2021 Form 10-K Financial Statement
#000119312522049999 Filed on February 23, 2022
Income Statement
Concept | 2021 | 2020 Q4 | 2020 |
---|---|---|---|
Revenue | $37.51B | $6.017B | $22.28B |
YoY Change | 68.32% | -25.92% | -34.46% |
Cost Of Revenue | $29.49B | $4.790B | $18.98B |
YoY Change | 55.35% | -27.41% | -30.89% |
Gross Profit | $8.018B | $1.227B | $3.301B |
YoY Change | 142.9% | -19.44% | -49.5% |
Gross Profit Margin | 21.38% | 20.39% | 14.81% |
Selling, General & Admin | $2.712B | $688.0M | $2.477B |
YoY Change | 9.49% | -1.57% | -8.53% |
% of Gross Profit | 33.82% | 56.07% | 75.04% |
Research & Development | $32.00M | $7.000M | $13.00M |
YoY Change | 146.15% | 40.0% | -72.34% |
% of Gross Profit | 0.4% | 0.57% | 0.39% |
Depreciation & Amortization | $1.977B | $1.998B | $3.293B |
YoY Change | -39.96% | 403.27% | 106.07% |
% of Gross Profit | 24.66% | 162.84% | 99.76% |
Operating Expenses | $4.763B | $1.192B | $4.353B |
YoY Change | 9.42% | 4.93% | -3.18% |
Operating Profit | $3.255B | $35.00M | -$1.052B |
YoY Change | -409.41% | -90.96% | -151.57% |
Interest Expense | $54.00M | -$6.000M | $64.00M |
YoY Change | -15.63% | -80.65% | -31.18% |
% of Operating Profit | 1.66% | -17.14% | |
Other Income/Expense, Net | -$15.00M | -$3.000M | -$3.000M |
YoY Change | 400.0% | 0.0% | 0.0% |
Pretax Income | $3.283B | -$1.463B | -$2.408B |
YoY Change | -236.34% | -500.82% | -217.69% |
Income Tax | $804.0M | -$317.0M | -$551.0M |
% Of Pretax Income | 24.49% | ||
Net Earnings | $2.479B | -$1.146B | -$1.857B |
YoY Change | -233.49% | -522.88% | -184.41% |
Net Earnings / Revenue | 6.61% | -19.05% | -8.33% |
Basic Earnings Per Share | $3.48 | -$2.53 | |
Diluted Earnings Per Share | $3.476M | -$1.561M | -$2.527M |
COMMON SHARES | |||
Basic Shares Outstanding | 711.6M shares | 735.3M shares | |
Diluted Shares Outstanding | 713.2M shares | 735.3M shares |
Balance Sheet
Concept | 2021 | 2020 Q4 | 2020 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $2.153B | $771.0M | $771.0M |
YoY Change | 179.25% | -55.12% | -55.12% |
Cash & Equivalents | $771.0M | ||
Short-Term Investments | $689.0M | ||
Other Short-Term Assets | $689.0M | $673.0M | $673.0M |
YoY Change | 2.38% | 9.25% | 9.25% |
Inventory | $1.102B | $1.161B | $1.161B |
Prepaid Expenses | |||
Receivables | $2.838B | $1.919B | $1.919B |
Other Receivables | $1.031B | $0.00 | $0.00 |
Total Short-Term Assets | $7.813B | $4.524B | $4.524B |
YoY Change | 72.7% | -28.52% | -28.52% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $31.49B | $32.03B | $32.22B |
YoY Change | -2.29% | -6.34% | -6.5% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $459.0M | $468.0M | $468.0M |
YoY Change | -1.92% | -21.34% | -21.34% |
Other Assets | $561.0M | $338.0M | $338.0M |
YoY Change | 65.98% | 6.29% | 6.29% |
Total Long-Term Assets | $32.97B | $33.51B | $33.51B |
YoY Change | -1.61% | -6.56% | -6.56% |
TOTAL ASSETS | |||
Total Short-Term Assets | $7.813B | $4.524B | $4.524B |
Total Long-Term Assets | $32.97B | $33.51B | $33.51B |
Total Assets | $40.78B | $38.03B | $38.03B |
YoY Change | 7.23% | -9.85% | -9.85% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $4.667B | $2.712B | $2.712B |
YoY Change | 72.09% | -34.33% | -27.35% |
Accrued Expenses | $517.0M | $441.0M | $441.0M |
YoY Change | 17.23% | 283.48% | -13.87% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $111.0M | $111.0M |
YoY Change | -100.0% | 0.0% | 0.0% |
Long-Term Debt Due | $122.0M | $116.0M | $116.0M |
YoY Change | 5.17% | -12.78% | -12.78% |
Total Short-Term Liabilities | $5.554B | $3.380B | $3.380B |
YoY Change | 64.32% | -26.44% | -26.44% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $5.054B | $4.447B | $4.957B |
YoY Change | 1.96% | 0.0% | -0.08% |
Other Long-Term Liabilities | $3.897B | $4.100B | $4.100B |
YoY Change | -4.95% | 12.73% | 12.73% |
Total Long-Term Liabilities | $8.951B | $4.447B | $9.057B |
YoY Change | -1.17% | -44.99% | 5.34% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $5.554B | $3.380B | $3.380B |
Total Long-Term Liabilities | $8.951B | $4.447B | $9.057B |
Total Liabilities | $19.05B | $16.61B | $16.61B |
YoY Change | 14.65% | -7.25% | -7.25% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | $1.357B | ||
YoY Change | -1.31% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $21.74B | $21.42B | $21.42B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $40.78B | $38.03B | $38.03B |
YoY Change | 7.23% | -9.85% | -9.85% |
Cashflow Statement
Concept | 2021 | 2020 Q4 | 2020 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $2.479B | -$1.146B | -$1.857B |
YoY Change | -233.49% | -522.88% | -184.41% |
Depreciation, Depletion And Amortization | $1.977B | $1.998B | $3.293B |
YoY Change | -39.96% | 403.27% | 106.07% |
Cash From Operating Activities | $5.476B | $316.0M | $798.0M |
YoY Change | 586.22% | -69.14% | -81.98% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$1.108B | -$211.0M | -$868.0M |
YoY Change | 27.65% | -46.45% | -46.94% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $96.00M | $14.00M | $66.00M |
YoY Change | 45.45% | -380.0% | -197.06% |
Cash From Investing Activities | -$1.012B | -$197.0M | -$802.0M |
YoY Change | 26.18% | -50.63% | -52.93% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | 0.000 cads | 0.000 cads | |
YoY Change | |||
Cash From Financing Activities | -3.082B | -165.0M | -943.0M |
YoY Change | 226.83% | -62.33% | -52.73% |
NET CHANGE | |||
Cash From Operating Activities | 5.476B | 316.0M | 798.0M |
Cash From Investing Activities | -1.012B | -197.0M | -802.0M |
Cash From Financing Activities | -3.082B | -165.0M | -943.0M |
Net Change In Cash | 5.476B | -46.00M | 798.0M |
YoY Change | 586.22% | -124.6% | -81.98% |
FREE CASH FLOW | |||
Cash From Operating Activities | $5.476B | $316.0M | $798.0M |
Capital Expenditures | -$1.108B | -$211.0M | -$868.0M |
Free Cash Flow | $6.584B | $527.0M | $1.666B |
YoY Change | 295.2% | -62.83% | -72.53% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2019 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax
|
128000000 | |
CY2021 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
CA | |
CY2021 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
AB | |
CY2021 | dei |
Entity Address Country
EntityAddressCountry
|
CA | |
CY2021Q4 | us-gaap |
Operating Lease Liability Statement Of Financial Position Extensible List
OperatingLeaseLiabilityStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#OperatingLeaseLiability | |
CY2021Q4 | us-gaap |
Operating Lease Right Of Use Asset Statement Of Financial Position Extensible List
OperatingLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#OperatingLeaseRightOfUseAsset | |
CY2020Q4 | us-gaap |
Operating Lease Right Of Use Asset Statement Of Financial Position Extensible List
OperatingLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#OperatingLeaseRightOfUseAsset | |
CY2019Q4 | us-gaap |
Operating Lease Right Of Use Asset Statement Of Financial Position Extensible List
OperatingLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#OperatingLeaseRightOfUseAsset | |
CY2021Q4 | us-gaap |
Finance Lease Liability Current Statement Of Financial Position Extensible List
FinanceLeaseLiabilityCurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#FinanceLeaseLiabilityCurrent | |
CY2020Q4 | us-gaap |
Finance Lease Liability Current Statement Of Financial Position Extensible List
FinanceLeaseLiabilityCurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#FinanceLeaseLiabilityCurrent | |
CY2021Q4 | us-gaap |
Finance Lease Liability Noncurrent Statement Of Financial Position Extensible List
FinanceLeaseLiabilityNoncurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#FinanceLeaseLiabilityNoncurrent | |
CY2020Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1357000000 | |
CY2021 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-615000000 | |
CY2020 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-253000000 | |
CY2019 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-107000000 | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2153000000 | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
771000000 | |
CY2019Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1718000000 | |
CY2021 | imo |
Revenues Including Federal Excise Tax
RevenuesIncludingFederalExciseTax
|
37508000000 | |
CY2020 | imo |
Revenues Including Federal Excise Tax
RevenuesIncludingFederalExciseTax
|
22284000000 | |
CY2019 | imo |
Revenues Including Federal Excise Tax
RevenuesIncludingFederalExciseTax
|
34002000000 | |
CY2021 | imo |
Intersegment Sales
IntersegmentSales
|
0 | |
CY2021 | imo |
Crude Oil And Product Purchases
CrudeOilAndProductPurchases
|
23174000000 | |
CY2020 | imo |
Crude Oil And Product Purchases
CrudeOilAndProductPurchases
|
13293000000 | |
CY2019 | imo |
Crude Oil And Product Purchases
CrudeOilAndProductPurchases
|
20946000000 | |
CY2021 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1977000000 | |
CY2020 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
3293000000 | |
CY2020Q4 | us-gaap |
Finance Lease Liability Noncurrent Statement Of Financial Position Extensible List
FinanceLeaseLiabilityNoncurrentStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#FinanceLeaseLiabilityNoncurrent | |
CY2020 | imo |
Selling And General
SellingAndGeneral
|
741000000 | |
CY2019 | imo |
Selling And General
SellingAndGeneral
|
900000000 | |
CY2021 | us-gaap |
Interest Expense
InterestExpense
|
54000000 | |
CY2020 | us-gaap |
Interest Expense
InterestExpense
|
64000000 | |
CY2019 | us-gaap |
Interest Expense
InterestExpense
|
93000000 | |
CY2021Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
3869000000 | |
CY2020Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
1919000000 | |
CY2021Q4 | us-gaap |
Long Term Investments And Receivables Net
LongTermInvestmentsAndReceivablesNet
|
757000000 | |
CY2020Q4 | us-gaap |
Long Term Investments And Receivables Net
LongTermInvestmentsAndReceivablesNet
|
781000000 | |
CY2021Q4 | us-gaap |
Debt Current
DebtCurrent
|
122000000 | |
CY2020Q4 | us-gaap |
Debt Current
DebtCurrent
|
227000000 | |
CY2021Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
5054000000 | |
CY2020Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
4957000000 | |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1252000000 | |
CY2021Q4 | us-gaap |
Finance Lease Right Of Use Asset Statement Of Financial Position Extensible List
FinanceLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#FinanceLeaseRightOfUseAsset | |
CY2020Q4 | us-gaap |
Finance Lease Right Of Use Asset Statement Of Financial Position Extensible List
FinanceLeaseRightOfUseAssetStatementOfFinancialPositionExtensibleList
|
http://fasb.org/us-gaap/2021-01-31#FinanceLeaseRightOfUseAsset | |
CY2021 | imo |
Revenues Including Federal Excise Tax
RevenuesIncludingFederalExciseTax
|
37508000000 | |
CY2020 | imo |
Revenues Including Federal Excise Tax
RevenuesIncludingFederalExciseTax
|
22284000000 | |
CY2019 | imo |
Revenues Including Federal Excise Tax
RevenuesIncludingFederalExciseTax
|
34002000000 | |
CY2021 | imo |
Crude Oil And Product Purchases
CrudeOilAndProductPurchases
|
23174000000 | |
CY2020 | imo |
Crude Oil And Product Purchases
CrudeOilAndProductPurchases
|
13293000000 | |
CY2019 | imo |
Crude Oil And Product Purchases
CrudeOilAndProductPurchases
|
20946000000 | |
CY2021 | imo |
Production And Manufacturing Expenses
ProductionAndManufacturingExpenses
|
6316000000 | |
CY2020 | imo |
Production And Manufacturing Expenses
ProductionAndManufacturingExpenses
|
5535000000 | |
CY2019 | imo |
Production And Manufacturing Expenses
ProductionAndManufacturingExpenses
|
6520000000 | |
CY2021 | imo |
Selling And General
SellingAndGeneral
|
784000000 | |
CY2019 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1598000000 | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
804000000 | |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-551000000 | |
CY2019 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-154000000 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
5476000000 | |
CY2020 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
798000000 | |
CY2019 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
4429000000 | |
CY2021 | imo |
Capital And Exploration Expenditures
CapitalAndExplorationExpenditures
|
1140000000 | |
CY2020 | imo |
Capital And Exploration Expenditures
CapitalAndExplorationExpenditures
|
874000000 | |
CY2021Q4 | imo |
Asset Retirement Obligation And Other Environmental Liabilities Noncurrent
AssetRetirementObligationAndOtherEnvironmentalLiabilitiesNoncurrent
|
1713000000 | |
CY2019 | imo |
Capital And Exploration Expenditures
CapitalAndExplorationExpenditures
|
1814000000 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
31240000000 | |
CY2020Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
32034000000 | |
CY2019Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
34203000000 | |
CY2021Q4 | us-gaap |
Assets
Assets
|
40782000000 | |
CY2020Q4 | us-gaap |
Assets
Assets
|
38031000000 | |
CY2019Q4 | us-gaap |
Assets
Assets
|
42187000000 | |
CY2021 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
711000000 | |
CY2020 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-27000000 | |
CY2019 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
140000000 | |
CY2021 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
93000000 | |
CY2020 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-524000000 | |
CY2019 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-294000000 | |
CY2021 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
804000000 | |
CY2020 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-551000000 | |
CY2019 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-154000000 | |
CY2021 | us-gaap |
Effective Income Tax Rate Reconciliation Change In Enacted Tax Rate
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate
|
0 | |
CY2020 | us-gaap |
Effective Income Tax Rate Reconciliation Change In Enacted Tax Rate
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate
|
0.001 | |
CY2019 | us-gaap |
Effective Income Tax Rate Reconciliation Change In Enacted Tax Rate
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate
|
-0.319 | |
CY2021 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
0.005 | |
CY2020 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
-0.022 | |
CY2019 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
-0.016 | |
CY2021Q4 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
1362000000 | |
CY2020Q4 | us-gaap |
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
|
2105000000 | |
CY2020Q4 | imo |
Asset Retirement Obligation And Other Environmental Liabilities Noncurrent
AssetRetirementObligationAndOtherEnvironmentalLiabilitiesNoncurrent
|
1676000000 | |
CY2021Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
41000000 | |
CY2021Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
43000000 | |
CY2020Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
2000000 | |
CY2020Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
12000000 | |
CY2021 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
1600000 | |
CY2019 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
2300000 | |
CY2021 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
63000000 | |
CY2020 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
102000000 | |
CY2019 | us-gaap |
Interest And Debt Expense
InterestAndDebtExpense
|
138000000 | |
CY2021 | us-gaap |
Interest Expense
InterestExpense
|
54000000 | |
CY2020 | us-gaap |
Interest Expense
InterestExpense
|
64000000 | |
CY2019 | us-gaap |
Interest Expense
InterestExpense
|
93000000 | |
CY2021Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4447000000 | |
CY2020Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
4447000000 | |
CY2021Q4 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
607000000 | |
CY2020Q4 | us-gaap |
Finance Lease Liability Noncurrent
FinanceLeaseLiabilityNoncurrent
|
510000000 |