus stockholders’ equity) |
|
17.9 |
% |
|
13.9 |
% |
||
|
|
|
|
||||||
|
Net debt (Total debt less cash and cash equivalents, time deposits and marketable securities) |
$ |
34,461 |
|
$ |
17,756 |
|
||
|
Net debt plus total stockholders’ equity |
$ |
220,911 |
|
$ |
170,074 |
|
||
|
Net debt ratio (Net debt / Net debt plus total stockholders’ equity) |
|
15.6 |
% |
|
10.4 |
% |
||
|
|
|
|
||||||
|
Cash flow from operations (CFFO) |
$ |
33,939 |
|
$ |
31,492 |
|
||
|
Debt-to-CFFO ratio |
1.2x |
|
0.8x |
|||||
|
Net debt-to-CFFO ratio |
1.0x |
|
0.6x |
|||||
|
RETURN ON CAPITAL EMPLOYED (ROCE) |
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
|
Total reported earnings |
$ |
2,770 |
|
|
$ |
3,239 |
|
|
$ |
12,299 |
|
|
$ |
17,661 |
|
|
|
Noncontrolling interest |
|
75 |
|
|
|
20 |
|
|
|
186 |
|
|
|
88 |
|
|
|
Interest expense (A/T) |
|
325 |
|
|
|
181 |
|
|
|
1,096 |
|
|
|
539 |
|
|
|
ROCE earnings |
|
3,170 |
|
|
|
3,440 |
|
|
|
13,581 |
|
|
|
18,288 |
|
|
|
Annualized ROCE earnings |
|
12,680 |
|
|
|
13,760 |
|
|
|
13,581 |
|
|
|
18,288 |
|
|
|
Average capital employed (1) |
|
235,039 |
|
|
|
180,285 |
|
|
|
205,316 |
|
|
|
180,232 |
|
|
|
ROCE |
|
5.4 |
% |
|
|
7.6 |
% |
|
|
6.6 |
% |
|
|
10.1 |
% |
|
|
(1) Capital employed is the sum of |
||||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
CAPEX BY SEGMENT |
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
|
|
|
|
|
|
|
|
|
|||||||||
|
Upstream |
$ |
2,568 |
|
|
$ |
2,355 |
|
|
$ |
9,777 |
|
|
$ |
9,481 |
|
|
|
Downstream |
|
234 |
|
|
|
327 |
|
|
|
676 |
|
|
|
1,443 |
|
|
|
Other |
|
190 |
|
|
|
132 |
|
|
|
476 |
|
|
|
406 |
|
|
|
Total |
|
2,992 |
|
|
|
2,814 |
|
|
|
10,929 |
|
|
|
11,330 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
International |
|
|
|
|
|
|
|
|||||||||
|
Upstream |
|
2,146 |
|
|
|
1,388 |
|
|
|
6,113 |
|
|
|
4,850 |
|
|
|
Downstream |
|
113 |
|
|
|
127 |
|
|
|
252 |
|
|
|
251 |
|
|
|
Other |
|
13 |
|
|
|
9 |
|
|
|
53 |
|
|
|
17 |
|
|
|
|
|
2,272 |
|
|
|
1,524 |
|
|
|
6,418 |
|
|
|
5,118 |
|
|
|
CAPEX |
$ |
5,264 |
|
|
$ |
4,338 |
|
|
$ |
17,347 |
|
|
$ |
16,448 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
AFFILIATE CAPEX (not included above) |
|
|
|
|
|
|
|
|||||||||
|
Upstream |
$ |
204 |
|
|
$ |
341 |
|
|
$ |
797 |
|
|
$ |
1,451 |
|
|
|
Downstream |
|
237 |
|
|
|
294 |
|
|
|
1,003 |
|
|
|
998 |
|
|
|
AFFILIATE CAPEX |
$ |
441 |
|
|
$ |
635 |
|
|
$ |
1,800 |
|
|
$ |
2,449 |
|
|
| Attachment 3 | ||||||||||||||||
|
|
||||||||||||||||
|
(Billions of Dollars) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
SUMMARIZED STATEMENT OF CASH FLOWS (Preliminary) (1) |
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
OPERATING ACTIVITIES |
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
|
Net Income (Loss) |
$ |
2.8 |
|
|
$ |
3.3 |
|
|
$ |
12.5 |
|
|
$ |
17.7 |
|
|
|
Adjustments |
|
|
|
|
|
|
|
|||||||||
|
Depreciation, depletion and amortization |
|
5.9 |
|
|
|
5.0 |
|
|
|
20.1 |
|
|
|
17.3 |
|
|
|
Distributions more (less) than income from equity affiliates |
|
0.5 |
|
|
|
0.1 |
|
|
|
2.3 |
|
|
|
(0.4 |
) |
|
|
Loss (gain) on asset retirements and sales |
|
(0.2 |
) |
|
|
(1.4 |
) |
|
|
(0.5 |
) |
|
|
(1.7 |
) |
|
|
Net foreign currency effects |
|
0.1 |
|
|
|
(0.7 |
) |
|
|
0.6 |
|
|
|
(0.6 |
) |
|
|
Deferred income tax provision |
|
0.3 |
|
|
|
(0.3 |
) |
|
|
1.0 |
|
|
|
1.2 |
|
|
|
Net decrease (increase) in operating working capital |
|
1.7 |
|
|
|
3.4 |
|
|
|
(1.0 |
) |
|
|
1.2 |
|
|
|
Other operating activity |
|
(0.4 |
) |
|
|
(0.6 |
) |
|
|
(1.1 |
) |
|
|
(3.3 |
) |
|
|
Net Cash Provided by Operating Activities (CFFO) |
$ |
10.8 |
|
|
$ |
8.7 |
|
|
$ |
33.9 |
|
|
$ |
31.5 |
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|||||||||
|
Acquisition of businesses, net of cash acquired |
|
— |
|
|
|
— |
|
|
|
1.1 |
|
|
|
— |
|
|
|
Acquisition of Hess Corporation common stock |
|
— |
|
|
|
— |
|
|
|
(2.2 |
) |
|
|
— |
|
|
|
Capital expenditures (Capex) |
|
(5.3 |
) |
|
|
(4.3 |
) |
|
|
(17.3 |
) |
|
|
(16.4 |
) |
|
|
Proceeds and deposits related to asset sales and returns of investment |
|
0.4 |
|
|
|
7.1 |
|
|
|
1.8 |
|
|
|
7.7 |
|
|
|
Net repayment (borrowing) of loans by equity affiliates |
|
— |
|
|
|
(0.1 |
) |
|
|
0.8 |
|
|
|
(0.2 |
) |
|
|
Net Cash Provided by (Used for) Investing Activities |
$ |
(4.9 |
) |
|
$ |
2.7 |
|
|
$ |
(15.9 |
) |
|
$ |
(8.9 |
) |
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|||||||||
|
Net change in debt |
|
(0.9 |
) |
|
|
(1.4 |
) |
|
|
5.9 |
|
|
|
3.6 |
|
|
|
Cash dividends — common stock |
|
(3.4 |
) |
|
|
(2.9 |
) |
|
|
(12.8 |
) |
|
|
(11.8 |
) |
|
|
Shares issued for share-based compensation |
|
0.1 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.3 |
|
|
|
Shares repurchased (2) |
|
(3.0 |
) |
|
|
(4.6 |
) |
|
|
(12.2 |
) |
|
|
(15.4 |
) |
|
|
Distributions to noncontrolling interests |
|
(0.1 |
) |
|
|
— |
|
|
|
(0.3 |
) |
|
|
(0.2 |
) |
|
|
Net Cash Provided by (Used for) Financing Activities |
$ |
(7.4 |
) |
|
$ |
(8.8 |
) |
|
$ |
(19.1 |
) |
|
$ |
(23.5 |
) |
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
|
— |
|
|
|
(0.1 |
) |
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
$ |
(1.5 |
) |
|
$ |
2.5 |
|
|
$ |
(1.0 |
) |
|
$ |
(1.0 |
) |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
RECONCILIATION OF NON-GAAP MEASURES (1) |
|
|
|
|
|
|
|
|||||||||
|
Net Cash Provided by Operating Activities |
$ |
10.8 |
|
|
$ |
8.7 |
|
|
$ |
33.9 |
|
|
$ |
31.5 |
|
|
|
Less: Net decrease (increase) in operating working capital |
|
1.7 |
|
|
|
3.4 |
|
|
|
(1.0 |
) |
|
|
1.2 |
|
|
|
Cash Flow from |
$ |
9.1 |
|
|
$ |
5.3 |
|
|
$ |
34.9 |
|
|
$ |
30.3 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Net Cash Provided by Operating Activities |
$ |
10.8 |
|
|
$ |
8.7 |
|
|
$ |
33.9 |
|
|
$ |
31.5 |
|
|
|
Less: Capital expenditures |
|
5.3 |
|
|
|
4.3 |
|
|
|
17.3 |
|
|
|
16.4 |
|
|
|
Free Cash Flow |
$ |
5.5 |
|
|
$ |
4.4 |
|
|
$ |
16.6 |
|
|
$ |
15.0 |
|
|
|
Less: Net decrease (increase) in operating working capital |
|
1.7 |
|
|
|
3.4 |
|
|
|
(1.0 |
) |
|
|
1.2 |
|
|
|
Plus: Proceeds and deposits related to asset sales and returns of capital |
|
0.4 |
|
|
|
7.1 |
|
|
|
1.8 |
|
|
|
7.7 |
|
|
|
Plus: Net repayment (borrowing) of loans by equity affiliates |
|
— |
|
|
|
(0.1 |
) |
|
|
0.8 |
|
|
|
(0.2 |
) |
|
|
Adjusted Free Cash Flow |
$ |
4.2 |
|
|
$ |
8.0 |
|
|
$ |
20.2 |
|
|
$ |
21.3 |
|
|
|
(1) Totals may not match sum of parts due to presentation in billions. |
||||||||||||||||
|
(2) Includes |
||||||||||||||||
| Attachment 4 | ||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
(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 |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
$ |
1,258 |
|
|
|
$ |
1,420 |
|
|
|
$ |
5,815 |
|
|
|
$ |
7,602 |
|
||||||||||||||||||||||||||||
|
Int'l Upstream |
|
|
|
1,777 |
|
|
|
|
2,884 |
|
|
|
|
7,007 |
|
|
|
|
11,000 |
|
||||||||||||||||||||||||||||
|
|
|
|
|
230 |
|
|
|
|
(348 |
) |
|
|
|
1,375 |
|
|
|
|
531 |
|
||||||||||||||||||||||||||||
|
Int'l Downstream |
|
|
|
593 |
|
|
|
|
100 |
|
|
|
|
1,647 |
|
|
|
|
1,196 |
|
||||||||||||||||||||||||||||
|
All Other |
|
|
|
(1,088 |
) |
|
|
|
(817 |
) |
|
|
|
(3,545 |
) |
|
|
|
(2,668 |
) |
||||||||||||||||||||||||||||
|
Net Income (Loss) Attributable to |
$ |
2,770 |
|
|
|
$ |
3,239 |
|
|
|
$ |
12,299 |
|
|
|
$ |
17,661 |
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
SPECIAL ITEMS |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Asset sale gains |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
172 |
|
$ |
(57 |
) |
$ |
115 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
||||||||||||
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(325 |
) |
|
80 |
|
|
(245 |
) |
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
Severance |
|
— |
|
|
— |
|
|
— |
|
|
(240 |
) |
|
57 |
|
|
(183 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(240 |
) |
|
57 |
|
|
(183 |
) |
||||||||||||
|
Legal reserves |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(130 |
) |
|
— |
|
|
(130 |
) |
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
Int'l Upstream |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Write-offs & impairments |
|
— |
|
|
— |
|
|
— |
|
|
(164 |
) |
|
39 |
|
|
(125 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(164 |
) |
|
39 |
|
|
(125 |
) |
||||||||||||
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(88 |
) |
|
18 |
|
|
(70 |
) |
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
Severance |
|
— |
|
|
— |
|
|
— |
|
|
(197 |
) |
|
78 |
|
|
(119 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(197 |
) |
|
78 |
|
|
(119 |
) |
||||||||||||
|
Tax items |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(55 |
) |
|
(55 |
) |
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Write-offs & impairments |
|
— |
|
|
— |
|
|
— |
|
|
(118 |
) |
|
28 |
|
|
(90 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(118 |
) |
|
28 |
|
|
(90 |
) |
||||||||||||
|
Legal reserves |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(226 |
) |
|
56 |
|
|
(170 |
) |
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
Severance |
|
— |
|
|
— |
|
|
— |
|
|
(247 |
) |
|
59 |
|
|
(188 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(247 |
) |
|
59 |
|
|
(188 |
) |
||||||||||||
|
Int'l Downstream |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Write-offs & impairments |
|
— |
|
|
— |
|
|
— |
|
|
(243 |
) |
|
58 |
|
|
(185 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(243 |
) |
|
58 |
|
|
(185 |
) |
||||||||||||
|
Severance |
|
— |
|
|
— |
|
|
— |
|
|
(22 |
) |
|
5 |
|
|
(17 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(22 |
) |
|
5 |
|
|
(17 |
) |
||||||||||||
|
All Other |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Pension settlement & curtailment costs (including |
|
(168 |
) |
|
40 |
|
|
(128 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(294 |
) |
|
71 |
|
|
(223 |
) |
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(51 |
) |
|
11 |
|
|
(40 |
) |
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
Severance |
|
— |
|
|
— |
|
|
— |
|
|
(274 |
) |
|
66 |
|
|
(208 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(274 |
) |
|
66 |
|
|
(208 |
) |
||||||||||||
|
Fair value adjustment of |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
65 |
|
|
— |
|
|
65 |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||||
|
Total Special Items |
$ |
(168 |
) |
$ |
40 |
|
$ |
(128 |
) |
$ |
(1,505 |
) |
$ |
390 |
|
$ |
(1,115 |
) |
$ |
(877 |
) |
$ |
124 |
|
$ |
(753 |
) |
$ |
(1,505 |
) |
$ |
390 |
|
$ |
(1,115 |
) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
FOREIGN CURRENCY EFFECTS |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Int'l Upstream |
|
|
$ |
(125 |
) |
|
|
$ |
597 |
|
|
|
$ |
(408 |
) |
|
|
$ |
395 |
|
||||||||||||||||||||||||||||
|
Int'l Downstream |
|
|
|
9 |
|
|
|
|
126 |
|
|
|
|
(48 |
) |
|
|
|
126 |
|
||||||||||||||||||||||||||||
|
All Other |
|
|
|
(14 |
) |
|
|
|
(1 |
) |
|
|
|
(13 |
) |
|
|
|
(1 |
) |
||||||||||||||||||||||||||||
|
Total Foreign Currency Effects |
|
$ |
(130 |
) |
|
|
$ |
722 |
|
|
|
$ |
(469 |
) |
|
|
$ |
520 |
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
ADJUSTED EARNINGS/(LOSS) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
$ |
1,258 |
|
|
|
$ |
1,603 |
|
|
|
$ |
6,075 |
|
|
|
$ |
7,785 |
|
||||||||||||||||||||||||||||
|
Int'l Upstream |
|
|
|
1,902 |
|
|
|
|
2,531 |
|
|
|
|
7,540 |
|
|
|
|
10,849 |
|
||||||||||||||||||||||||||||
|
|
|
|
|
230 |
|
|
|
|
(70 |
) |
|
|
|
1,545 |
|
|
|
|
809 |
|
||||||||||||||||||||||||||||
|
Int'l Downstream |
|
|
|
584 |
|
|
|
|
176 |
|
|
|
|
1,695 |
|
|
|
|
1,272 |
|
||||||||||||||||||||||||||||
|
All Other |
|
|
|
(946 |
) |
|
|
|
(608 |
) |
|
|
|
(3,334 |
) |
|
|
|
(2,459 |
) |
||||||||||||||||||||||||||||
|
Total Adjusted Earnings/(Loss) |
$ |
3,028 |
|
|
|
$ |
3,632 |
|
|
|
$ |
13,521 |
|
|
|
$ |
18,256 |
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Total Adjusted Earnings/(Loss) per share |
$ |
1.52 |
|
|
|
$ |
2.06 |
|
|
|
$ |
7.29 |
|
|
|
$ |
10.05 |
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
(1) Adjusted Earnings/(Loss) is defined as Net Income (loss) attributable to |
||||||||||||||||||||||||||||||||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260130488543/en/
Source: