Stocks IMO Financial statements
Financial statementsIMPERIAL OIL LTD financial statements
Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data IMPERIAL OIL LTD files with the SEC in its annual reports.
In CAD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22,388 | 37,590 | 59,670 | 50,969 | 51,532 | 47,078 | ||||
| Research and development | 152 | 111 | 110 | 133 | 105 | 89 | 74 | 84 | 118 | 134 |
| Selling, general and administrative | 882 | 857 | 945 | 1,386 | ||||||
| Interest expense | 72 | 78 | 108 | 93 | 64 | 54 | 60 | 69 | 41 | 12 |
| Pre-tax income | 2,444 | 582 | 3,073 | 2,046 | -2,408 | 3,283 | 9,484 | 6,369 | 6,239 | 4,262 |
| Income tax | 279 | 92 | 759 | -154 | -551 | 804 | 2,144 | 1,480 | 1,449 | 994 |
| Net income | 2,165 | 490 | 2,314 | 2,200 | -1,857 | 2,479 | 7,340 | 4,889 | 4,790 | 3,268 |
| EPS, basic | 2.55 | 0.58 | 2.87 | 2.88 | -2.53 | 3.48 | 11.47 | 8.51 | 9.05 | 6.50 |
| EPS, diluted | 2.55 | 0.58 | 2.86 | 2.88 | -2.53 | 3.48 | 11.44 | 8.49 | 9.03 | 6.48 |
| Shares, basic (weighted) | 848 | 843 | 808 | 763 | 735 | 712 | 640 | 575 | 529 | 503 |
| Shares, diluted (weighted) | 851 | 846 | 810 | 765 | 735 | 713 | 642 | 576 | 531 | 504 |
| Dividend per share | 0.59 | 0.63 | 0.73 | 0.85 | 0.88 | 1.03 | 1.46 | 1.94 | 2.40 | 2.88 |
Balance sheet
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 391 | 1,195 | 988 | 1,718 | 771 | 2,153 | 3,749 | 864 | 979 | 1,142 |
| Receivables | 2,023 | 2,712 | 2,529 | 2,699 | 1,919 | 3,869 | 4,719 | 4,482 | 5,758 | 4,371 |
| Total current assets | 3,831 | 5,407 | 5,355 | 6,329 | 4,524 | 7,813 | 10,736 | 8,298 | 9,354 | 8,417 |
| Property, plant and equipment | 36,333 | 34,473 | 34,225 | 34,203 | 32,034 | 31,240 | 30,506 | 30,835 | 30,807 | 30,863 |
| Lease right-of-use assets | 260 | 188 | 245 | 245 | 196 | 240 | 285 | |||
| Goodwill | 186 | 186 | 186 | 186 | 166 | 166 | 166 | 166 | 166 | 166 |
| Other non-current assets | 274 | 670 | 833 | 578 | 526 | 806 | 1,223 | 838 | 1,527 | 1,760 |
| Total assets | 41,654 | 41,601 | 41,456 | 42,187 | 38,031 | 40,782 | 43,524 | 41,199 | 42,938 | 42,309 |
| Accounts payable | 3,193 | 3,877 | 3,688 | 4,260 | 3,153 | 5,184 | 6,194 | 6,231 | 6,907 | 6,595 |
| Short-term debt | 202 | 202 | 202 | 229 | 227 | 122 | 122 | 121 | 19 | 19 |
| Total current liabilities | 3,883 | 4,136 | 3,955 | 4,595 | 3,380 | 5,554 | 8,898 | 6,603 | 7,007 | 6,616 |
| Long-term debt | 4,447 | 4,447 | 4,447 | 4,447 | 4,447 | 4,447 | 3,447 | 3,447 | 3,447 | 3,447 |
| Lease liabilities | 0 | 143 | 95 | 147 | 151 | 111 | 144 | 149 | ||
| Other non-current liabilities | 3,656 | 3,780 | 2,943 | 3,637 | 4,100 | 3,897 | 3,467 | 3,851 | 3,870 | 4,959 |
| Total liabilities | 16,633 | 17,166 | 16,967 | 17,911 | 16,613 | 19,047 | 21,111 | 18,977 | 19,465 | 20,055 |
| Total debt | 4,447 | 4,447 | 4,447 | 4,447 | 4,447 | 4,447 | 3,447 | 3,447 | 3,447 | 3,447 |
| Retained earnings | 25,352 | 24,714 | 24,560 | 24,812 | 22,050 | 21,660 | 21,846 | 21,907 | 22,745 | 21,373 |
| Other comprehensive income | -1,897 | -1,815 | -1,517 | -1,911 | -1,989 | -1,177 | -512 | -677 | -214 | -14 |
| Shareholders' equity | 21,418 | 21,735 | 22,413 | 22,222 | 23,473 | 22,254 | ||||
| Total equity | 25,021 | 24,435 | 24,489 | 24,276 | 21,418 | 21,735 | 22,413 | 22,222 | 23,473 | 22,254 |
| Total liabilities and equity | 41,654 | 41,601 | 41,456 | 42,187 | 38,031 | 40,782 | 43,524 | 41,199 | 42,938 | 42,309 |
| Shares outstanding | 848 | 831 | 783 | 744 | 734 | 678 | 584 | 536 | 509 | 484 |
Cash flow statement
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2,165 | 490 | 2,314 | 2,200 | -1,857 | 2,479 | 7,340 | 4,889 | 4,790 | 3,268 |
| Depreciation and amortization | 1,628 | 2,172 | 1,555 | 1,598 | 3,293 | 1,977 | 1,897 | 1,907 | 1,983 | 2,579 |
| Stock-based compensation | 83 | 14 | 32 | 34 | 2 | 89 | 103 | 52 | 116 | 212 |
| Deferred income tax | 79 | 150 | 773 | -294 | -524 | 93 | -84 | -76 | -137 | -131 |
| Change in receivables | -442 | -689 | 224 | -170 | 780 | -1,950 | -862 | 237 | -1,276 | 1,387 |
| Change in payables | 237 | 678 | -764 | 1,010 | -1,087 | 2,020 | 948 | 81 | 616 | -346 |
| Cash from operations | 2,015 | 2,763 | 3,922 | 4,429 | 798 | 5,476 | 10,482 | 3,734 | 5,981 | 6,708 |
| Capital expenditures | -1,073 | -993 | -1,491 | -1,636 | -868 | -1,108 | -1,526 | -1,785 | -1,867 | -2,005 |
| Purchases of investments | -1 | -1 | 0 | 0 | -6 | 0 | 0 | -4 | ||
| Cash from investing | 1,947 | -781 | -1,559 | -1,704 | -802 | -1,012 | -618 | -1,694 | -1,825 | -1,892 |
| Debt issued | 495 | |||||||||
| Debt repaid | -2,000 | 0 | 0 | -1,000 | 0 | 0 | ||||
| Stock issued | 0 | 0 | ||||||||
| Share buybacks | -627 | -1,971 | -1,373 | -274 | -2,245 | -6,395 | -3,800 | -2,681 | -3,234 | |
| Dividends paid | -492 | -524 | -572 | -631 | -649 | -706 | -851 | -1,103 | -1,238 | -1,401 |
| Cash from financing | -3,774 | -1,178 | -2,570 | -1,995 | -943 | -3,082 | -8,268 | -4,925 | -4,041 | -4,653 |
| Net change in cash | 188 | 804 | -207 | 730 | -947 | 1,382 | 1,596 | -2,885 | 115 | 163 |
| Free cash flow | 942 | 1,770 | 2,431 | 2,793 | -70 | 4,368 | 8,956 | 1,949 | 4,114 | 4,703 |
| Interest paid | 73 | 76 | 110 | 91 | 62 | 43 | 60 | 69 | 42 | 28 |
| Income taxes paid | -231 | -82 | 145 | -42 | -58 | 374 | 4,153 | 1,771 | 1,435 |
Key metrics
Profitability
| Metric | Value | How it is calculated |
|---|---|---|
| Pre-tax margin | 10.5% | Pre-tax income / revenue. |
| Net margin | 8.0% | Net income / revenue. |
| FCF margin | 9.7% | Free cash flow (cash from operations - capital expenditures) / revenue. |
| Operating cash flow margin | 13.8% | Cash from operations / revenue. |
| Effective tax rate | 23.3% | Income tax / pre-tax income, when pre-tax income is positive. |
| Return on equity (ROE) | 17.0% | Net income / average shareholders' equity (opening and closing). Not shown when equity is negative. |
| Return on assets (ROA) | 8.7% | Net income / average total assets. |
| SG&A / revenue | 2.7% | Selling, general and administrative expense / revenue. |
| Capex / revenue | 4.1% | Capital expenditures / revenue. |
| D&A / revenue | 5.0% | Depreciation and amortization / revenue. |
Growth
| Metric | Value | How it is calculated |
|---|---|---|
| Revenue growth, 1y | -8.6% | Revenue vs the same period a year earlier. Only from a positive base. |
| Revenue CAGR, 3y | -7.6% | Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Revenue CAGR, 5y | 16.0% | Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Net income growth, 1y | -31.8% | Net income vs the same period a year earlier. Only from a positive base. |
| Net income CAGR, 3y | -23.6% | Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| EPS growth, 1y | -28.2% | EPS vs the same period a year earlier. Only from a positive base. |
| EPS CAGR, 3y | -17.3% | Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Operating cash flow growth, 1y | 12.2% | Operating cash flow vs the same period a year earlier. Only from a positive base. |
| Operating cash flow CAGR, 3y | -13.8% | Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Operating cash flow CAGR, 5y | 53.1% | Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Free cash flow growth, 1y | 14.3% | Free cash flow vs the same period a year earlier. Only from a positive base. |
| Free cash flow CAGR, 3y | -19.3% | Compound annual growth of free cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Dividend per share growth, 1y | 20.0% | Dividend per share vs the same period a year earlier. Only from a positive base. |
| Dividend per share CAGR, 3y | 25.4% | Compound annual growth of dividend per share over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Dividend per share CAGR, 5y | 26.8% | Compound annual growth of dividend per share over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Book value growth, 1y | -5.2% | Book value vs the same period a year earlier. Only from a positive base. |
| Book value CAGR, 3y | -0.2% | Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Book value CAGR, 5y | 0.8% | Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Total assets growth, 1y | -1.5% | Total assets vs the same period a year earlier. Only from a positive base. |
| Total assets CAGR, 3y | -0.9% | Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Total assets CAGR, 5y | 2.2% | Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Share count change, 1y | -5.0% | Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution. |
| Share count change per year, 3y | -7.7% | Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution. |
| Share count change per year, 5y | -7.3% | Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution. |
Balance sheet health
| Metric | Value | How it is calculated |
|---|---|---|
| Current ratio | 1.38x | Current assets / current liabilities. |
| Quick ratio | 1.09x | (Cash + short-term investments + receivables) / current liabilities. |
| Cash ratio | 0.28x | (Cash + short-term investments) / current liabilities. |
| Debt / equity | 0.14x | Total debt / shareholders' equity. Not shown when equity is negative. |
| Debt / assets | 7.2% | Total debt / total assets. |
| Liabilities / assets | 48.7% | Total liabilities / total assets. |
| Net debt | CA$608.0M | Total debt - cash - short-term investments. Negative means more cash than debt. |
| Working capital | CA$3.81B | Current assets - current liabilities. |
| Goodwill and intangibles / assets | 0.3% | (Goodwill + intangible assets) / total assets. |
| Tangible book value | CA$24.38B | Shareholders' equity - goodwill - intangible assets. |
Efficiency
| Metric | Value | How it is calculated |
|---|---|---|
| Asset turnover | 1.08x | Revenue / average total assets. |
| Fixed asset turnover | 1.68x | Revenue / average property, plant and equipment. |
| Receivables turnover | 6.34x | Revenue / average receivables. |
| Days sales outstanding | 58 days | 365 x average receivables / revenue. |
| FCF conversion | 121.0% | Free cash flow / net income, when net income is positive. |
| Capex / operating cash flow | 29.8% | Capital expenditures / cash from operations, when that is positive. |
Per share
| Metric | Value | How it is calculated |
|---|---|---|
| EPS, diluted | CA$8.58 | Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS. |
| Revenue per share | CA$106.90 | Revenue / diluted weighted shares. |
| FCF per share | CA$10.38 | Free cash flow / diluted weighted shares. |
| Operating cash flow per share | CA$14.80 | Cash from operations / diluted weighted shares. |
| Book value per share | CA$50.71 | Shareholders' equity / shares outstanding (diluted weighted shares when not reported). |
| Tangible book per share | CA$50.37 | Tangible book value / shares outstanding. |
| Cash per share | CA$5.87 | (Cash + short-term investments) / shares outstanding. |
| Payout ratio | 36.0% | Dividends paid / net income, when net income is positive. |
| Dividends / FCF | 29.8% | Dividends paid / free cash flow, when free cash flow is positive. |
| Buybacks / FCF | 64.4% | Share buybacks / free cash flow, when free cash flow is positive. |
What was IMPERIAL OIL LTD's revenue in fiscal 2025?
IMPERIAL OIL LTD reported revenue of CA$47.08B for fiscal 2025, 8.6% lower than the year before.
Was IMPERIAL OIL LTD profitable in fiscal 2025?
Yes. Net income was CA$3.27B, a net margin of 6.9%.
How much free cash flow did IMPERIAL OIL LTD generate in fiscal 2025?
Cash from operations of CA$6.71B minus capital expenditures of CA$2.01B left free cash flow of CA$4.70B.