Imperial Oil Limited
Imperial Oil Limited
IMO
Valuace
83
Růst
93
Zdraví
70
Cena
$ 128.85
Dnes
+1.70 (1.77%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues47.0447.0448.7950.7057.2337.5920.5532.1933.3027.4523.4025.1934.6731.3029.7230.7124.95
Cost of Revenues37.0537.0541.7441.6847.0431.4722.1229.0629.2226.0221.9722.1729.2426.5523.6923.0519.00
Gross Profit9.999.997.059.0210.196.12-1.573.134.081.441.433.025.434.756.027.665.95
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues12.7211.6110.8411.8711.9112.5312.6811.6812.3913.22
Cost of Revenues7.4110.319.369.9710.1410.7410.999.8810.4810.89
Gross Profit5.301.301.481.901.771.791.691.801.912.33
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.940.880.780.740.900.910.891.131.121.081.081.081.171.07
Depreciation & Amortization2.582.582.141.911.901.983.271.601.512.171.631.451.101.110.760.760.75
Total Operating Expenses5.745.740.941.030.890.820.750.950.931.081.221.191.141.211.163.253.13
Operating Income4.254.256.117.999.2937.59-2.452.043.150.360.201.834.293.544.864.412.96
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.080.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.250.26
Depreciation & Amortization0.660.910.480.530.530.510.460.490.490.48
Total Operating Expenses4.560.650.260.270.250.220.220.250.250.26
Operating Income0.740.651.221.641.521.571.471.551.662.07
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.190.000.000.000.000.000.000.000.010.000.000.070.000.000.00
Interest Expense0.000.000.040.070.060.050.060.090.110.080.070.040.000.010.000.000.01
Other Expense0.010.010.13-1.630.20-34.310.040.010.030.302.310.130.740.210.140.000.15
IBT4.264.266.236.379.483.28-2.412.053.070.582.441.925.023.744.994.412.95
Income Tax Expense0.990.991.451.482.140.80-0.55-0.150.760.090.280.801.240.911.231.040.74
Net Income3.273.274.794.897.342.48-1.862.202.310.492.171.123.792.833.773.372.21
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.070.050.040.040.000.00
Interest Expense-0.010.010.000.000.000.010.010.010.020.02
Other Expense-0.120.050.020.050.060.030.020.02-0.32-0.45
IBT0.630.701.241.691.571.601.491.571.742.10
Income Tax Expense0.140.160.300.400.350.370.360.380.380.50
Net Income0.490.540.951.291.221.231.131.201.371.60
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$8.49$11.47$3.48$-2.53$2.88$2.87$0.58$2.55$1.32$4.47$3.34$4.44$3.98$2.61
EPS Diluted$0.00$0.00$0.00$8.49$11.44$3.48$-2.53$2.88$2.86$0.58$2.55$1.32$4.45$3.32$4.42$3.95$2.59
Shares Outstanding0.500.500.530.580.640.710.740.760.810.840.850.850.850.850.850.850.85
Diluted Shares Outstanding0.500.500.530.580.640.710.740.770.810.850.850.850.850.850.850.850.85
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.47$2.77
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.47$2.76
Shares Outstanding0.500.500.510.510.510.530.540.540.550.58
Diluted Shares Outstanding0.500.510.510.510.520.530.540.540.550.58
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents2.020.980.863.752.150.771.720.991.200.390.200.220.270.481.200.27
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments2.020.980.863.752.150.771.720.991.200.390.200.220.270.481.200.27
Accounts Receivable6.075.764.484.723.871.922.702.532.712.021.581.542.081.982.292.00
Inventory2.912.622.952.271.791.831.911.841.501.421.611.501.371.111.000.77
Other Current Assets0.000.000.000.750.690.670.620.540.430.470.270.310.560.530.590.50
Total Current Assets11.009.358.3010.747.814.526.335.365.413.833.673.574.294.095.083.54
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents2.391.760.981.492.021.180.862.722.382.24
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments2.391.760.981.492.021.180.862.722.382.24
Accounts Receivable5.605.775.765.526.075.204.485.394.594.28
Inventory2.672.872.622.392.913.152.952.652.332.75
Other Current Assets0.000.000.000.000.000.000.000.000.000.00
Total Current Assets10.6610.419.359.4111.009.538.3010.769.299.27
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment30.8430.8131.0330.5131.2432.0334.2034.2334.4736.3337.8035.5731.3223.9219.1615.91
Goodwill0.170.170.170.170.170.170.190.190.190.190.220.220.220.200.200.20
Intangible Assets0.000.000.001.220.810.530.580.830.670.270.060.060.060.060.060.06
Long-Term Investments1.080.821.060.890.760.780.890.860.871.031.411.411.331.090.920.87
Other Long-Term Assets1.291.790.36-3.49-3.74-3.65-4.14-4.26-3.58-3.79-0.27-0.31-0.56-0.53-0.59-0.50
Total Long-Term Assets33.1433.5832.9032.7932.9733.5135.8636.1036.1937.8239.5037.2632.9325.2720.3517.04
Total Assets44.1442.9441.2043.5240.7838.0342.1941.4641.6041.6543.1740.8337.2229.3625.4320.58
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment30.6730.6730.8130.8330.8430.8430.8430.3830.4830.44
Goodwill0.170.170.170.170.170.170.170.170.170.17
Intangible Assets0.000.000.000.000.000.000.000.170.170.17
Long-Term Investments1.091.080.821.071.081.081.061.051.001.00
Other Long-Term Assets1.591.571.791.062.130.900.841.231.191.24
Total Long-Term Assets33.5233.4833.5833.1233.1432.9832.9032.8332.8432.84
Total Assets44.1843.8942.9442.5344.1442.5141.2043.5942.1342.12
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable7.285.644.676.195.183.154.263.693.883.192.993.974.524.254.323.47
Short-Term Debt0.220.020.230.120.120.230.230.200.200.201.951.981.840.470.360.23
Other Current Liabilities0.280.741.002.580.253.150.110.073.883.192.993.974.524.254.323.47
Current Liabilities7.877.016.608.905.553.384.603.964.143.885.395.987.095.915.954.58
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable6.717.025.645.857.286.594.676.955.645.65
Short-Term Debt0.020.020.120.220.220.200.210.230.230.22
Other Current Liabilities0.000.000.640.410.190.301.020.180.180.18
Current Liabilities6.737.047.016.527.877.116.607.776.236.56
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt3.454.144.124.185.205.055.104.985.015.036.564.914.441.180.840.53
Capital Leases0.710.690.780.740.750.610.660.530.560.590.610.170.130.143.882.75
Def. Tax Liability4.384.600.004.714.544.184.725.094.254.064.193.843.071.921.441.55
Total Liabilities20.2019.4718.9821.1119.0516.6117.9116.9717.1716.6319.7518.3017.6912.9912.119.40
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt4.134.134.144.154.154.114.124.144.154.16
Capital Leases0.680.690.690.700.710.740.780.690.700.72
Def. Tax Liability4.574.574.604.404.384.434.514.534.634.69
Total Liabilities19.1819.4819.4718.8920.2019.4018.9819.7818.3018.68
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.990.940.991.081.251.361.381.451.541.571.571.571.571.571.531.51
Retained Earnings23.5922.7521.9121.8521.6622.0524.8124.5624.7125.3523.6923.0219.6817.2714.0311.09
Comprehensive Income-0.65-0.21-0.68-0.51-1.18-1.99-1.91-1.52-1.82-1.90-1.83-2.06-1.72-2.46-2.24-1.42
Total Common Equity23.9423.4722.2222.4121.7421.4224.2824.4924.4425.0223.4322.5319.5216.3813.3211.18
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock0.940.940.940.970.990.990.991.051.081.08
Retained Earnings24.2523.6722.7523.3123.5922.7821.9123.2223.2222.84
Comprehensive Income-0.19-0.20-0.21-0.64-0.65-0.66-0.68-0.46-0.47-0.48
Total Common Equity25.0024.4123.4723.6423.9423.1122.2223.8123.8323.44
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt4.374.164.354.315.325.285.335.185.215.238.526.896.291.651.210.76
Book Value23.9423.4722.2222.4121.7421.4224.2824.4924.4425.0223.4322.5319.5216.3813.3211.18
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value25.0024.4123.4723.6423.9423.1122.2223.8123.8323.44
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income5.793.274.794.897.342.48-1.862.202.310.492.171.123.792.833.773.372.21
Depreciation & Amortization2.092.580.000.001.900.000.000.001.512.171.631.451.101.110.760.760.75
Stock-Based Compensation0.050.000.000.00-1.900.000.000.00-0.01-0.22-2.24-0.04-0.70-0.15-0.09-3.570.00
Change Working Capital-1.300.67-0.50-2.701.490.36-0.340.81-0.87-0.530.03-0.83-0.83-0.600.040.480.19
Change In Accounts Receivable-1.491.39-1.280.24-0.86-1.950.78-0.170.22-0.69-0.44-0.040.55-0.070.30-0.30-0.29
Change In Accounts Payable1.76-0.350.620.080.952.02-1.091.01-0.760.680.24-1.03-0.550.19-0.070.850.65
Change In Inventories-0.58-0.290.34-0.69-0.480.050.08-0.07-0.34-0.080.20-0.17-0.13-0.26-0.11-0.230.04
Other Non-cash Items5.250.341.691.631.732.543.511.660.170.530.320.09-0.08-0.38-0.423.37-0.10
Cash from Operations7.680.000.003.7310.485.480.804.433.922.762.022.174.413.294.684.493.21
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.490.540.951.291.231.241.131.201.371.60
Depreciation & Amortization0.660.910.480.530.000.510.460.490.490.48
Stock-Based Compensation0.000.000.000.000.000.000.000.000.050.00
Change Working Capital0.660.200.05-0.230.14-0.310.12-0.45-0.640.41
Change In Accounts Receivable0.790.440.17-0.01-0.240.55-0.87-0.720.91-0.81
Change In Accounts Payable-0.150.00-0.320.110.55-1.310.670.71-0.931.31
Change In Inventories0.03-0.270.20-0.25-0.220.500.25-0.20-0.30-0.33
Other Non-cash Items0.030.35-0.01-0.030.380.00-0.010.001.280.51
Cash from Operations0.000.000.000.000.000.000.000.001.312.36
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-2.44-2.00-1.87-1.79-1.53-1.11-0.87-1.64-1.49-0.99-1.07-2.99-5.29-6.30-5.48-3.92-3.86
Acquisitions0.070.100.000.000.000.000.000.000.000.000.000.000.00-1.600.000.000.00
Investments-0.060.000.000.00-0.010.000.000.000.000.000.00-0.03-0.120.000.000.000.00
Sales of Investment0.020.020.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.120.000.000.090.910.100.07-0.07-0.070.213.020.140.850.160.240.330.15
Cash from Investing-2.320.000.00-1.69-0.62-1.01-0.80-1.70-1.56-0.781.95-2.88-4.56-7.74-5.24-3.59-3.71
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.63-0.50-0.47-0.40-0.42-0.49-0.46-0.50-0.47-0.39
Acquisitions0.070.000.000.000.000.000.000.000.060.01
Investments0.000.000.000.000.000.000.000.00-0.09-0.01
Sales of Investment0.000.000.000.000.000.000.000.010.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.090.01
Cash from Investing0.000.000.000.000.000.000.000.00-0.41-0.38
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.020.000.00-0.02-1.02-0.02-0.02-0.03-0.03-0.03-2.03-0.02-0.01-0.010.000.000.00
Debt Issued0.134.16-0.200.070.010.06-0.030.180.000.00-1.251.650.614.650.440.450.76
Issuance of Common Stock0.010.000.000.000.000.000.000.000.000.000.000.000.000.000.040.020.00
Repurchase of Common Stock-3.80-3.23-2.68-3.80-6.40-2.25-0.27-1.37-1.97-0.630.000.000.000.00-0.13-0.06-0.01
Dividends Paid-1.180.000.00-1.10-0.85-0.71-0.65-0.63-0.57-0.52-0.49-0.45-0.44-0.41-0.40-0.37-0.36
Other Financing Activities-1.740.000.000.000.00-0.110.000.040.000.00-1.251.170.554.650.330.460.62
Cash from Financing-6.730.000.00-4.93-8.27-3.08-0.94-2.00-2.57-1.18-3.770.710.104.23-0.160.040.26
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.01-0.01
Debt Issued0.004.150.00-0.10-0.11-0.010.06-0.020.08-0.01
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-1.71-1.470.00-0.05-1.48-1.210.000.00-2.46-1.34
Dividends Paid0.000.000.000.000.000.000.000.00-0.29-0.29
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.00-2.75-1.64
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.080.210.12-2.891.601.38-0.950.73-0.210.800.19-0.01-0.06-0.21-0.720.94-0.25
Closing Cash Balance2.021.140.980.863.752.150.771.720.991.200.390.200.220.270.481.200.27
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.69-0.530.620.79-0.51-0.530.840.31-1.850.34
Closing Cash Balance1.141.862.391.760.981.492.021.180.862.72
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow5.244.704.111.958.964.37-0.072.792.431.770.94-0.83-0.89-3.01-0.800.57-0.65
Real Free Cash Flow5.194.704.111.9510.854.37-0.072.792.441.993.19-0.79-0.19-2.86-0.704.14-0.65
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.281.290.991.131.371.001.170.580.841.97
Real Free Cash Flow1.281.290.991.131.371.001.170.580.791.97
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader