
Imperial Oil (IMO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
7.8B
Gross Profit
1.1B
13.65%
Operating Income
880.3M
11.28%
Net Income
683.6M
8.76%
EPS (Diluted)
$1.86
Balance Sheet Metrics
Total Assets
31.8B
Total Liabilities
13.8B
Shareholders Equity
18.0B
Debt to Equity
0.77
Cash Flow Metrics
Operating Cash Flow
1.1B
Free Cash Flow
716.0M
Revenue & Profitability Trend
Imperial Oil Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 35.2B | 48.3B | 57.2B | 35.6B | 20.5B |
Cost of Goods Sold | 30.1B | 41.2B | 47.0B | 31.5B | 22.1B |
Gross Profit | 5.1B | 7.1B | 10.2B | 4.1B | -1.6B |
Gross Margin % | 14.5% | 14.7% | 17.8% | 11.6% | -7.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 682.9M | 939.0M | 899.0M | 826.0M | 862.0M |
Other Operating Expenses | 2.2M | 5.0M | 5.0M | 32.0M | 13.0M |
Total Operating Expenses | 685.0M | 944.0M | 904.0M | 858.0M | 875.0M |
Operating Income | 4.4B | 6.2B | 9.3B | 3.3B | -2.4B |
Operating Margin % | 12.5% | 12.8% | 16.2% | 9.1% | -11.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 29.5M | 69.0M | 60.0M | 54.0M | 64.0M |
Other Non-Operating Income | 124.6M | 267.0M | 257.0M | 82.0M | 104.0M |
Pre-tax Income | 4.5B | 6.4B | 9.5B | 3.3B | -2.4B |
Income Tax | 1.0B | 1.5B | 2.1B | 804.0M | -551.0M |
Effective Tax Rate % | 23.2% | 23.2% | 22.6% | 24.5% | 0.0% |
Net Income | 3.5B | 4.9B | 7.3B | 2.5B | -1.9B |
Net Margin % | 9.8% | 10.1% | 12.8% | 7.0% | -9.0% |
Key Metrics | |||||
EBITDA | 5.8B | 8.1B | 11.2B | 5.2B | 825.0M |
EPS (Basic) | $9.05 | $8.51 | $11.47 | $3.48 | $-2.53 |
EPS (Diluted) | $9.03 | $8.49 | $11.44 | $3.48 | $-2.53 |
Basic Shares Outstanding | 366651309 | 761318220 | 929818657 | 1035053735 | 1068390900 |
Diluted Shares Outstanding | 366651309 | 761318220 | 929818657 | 1035053735 | 1068390900 |
Income Statement Trend
Imperial Oil Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 705.2M | 864.0M | 3.7B | 2.2B | 771.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 4.1B | 4.5B | 4.7B | 3.9B | 1.9B |
Inventory | 1.9B | 3.0B | 2.3B | 1.8B | 1.8B |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 6.7B | 8.3B | 10.7B | 7.8B | 4.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 239.2M | 332.0M | 332.0M | 332.0M | 332.0M |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.5B | 1.4B | 1.8B | 1.4B | 1.2B |
Total Non-Current Assets | 24.2B | 32.9B | 32.8B | 33.0B | 33.5B |
Total Assets | 30.9B | 41.2B | 43.5B | 40.8B | 38.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 4.1B | 5.0B | 5.7B | 4.8B | 2.8B |
Short-term Debt | 13.7M | 121.0M | 122.0M | 122.0M | 227.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 532.3M | 726.0M | - | - | - |
Total Current Liabilities | 5.0B | 6.6B | 8.9B | 5.6B | 3.4B |
Non-Current Liabilities | |||||
Long-term Debt | 3.0B | 4.1B | 4.2B | 5.2B | 5.1B |
Deferred Tax Liabilities | 3.3B | 4.5B | 4.7B | 4.5B | 4.2B |
Other Non-Current Liabilities | 86.4M | 132.0M | 163.0M | 596.0M | 179.0M |
Total Non-Current Liabilities | 9.0B | 12.4B | 12.2B | 13.5B | 13.2B |
Total Liabilities | 14.0B | 19.0B | 21.1B | 19.0B | 16.6B |
Equity | |||||
Common Stock | 678.6M | 992.0M | 1.1B | 1.3B | 1.4B |
Retained Earnings | 16.4B | 21.9B | 21.8B | 21.7B | 22.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 16.9B | 22.2B | 22.4B | 21.7B | 21.4B |
Key Metrics | |||||
Total Debt | 3.0B | 4.2B | 4.3B | 5.3B | 5.3B |
Working Capital | 1.7B | 1.7B | 1.8B | 2.3B | 1.1B |
Balance Sheet Composition
Imperial Oil Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 3.5B | 4.9B | 7.3B | 2.5B | -1.9B |
Depreciation & Amortization | 1.4B | 1.9B | 1.9B | 2.0B | 3.3B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -234.1M | -370.0M | -391.0M | 115.0M | -229.0M |
Operating Cash Flow | 4.4B | 6.1B | 8.8B | 5.3B | 919.0M |
Investing Activities | |||||
Capital Expenditures | -1.3B | -1.8B | -1.5B | -1.1B | -868.0M |
Acquisitions | - | - | - | - | - |
Investment Purchases | 0 | 0 | -6.0M | 0 | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -1.3B | -1.7B | -618.0M | -1.0B | -802.0M |
Financing Activities | |||||
Share Repurchases | -1.9B | -3.8B | -6.4B | -2.2B | -274.0M |
Dividends Paid | -891.8M | -1.1B | -851.0M | -706.0M | -649.0M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | -15.8M | -22.0M | -1.0B | -20.0M | -20.0M |
Financing Cash Flow | -2.9B | -4.9B | -8.3B | -3.1B | -943.0M |
Free Cash Flow | 3.0B | 1.9B | 9.0B | 4.4B | -70.0M |
Net Change in Cash | 218.3M | -481.0M | -122.0M | 1.2B | -826.0M |
Cash Flow Trend
Imperial Oil Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.59
Forward P/E
14.85
Price to Book
1.68
Price to Sales
0.85
PEG Ratio
-1.06
Profitability Ratios
Profit Margin
9.48%
Operating Margin
10.90%
Return on Equity
19.21%
Return on Assets
8.64%
Financial Health
Current Ratio
1.58
Debt to Equity
17.01
Beta
1.22
Per Share Data
EPS (TTM)
$6.56
Book Value per Share
$49.11
Revenue per Share
$96.11
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
imo | 42.2B | 12.59 | 1.68 | 19.21% | 9.48% | 17.01 |
Exxon Mobil | 455.0B | 15.16 | 1.73 | 11.83% | 9.40% | 14.44 |
Chevron | 306.3B | 19.56 | 1.79 | 8.96% | 7.25% | 20.01 |
TotalEnergies SE | 127.6B | 9.70 | 1.09 | 11.71% | 7.25% | 49.73 |
Suncor Energy | 48.5B | 11.06 | 1.08 | 13.68% | 12.04% | 32.99 |
Cenovus Energy | 27.1B | 14.38 | 0.92 | 9.00% | 5.12% | 35.65 |
Financial data is updated regularly. All figures are in the company's reporting currency.