|
| IMPERIAL OIL LIMITED |
| | |
| |
| | | | | | | | | | |
Consolidated statement of income (U.S. GAAP, unaudited) |
| | | | | | | | | |
| | | | | | | | | Nine Months |
| | | | | | Third Quarter | | to September 30 |
millions of Canadian dollars | | | | | | | | | | 2021 | 2020 | | | 2021 | | | 2020 |
Revenues and other income | | | | | | | | | |
| | | | Revenues (a) | 10,214 | 5,937 | | | 25,213 | 16,267 |
| | | | Investment and other income (note 3) | | 19 | 18 | 65 | 88 |
Total revenues and other income | | | | | 10,233 | 5,955 | | | 25,278 | 16,355 |
| | | | | | | | | | |
Expenses | | | | | | | | | |
| | | | Exploration | | 2 | 2 | 6 | 6 |
| | | | Purchases of crude oil and products (b) | 6,298 | 3,634 | | | 15,052 | 9,975 |
| | | | Production and manufacturing (c) (note 11) | 1,525 | 1,246 | | | 4,579 | 4,098 |
| | | | Selling and general (c) | | 180 | 150 | 569 | 499 |
| | | | Federal excise tax and fuel charge | | 535 | 470 | | 1,404 | 1,290 |
| | | | Depreciation and depletion (note 11) | | 488 | 409 | | 1,432 | 1,295 |
| | | | Non-service pension and postretirement benefit | | 11 | 31 | 32 | 91 |
| | | | Financing (d) (note 5) | | 5 | 10 | 32 | 46 |
Total expenses | | | | | 9,044 | 5,952 | | | 23,106 | 17,300 |
| | | | | | | | | | |
Income (loss) before income taxes | | | | | 1,189 | | 3 | | 2,172 | | | (945) |
| | | | | | | | | | |
Income taxes | | | | | | 281 | - | 506 | | | | (234) |
| | | | | | | | | | |
Net income (loss) | | | | | | 908 | 3 | | 1,666 | | | (711) |
| | | | | | | | | | |
Per share information (Canadian dollars) | | |
Net income (loss) per common share - basic (note 9) | | | | | | | | | | 1.30 | - | | 2.32 | (0.97) |
Net income (loss) per common share - diluted (note 9) | | | | | | | | | | 1.29 | - | | 2.31 | (0.97) |
(a) | | | | Amounts from related parties included in revenues. | | | | | | 2,731 | 1,216 | 5,644 | | | 3,699 |
(b) | | | | Amounts to related parties included in purchases of crude oil and products. | | 828 | 627 | | 2,009 | | | 1,762 |
(c) Amounts to related parties included in production and manufacturing, |
| | | | | | 95 | 107 | 317 | 428 |
| | | | and selling and general expenses. |
(d) Amounts to related parties included in financing, (note 5). | | | | | | 4 | 12 | 25 | 50 |
The information in the notes to consolidated financial statements is an integral part of these statements. |
| | | |
| | | 2 |
|
| IMPERIAL OIL LIMITED |
| | |
|
| | | | | | | | | | Consolidated statement of comprehensive income (U.S. GAAP, unaudited) |
| | | | | | | | | |
| | | | | | | | | Nine Months |
| | | | | | Third Quarter | | to September 30 |
millions of Canadian dollars | | | | | | | | | | 2021 | 2020 | 2021 | | | 2020 |
Net income (loss) | | | | | | 908 | 3 | | | 1,666 | | | (711) |
| | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net of income taxes | | | | | | | | | | | | | | | | | |
| | | | Postretirement benefits liability adjustment (excluding amortization) | | - | - | | 54 | | | | (114) |
| | | | | | | | | | |
| | | | Amortization of postretirement benefits liability adjustment | | | | | |
| | | | | included in net periodic benefit costs | | 33 | 34 | | 99 | 102 |
Total other comprehensive income (loss) | | | | | | 33 | 34 | | 153 | (12) |
| | | | | | | | | | |
Comprehensive income (loss) | | | | | | 941 | 37 | | | 1,819 | | | (723) |
The information in the notes to consolidated financial statements is an integral part of these statements. |
| | | |
| | | 3 |
|
| IMPERIAL OIL LIMITED |
| | |
|
| | | | | | | | | | | | |
Consolidated balance sheet (U.S. GAAP, unaudited) | | | | | | | |
| | | | | | | | |
| | | | | | As at | | As at |
| | | | | | Sept 30 Dec 31 |
millions of Canadian dollars | | | | | | 2021 | | 2020 |
Assets | | | | | | | | |
Current assets | | | | | | | | |
| | | | Cash | | 1,875 | 771 |
| | | | Accounts receivable - net (a) | | 3,871 | | 1,919 |
| | | | Inventories of crude oil and products | | 1,405 | | 1,161 |
| | | | Materials, supplies and prepaid expenses | | 729 | 673 |
Total current assets | | | | | | 7,880 | | 4,524 |
Investments and long-term receivables (b) | | | | | | 753 | 781 |
Property, plant and equipment, | | | | | | 56,512 | | 55,771 |
| | | | less accumulated depreciation and depletion | | (25,134) | | (23,737) |
Property, plant and equipment, net | | | | | | 31,378 | | 32,034 |
Goodwill (note 11) | | | | | | 166 | 166 |
Other assets, including intangibles - net | | | | | | 698 | 526 |
Total assets | | | | | | 40,875 | | 38,031 |
| | | | | | | | | |
Liabilities | | | | | | | | |
Current liabilities | | | | | | | | |
| | | | Notes and loans payable (c) | | 122 | 227 |
| | | | Accounts payable and accrued liabilities (a) (note 7) | | 5,558 | | 3,153 |
| | | | Income taxes payable | | 269 | - |
Total current liabilities | | | | | | 5,949 | | 3,380 |
Long-term debt (d) (note 6) | | | | | | 5,060 | | 4,957 |
Other long-term obligations (note 7) | | | | | | 4,352 | | 4,100 |
Deferred income tax liabilities | | | | | | 4,305 | | 4,176 |
Total liabilities | | | | | | 19,666 | | 16,613 |
| | | | | | | | | |
Shareholders' equity | | | | | | | | |
Common shares at stated value (e) (note 9) | | | | | | 1,286 | | 1,357 |
Earnings reinvested | | | | | | 21,759 | | 22,050 |
Accumulated other comprehensive income (loss) (note 10) | | | | | | (1,836) | | (1,989) |
Total shareholders' equity | | | | | | 21,209 | | 21,418 |
| | | | | | | | | |
Total liabilities and shareholders' equity | | | | | | 40,875 | | 38,031 |
(a) | | | | Accounts receivable - net included net amounts receivable from related parties of $1,064 million (2020 - $384 million). |
(b) | | | | Investments and long-term receivables included amounts from related parties of $299 million (2020 - $313 million). |
(c) | | | | Notes and loans payable included amounts to related parties of $0 million (2020 - $111 million). |
(d) | | | | Long-term debt included amounts to related parties of $4,447 million (2020 - $4,447 million). |
(e) | | | | Number of common shares authorized and outstanding were 1,100 million and 696 million, respectively (2020 - 1,100 million and 734 million, respectively). |
The information in the notes to consolidated financial statements is an integral part of these statements. |
Approved by the directors November 3, 2021 /s/ Bradley W. Corson |
| | | | | | | | | | | | | | | | | | | | /s/ Daniel E. Lyons |
Chairman, president and |
| | | | | | | | | | | | | | | | | | | | Senior vice-president, |
chief executive officer | | | | | | | | | | | | | | | | | | | | finance and administration, and controller |
| | | |
| | | 4 |
|
| IMPERIAL OIL LIMITED |
| | |
|
Consolidated statement of shareholders' equity (U.S. GAAP, unaudited) |
| | | | | | | |
| | | | | | | | | | | Nine Months |
| | | | Third Quarter | | to September 30 |
millions of Canadian dollars | | | | 2021 | 2020 | | | | | 2021 | 2020 |
Common shares at stated value (note 9) | | | | | | | | | | | |
At beginning of period | | | | 1,302 | 1,357 | | | | | 1,357 | 1,375 |
Share purchases at stated value | | | | (16) | - | | (71) | | | | (18) |
At end of period | | | | 1,286 | 1,357 | | | | | 1,286 | 1,357 |
| | | | | | | | | | | |
Earnings reinvested | | | | | | | | | | | |
At beginning of period | | | | 21,336 | 23,516 | 22,050 | 24,812 |
Net income (loss) for the period | | | | 908 | 3 | | | | | 1,666 | (711) |
Share purchases in excess of stated value | | | | (297) | - | (1,413) | | | | | (256) |
Dividends declared | | | | (188) | (161) | | | | | (544) | (485) |
Cumulative effect of accounting change | | | | - | - | | - | (2) |
At end of period | | | | 21,759 | 23,358 | 21,759 | 23,358 |
| | | | | | | | | | | |
Accumulated other comprehensive income (loss) (note 10) | | | | | | | | | | | |
At beginning of period | | | | (1,869) | (1,957) | (1,989) | (1,911) |
Other comprehensive income (loss) | | | | 33 | 34 | | 153 | | | | (12) |
At end of period | | | | (1,836) | (1,923) | (1,836) | (1,923) |
| | | | | | | | | | | |
Shareholders' equity at end of period | | | | 21,209 | 22,792 | 21,209 | 22,792 |
The information in the notes to consolidated financial statements is an integral part of these statements. |
| | | |
| | | 5 |
|
| IMPERIAL OIL LIMITED |
| | |
|
| | | | | | | | | |
Consolidated statement of cash flows (U.S. GAAP, unaudited) |
| | | | | | | | | |
| | | | | | | | | Nine Months |
Inflow (outflow) | | | | | Third Quarter | | to September 30 |
millions of Canadian dollars | | | | | | | | | | 2021 | 2020 | 2021 | | | 2020 |
Operating activities | | | | | | | | | |
Net income (loss) | | | | | | 908 | 3 | | 1,666 | | | (711) |
Adjustments for non-cash items: | | | | | | | | | |
| | | | Depreciation and depletion | | 488 | 409 | | 1,432 | 1,275 |
| | | | Impairment of intangible assets (note 11) | | - | - | - | 20 |
| | | | (Gain) loss on asset sales (note 3) | | (12) | (11) | (39) | (28) |
| | | | Deferred income taxes and other | | | | | | (120) | (11) | 16 | | | | (210) |
Changes in operating assets and liabilities: | | | | | | | | | |
| | | | Accounts receivable | | | | | | (708) | 134 | | (1,952) | 967 |
| | | | Inventories, materials, supplies and prepaid expenses | | | | | | (199) | 142 | | (300) | 60 |
| | | | Income taxes payable | | 227 | - | 269 | | | | (106) |
| | | | Accounts payable and accrued liabilities | 1,123 | | 66 | | 2,362 | (1,008) |
All other items - net (b) | | | | | | 240 | 143 | 390 | 223 |
Cash flows from (used in) operating activities | | | | | 1,947 | | 875 | | 3,844 | 482 |
| | | | | | | | | | | | | | | | | |
Investing activities | | | | | | | | | |
Additions to property, plant and equipment | | | | | | | | | | (276) | (142) | (684) | | | (657) |
Proceeds from asset sales (note 3) | | | | | | 15 | 19 | 57 | 68 |
Loans to equity companies - net | | | | | | 2 | (2) | 14 | (16) |
Cash flows from (used in) investing activities | | | | | | | | | | (259) | (125) | (613) | | | (605) |
| | | | | | | | | | | | | | | | | | |
Financing activities | | | | | | | | | |
Short-term debt - net | | | | | | (75) | - | | (111) | - |
Reduction in finance lease obligations (note 6) | | | | | | (6) | (4) | (14) | (16) |
Dividends paid | | | | | | | | | | (195) | (162) | (518) | | | (488) |
Common shares purchased (note 9) | | | | | | | | | | (313) | - | | (1,484) | | | (274) |
Cash flows from (used in) financing activities | | | | | | | | | | (589) | (166) | (2,127) | | | (778) |
| | | | | | | | | | | | | | | | | |
Increase (decrease) in cash | | | | | 1,099 | | 584 | | 1,104 | | | (901) |
Cash at beginning of period | | | | | | 776 | 233 | 771 | 1,718 |
Cash at end of period (a) | | | | | 1,875 | | 817 | | 1,875 | 817 |
(a) | | | | Cash is composed of cash in bank and cash equivalents at cost. Cash equivalents are all highly liquid securities with maturity of three months or less when purchased. |
(b) | | | | Included contributions to registered pension plans. | | (43) | (59) | | (113) | (159) |
| | | | | | | | | |
Income taxes (paid) refunded. | | | | | | 32 | 107 | 60 | (45) |
Interest (paid), net of capitalization. | | | | | | (5) | (10) | (32) | (46) |
The information in the notes to consolidated financial statements is an integral part of these statements. |
| | | |
| | | 6 |
|
| IMPERIAL OIL LIMITED |
| | |
|
Notes to consolidated financial statements (unaudited) 1. Basis of financial statement preparation |
|
These unaudited consolidated financial statements have been prepared in accordance with United States Generally Accepted Accounting Principles (GAAP) and follow the same accounting policies and methods of computation as, and should be read in conjunction with, the most recent annual consolidated financial statements filed with the U.S. Securities and Exchange Commission (SEC) in the com |
| | | | pany’s 2020 annual |
report on Form 10-K. In the opinion of the company, the information furnished herein reflects all known accruals and adjustments necessary for a fair statement of the results for the periods reported herein. All such adjustments are of a normal recurring nature. The |
company’s exploration and production activities are accounted for under the "successful efforts" method. |
The results for the nine months ended September 30, 2021, are not necessarily indicative of the operations to be expected for the full year. All amounts are in Canadian dollars unless otherwise indicated. |
| | | |
| | | 7 |
|
| IMPERIAL OIL LIMITED |
| | |
|
2. Business segments |
Third Quarter | | | Upstream | | Downstream | | Chemical |
millions of Canadian dollars | | | 2021 | | | | 2020 | 2021 | 2020 | 2021 | 2020 |
Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Revenues (a) | 1,015 | | | | 1,651 | 8,813 | 4,061 | 386 | 225 |
| | | | | | | | | | | | | Intersegment sales (b) | 3,137 | 658 | | | | 366 | 321 | 91 | 43 |
| | | | | | | | | | | | | Investment and other income (note 3) | - | (6) | | | | 18 | 24 | - | - |
| | | | | | | | | | | | | | | 4,152 | | | | 2,303 | 9,197 | 4,406 | 477 | 268 |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Exploration | 2 | 2 | | | | - | - | - | - |
| | | | | | | | | | | | | Purchases of crude oil and products (b) | 1,902 | | | | 1,176 | 7,745 | 3,322 | 244 | 157 |
| | | | | | | | | | | | | Production and manufacturing (note 11) | 1,120 | 863 | | | | 356 | 335 | 49 | 48 |
| | | | | | | | | | | | | Selling and general | - | - | | | | 141 | 140 | 21 | 23 |
| | | | | | | | | | | | | Federal excise tax and fuel charge | - | - | | | | 535 | 470 | - | - |
| | | | | | | | | | | | | Depreciation and depletion (note 11) | 439 | 361 | | | | 39 | 37 | 4 | 5 |
| | | | | | | | | | | | | Non-service pension and postretirement benefit |
| | | - | - | | | | - | - | - | - |
| | | | | | | | | | | | | Financing (note 5) | - | - | | | | - | - | - | - |
Total expenses | | | 3,463 | | | | 2,402 | 8,816 | 4,304 | 318 | 233 |
Income (loss) before income taxes | | | 689 | (99) | | | | 381 | 102 | 159 | 35 |
Income taxes | | | 165 | (25) | | | | 88 | 25 | 38 | 8 |
Net income (loss) (b) | | | 524 | (74) | | | | 293 | 77 | 121 | 27 |
Cash flows from (used in) operating activities (b) | | | 2,508 | 526 | | | | (733) | 333 | 157 | 32 |
Capital and exploration expenditures (c) | | | 151 | 78 | | | | 120 | 50 | 2 | 4 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Third Quarter | | | | | | | | | | Corporate and other | Eliminations | | Consolidated |
millions of Canadian dollars | | | 2021 | | | | 2020 | 2021 | 2020 | 2021 | 2020 |
Revenues and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Revenues (a) | - | - | | | | - | - | 10,214 | 5,937 |
| | | | | | | | | | | | | Intersegment sales (b) | - | - | (3,594) | | | | | (1,022) | - | - |
| | | | | | | | | | | | | Investment and other income (note 3) | 1 | - | | | | - | - | 19 | 18 |
| | | | | | | | | | | | | | | 1 | - | (3,594) | | | | | (1,022) | 10,233 | 5,955 |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | Exploration | - | - | | | | - | - | 2 | 2 |
| | | | | | | | | | | | | Purchases of crude oil and products (b) | - | - | (3,593) | | | | | (1,021) | 6,298 | 3,634 |
| | | | | | | | | | | | | Production and manufacturing (note 11) | - | - | | | | - | - | 1,525 | 1,246 |
| | | | | | | | | | | | | Selling and general | 19 | (12) | | | | (1) | (1) | 180 | 150 |
| | | | | | | | | | | | | Federal excise tax and fuel charge | - | - | | | | - | - | 535 | 470 |
| | | | | | | | | | | | | Depreciation and depletion (note 11) | 6 | 6 | | | | - | - | 488 | 409 |
| | | | | | | | | | | | | Non-service pension and postretirement benefit |
| | | 11 | 31 | | | | - | - | 11 | 31 |
| | | | | | | | | | | | | Financing (note 5) | 5 | 10 | | | | - | - | 5 | 10 |
Total expenses | | | 41 | 35 | (3,594) | | | | | (1,022) | 9,044 | 5,952 |
Income (loss) before income taxes | | | (40) | (35) | | | | - | - | 1,189 | 3 |
Income taxes | | | (10) | (8) | | | | - | - | 281 | - |
Net income (loss) (b) | | | (30) | (27) | | | | - | - | 908 | 3 |
Cash flows from (used in) operating activities (b) | | | 15 | (16) | | | | - | - | 1,947 | 875 |
Capital and exploration expenditures (c) | | | 4 | 9 | | | | - | - | 277 | 141 |
| | | |
| | | 8 |
|
| IMPERIAL OIL LIMITED |
| | |
|
(a) Included export sales to the United States of $1,803 million (2020 - $1,227 million). Export sales to the United States were recorded |
in all operating segments, with the largest effects in the Upstream segment. |
(b) In the third quarter of 2021, the Downstream segment acquired a portion of Upstream crude inventory for $444 million. There was |
no earnings impact and the effects of this transaction have been eliminated for consolidation purposes. |
(c) Capital and exploration expenditures (CAPEX) include exploration expenses, additions to property, plant and equipment, additions |
to finance leases, additional investments and acquisitions. CAPEX excludes the purchase of carbon emission credits. |
| | | |
| | | 9 |
|
| IMPERIAL OIL LIMITED |
| | |
|
| | | | | | | | | | | | | |
Nine Months to September 30 | | | Upstream | | | | Downstream | | | | Chemical |
millions of Canadian dollars | | | 2021 | | | | | | | | 2020 | 2021 | 2020 | 2021 | 2020 |
Revenues and other income | | | | | | | | | | | | |
| | | | Revenues (a) | 5,773 | | | | | | | | 4,211 | 18,355 | 11,444 | | | 1,085 | 612 |
| | | | Intersegment sales (b) | 5,800 | | | | | | | | 1,642 | 1,927 | 1,013 | | 223 | 114 |
| | | | Investment and other income (note 3) | 6 | | | 4 | 51 | 66 | 1 | 1 |
| | | | | | 11,579 | | | | | | | | 5,857 | 20,333 | 12,523 | | | 1,309 | 727 |
Expenses | | | | | | | | | | | | |
| | | | Exploration | 6 | | | 6 | - | - | - | - |
| | | | Purchases of crude oil and products (b) | 5,780 | | | | | | | | 3,338 | 16,525 | 8,987 | | 693 | 416 |
| | | | Production and manufacturing (note 11) | 3,395 | | | | | | | | 2,855 | 1,039 | 1,086 | | 145 | 157 |
| | | | Selling and general | - | | | - | 416 | 456 | 68 | 69 |
| | | | Federal excise tax and fuel charge | - | | | - | | | | | | 1,404 | 1,290 | | - | - |
| | | | Depreciation and depletion (note 11) | 1,283 | | | | | | | | 1,141 | 117 | 123 | 13 | 13 |
| | | | Non-service pension and postretirement benefit |
| | | - | | | - | - | - | - | - |
| | | | Financing (note 5) | 1 | | | - | - | - | - | - |
Total expenses | | | 10,465 | | | | | | | | 7,340 | 19,501 | 11,942 | | 919 | 655 |
Income (loss) before income taxes | | | 1,114 | | | | | | | | (1,483) | 832 | 581 | 390 | 72 |
Income tax expense (benefit) | | | 264 | | | | | | | | (357) | 187 | 134 | 93 | 17 |
Net income (loss) (b) | | | 850 | | | | | | | | (1,126) | 645 | 447 | 297 | 55 |
Cash flows from (used in) operating activities (b) | | | 3,634 | | | 22 | | | | | | (135) | 443 | 330 | 75 |
Capital and exploration expenditures (c) | | | 366 | | | 454 | 308 | 177 | 6 | 15 |
Total assets as at September 30 (b) (note 11) | | | 29,540 | | | | | | | | 32,941 | 8,239 | 4,590 | | 488 | 417 |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Nine Months to September 30 | | | | | Corporate and other | Eliminations | | | Consolidated |
millions of Canadian dollars | | | 2021 | | | | | | | | 2020 | 2021 | 2020 | 2021 | 2020 |
Revenues and other income | | | | | | | | | | | | |
| | | | Revenues (a) | - | | | - | - | - | 25,213 | 16,267 |
| | | | Intersegment sales (b) | - | | | - | (7,950) | (2,769) | | - | - |
| | | | Investment and other income (note 3) | 7 | | | 17 | - | - | 65 | 88 |
| | | | | | 7 | | | 17 | (7,950) | (2,769) | 25,278 | 16,355 |
Expenses | | | | | | | | | | | | |
| | | | Exploration | - | | | - | - | - | 6 | 6 |
| | | | Purchases of crude oil and products (b) | - | | | - | (7,946) | (2,766) | 15,052 | 9,975 |
| | | | Production and manufacturing (note 11) | - | | | - | - | - | | 4,579 | 4,098 |
| | | | Selling and general | 89 | | | (23) | (4) | (3) | 569 | 499 |
| | | | Federal excise tax and fuel charge | - | | | - | - | - | | 1,404 | 1,290 |
| | | | Depreciation and depletion (note 11) | 19 | | | 18 | - | - | | 1,432 | 1,295 |
| | | | Non-service pension and postretirement benefit |
| | | 32 | | | 91 | - | - | 32 | 91 |
| | | | Financing (note 5) | 31 | | | 46 | - | - | 32 | 46 |
Total expenses | | | 171 | | | 132 | (7,950) | (2,769) | 23,106 | 17,300 |
Income (loss) before income taxes | | | (164) | | | | | | | | (115) | - | - | | 2,172 | (945) |
Income tax expense (benefit) | | | (38) | | | (28) | - | - | 506 | (234) |
Net income (loss) (b) | | | (126) | | | (87) | - | - | | 1,666 | (711) |
Cash flows from (used in) operating activities (b) | | | 15 | | | (58) | - | - | | 3,844 | 482 |
Capital and exploration expenditures (c) | | | 19 | | | 33 | - | - | 699 | 679 |
Total assets as at September 30 (b) (note 11) | | | 2,778 | | | | | | | | 1,679 | (170) | (245) | 40,875 | 39,382 |
| | | |
| | | 10 |
|
| IMPERIAL OIL LIMITED |
| | |
|
(a) Included export sales to the United States of $4,916 million (2020 - $3,339 million). Export sales to the United States were recorded |
in all operating segments, with the largest effects in the Upstream segment. |
(b) In the third quarter of 2021, the Downstream segment acquired a portion of Upstream crude inventory for $444 million. There was |
no earnings impact and the effects of this transaction have been eliminated for consolidation purposes. |
(c) Capital and exploration expenditures (CAPEX) include exploration expenses, additions to property, plant and equipment, additions |
to finance leases, additional investments and acquisitions. CAPEX excludes the purchase of carbon emission credits. |
| | | |
| | | 11 |
|
| IMPERIAL OIL LIMITED |
| | |
|
3. Investment and other income |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment and other income included gains and losses on asset sales as follows: | | | | | | | | | | | | |
| | | | | | | | | | | | | | Nine Months |
| | | | | | Third Quarter | | | to September 30 |
millions of Canadian dollars | | | | | 2021 | 2020 | | 2021 | 2020 |
Proceeds from asset sales | | | | | 15 | 19 | | 57 | 68 |
Book value of asset sales | | | | | 3 | 8 | | 18 | 40 |
Gain (loss) on asset sales, before tax | | | | | 12 | 11 | | 39 | 28 |
Gain (loss) on asset sales, after tax | | | | | 10 | 10 | | 34 | 25 |
|
4. Employee retirement benefits |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The components of net benefit cost were as follows: | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Nine Months |
| | | | | | Third Quarter | | | to September 30 |
millions of Canadian dollars | | | | | 2021 | 2020 | | 2021 | 2020 |
Pension benefits: | | | | | | | | | | | | | | | | | |
| | | | Current service cost | 81 | 76 | | 243 | 229 |
| | | | Interest cost | 68 | 77 | | 204 | 231 |
| | | | Expected return on plan assets | (107) | (97) | | (321) | (293) |
| | | | Amortization of prior service cost | 4 | 4 | | 12 | 11 |
| | | | Amortization of actuarial loss (gain) | 36 | 38 | | 108 | 115 |
| | | | Net periodic benefit cost | 82 | 98 | | 246 | 293 |
| | | | | | | | | | | | | | | | | | |
Other postretirement benefits: | | | | | | | | | | | | | | | | | |
| | | | Current service cost | 7 | 6 | | 21 | 18 |
| | | | Interest cost | 6 | 6 | | 17 | 18 |
| | | | Amortization of actuarial loss (gain) | 4 | 3 | | 12 | 9 |
| | | | Net periodic benefit cost | 17 | 15 | | 50 | 45 |
5. Financing costs |
| | | | | | | | | | | | | Nine Months |
| | | | | | Third Quarter | | to September 30 |
millions of Canadian dollars | | | | | 2021 | 2020 | | 2021 | 2020 |
Debt-related interest | | | | | 9 | 19 | | 50 | 79 |
Capitalized interest | | | | | (4) | (9) | | (19) | (33) |
Net interest expense | | | | | 5 | 10 | | 31 | 46 |
Other interest | | | | | - | - | | 1 | - |
Total financing | | | | | 5 | 10 | | 32 | 46 |
During the second quarter of 2021, the company extended the maturity dates of two of its short-term lines of credit, totalling $750 million, to May 2023 and extended its $300 million committed short-term line of credit to June 2022. The company has not drawn on any of its $1,300 million of available credit facilities. During the third quarter of 2021, the company repaid the $75 million, non-interest bearing, revolving demand loan originally issued in 2016 under an arrangement with an affiliate company of ExxonMobil. |
| | | |
| | | 12 |
|
| IMPERIAL OIL LIMITED |
| | |
|
6. Long-term debt |
| | | | | | As at | As at |
| | | | | | | Sept 30 | Dec 31 |
millions of Canadian dollars | | | | | | 2021 | | | 2020 |
Long-term debt | | | | | | 4,447 | | | 4,447 |
Finance leases | | | | | | 613 | | | 510 |
Total long-term debt | | | | | | 5,060 | | | 4,957 |
7. Other long-term obligations |
| | | | | | As at | As at |
| | | | | | | Sept 30 | Dec 31 |
millions of Canadian dollars | | | | | | 2021 | | | 2020 |
Employee retirement benefits (a) | | | | | | 2,013 | | | 2,105 |
Asset retirement obligations and other environmental liabilities (b) | | | | | | 1,711 | | | 1,676 |
Share-based incentive compensation liabilities | | | | | | 94 | | | 45 |
Operating lease liability (c) | | | | | | 164 | | | 95 |
Other obligations | | | | | | 370 | | | 179 |
Total other long-term obligations | | | | | | 4,352 | | | 4,100 |
(a) Total recorded employee retirement benefits obligations also included $58 million in current liabilities (2020 - $58 million). (b) Total asset retirement obligations and other environmental liabilities also included $100 million in current liabilities (2020 - $100 |
million). |
(c) Total operating lease liability also included $114 million in current liabilities (2020 - $97 million). | | | | | | | | | In addition to the total operating |
lease liability, additional undiscounted commitments for leases not yet commenced totalled $1 million (2020 - $27 million). |
| | | |
| | | 13 |
|
| IMPERIAL OIL LIMITED |
| | |
|
8. Financial and derivative instruments Financial instruments |
| | | | |
The fair value of the | | | | company’s financial instruments is determined by reference to various market data and |
other appropriate valuation techniques. There are no material differences between the fair value of the company’s financial instruments and the recorded carrying value. At September 30, 2021 and December 31, 2020, the fair value of long-term debt ($4,447 million, excluding finance lease obligations) was primarily a level 2 measurement. |
| | | | |
Derivative instruments |
| | | | |
The | company’s size, strong capital structure and the complementary nature of the Upstream, Downstream |
and Chemical businesses reduce the | | | | | company’s enterprise-wide risk from changes in commodity prices and |
currency exchange rates. In addition, the company uses commodity-based contracts, including derivative instruments to manage commodity price risk and for trading purposes. Commodity contracts held for trading purposes are presented in the Consolidated statement of income on a net basis in the line |
| | | | | | “Revenues”. The |
company does not designate derivative instruments as a hedge for hedge accounting purposes. | | | | | | | |
Credit risk associated with the |
| | | | | | | | company’s derivative position is mitigated by several factors, including the use |
of derivative clearing exchanges and the quality of and financial limits placed on derivative counterparties. The company maintains a system of controls that includes the authorization, reporting and monitoring of derivative activity. |
| | | | | | | | | |
The net notional long/(short) position of derivative instruments was: |
| | | | | | | | | | |
|
| | | | | | | | | | | | As at | As at |
| | | | | | | | | | | | Sept 30 | | | | | | Dec 31 |
(thousands of barrels) | | | | | | | | | | | | 2021 | 2020 |
Crude | | | | | | | | | | | | (6,410) | (800) |
Products | | | | | | | | | | | | (1,070) | (390) |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Realized and unrealized gain or (loss) on derivative instruments recognized in the Consolidated statement of income is included in the following lines on a before-tax basis: |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | Nine Months |
| | | | | | | | | | | Third Quarter | to September 30 |
millions of Canadian dollars | | | | | | | | | | 2021 | | | 2020 | 2021 | 2020 |
Revenues | | | | | | | | | | | (21) | | 1 | (30) | (7) |
Purchases of crude oil and products | | | | | | | | | | | - | - | (33) | (18) |
Total | | | | | | | | | | | (21) | | 1 | (63) | (25) |
| | | | | | | | | | | | | | |
|
| | | |
| | | 14 |
|
| IMPERIAL OIL LIMITED |
| | |
|
The estimated fair value of derivative instruments, and the related hierarchy level for the fair value measurement is as follows: |
| | | | | | | | | |
millions of Canadian dollars |
At September 30, 2021 |
| | | | Fair value | | | | | | Effect of | Effect of | Net |
| | | | | | | counterparty collateral carrying |
| | Level 1 | | Level 2 | Level 3 | Total | | | | netting | netting | value |
Assets | | | | | | | | |
| | | | | | | | | | Derivative assets (a) | 8 | 16 | | - | 24 | (14) | - | 10 |
| | | | | | | | | |
Liabilities | | | | | | | | |
| | | | | | | | | | Derivative liabilities (b) | 29 | 7 | - | 36 | (14) | (21) | 1 |
(a) | | | | | | | | | | Included in the Consolidated balance sheet line: "Materials, supplies and prepaid expenses" and "Accounts receivable - net". |
(b) | | | | | | | | | | Included in the Consolidated balance sheet line: "Accounts payable and accrued liabilities". |
| | | | | | | | | |
| | | | | | | | | |
millions of Canadian dollars |
At December 31, 2020 |
| | | | Fair value | | | | | | Effect of | Effect of | Net |
| | | | | | | counterparty collateral carrying |
| | Level 1 | | Level 2 | Level 3 | Total | | | | netting | netting | value |
Assets | | | | | | | | |
| | | | | | | | | | Derivative assets (a) | 2 | - | - | 2 | (2) | - | - |
| | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | |
| | | | | | | | | | Derivative liabilities (b) | 12 | - | - | 12 | (2) | (10) | - |
(a) | | | | | | | | | | Included in the Consolidated balance sheet line: "Materials, supplies and prepaid expenses" and "Accounts receivable - net". |
(b) | | | | | | | | | | Included in the Consolidated balance sheet line: "Accounts payable and accrued liabilities". |
At September 30, 2021 and December 31, 2020, respectively, the company had $14 million and $5 million of collateral under a master netting arrangement not offset against the derivatives on the Consolidated balance sheet in |
| | | | | | | | | | “Accounts receivable - net”, primarily related to initial margin requirements. |
| | | |
| | | 15 |
|
| IMPERIAL OIL LIMITED |
| | |
|
9. Common shares |
| | | | | As of | As of |
| | | | | | Sept 30 | Dec 31 |
thousands of shares | | | | | 2021 | 2020 |
Authorized | | | | | 1,100,000 | 1,100,000 |
Common shares outstanding | | | | | 695,611 | 734,077 |
The current 12-month normal course issuer bid program came into effect June 29, 2021, under which Imperial will continue its existing share purchase program. The program enables the company to purchase up to a maximum of 35,583,671 common shares (5 percent of the total shares on June 15, 2021) which includes shares purchased under the normal course issuer bid and from Exxon Mobil Corporation concurrent with, but outside of the normal course issuer bid. As in the past, Exxon Mobil Corporation has advised the company that it intends to participate to maintain its ownership percentage at approximately 69.6 percent. |
| | | | | | | |
The excess of the purchase cost over the stated value of shares purchased has been recorded as a distribution of earnings reinvested. |
| | | | | | | | |
|
The company's common share activities are summarized below: | | | | | | |
| | | | | | | | | Thousands of | Millions of |
| | | | | shares | dollars |
Balance as at December 31, 2019 | | | | | 743,902 | 1,375 |
Issued under employee share-based awards | | | | | 7 | - |
Purchases at stated value | | | | | (9,832) | (18) |
Balance as at December 31, 2020 | | | | | 734,077 | 1,357 |
Issued under employee share-based awards | | | | | - | - |
Purchases at stated value | | | | | (38,466) | (71) |
Balance as at September 30, 2021 | | | | | 695,611 | 1,286 |
|
The following table provides the calculation of basic and diluted earnings per common share and the dividends declared by the company on its outstanding common shares: |
| | | | | | | | | Nine Months |
| | | | | | | | | | Third Quarter | to September 30 |
| | | | | | | | | | 2021 | 2020 | | | 2021 | 2020 |
Net income (loss) per common share - basic | | | | | | | | | |
Net income (loss) (millions of Canadian dollars) | | | | | | | | | 908 | 3 | | 1,666 | (711) |
Weighted average number of common shares outstanding (millions of shares) | | | | | | | | | 700.0 | 734.1 | | | 719.4 | 735.7 |
Net income (loss) per common share (dollars) | | | | | | | | | 1.30 | - | | | 2.32 | (0.97) |
Net income (loss) per common share - diluted | | | | | | | | | |
Net income (loss) (millions of Canadian dollars) | | | | | | | | | 908 | 3 | | 1,666 | (711) |
Weighted average number of common shares outstanding (millions of shares) | | | | | | | | | 700.0 | 734.1 | | | 719.4 | 735.7 |
Effect of employee share-based awards (millions of shares) (a) | | | | | | | | | 1.9 | 2.2 | | | 1.7 | - |
Weighted average number of common shares outstanding, | | | | | | | | | |
| | | | assuming dilution (millions of shares) | | | | | 701.9 | 736.3 | | | 721.1 | 735.7 |
Net income (loss) per common share (dollars) | | | | | | | | | 1.29 | - | | 2.31 | (0.97) |
Dividends per common share - declared (dollars) | | | | | | | | | 0.27 | 0.22 | | 0.76 | 0.66 |
(a) For nine months to September 30, 2020, the Net income (loss) per common share | | | | | | | | | | – diluted excludes the effect of 2.1 million |
employee share-based awards. Share-based awards have the potential to dilute basic earnings per share in the future. | | | | | | | |
| | | |
| | | 16 |
|
| IMPERIAL OIL LIMITED |
| | |
|
10. Other comprehensive income (loss) information |
| | | | | | | | |
Changes in accumulated other comprehensive income (loss): | | | | | | | | |
| | | | | | | | | |
millions of Canadian dollars | | | | | | | | 2021 | 2020 |
Balance at January 1 | | | | | | | (1,989) | (1,911) |
Postretirement benefits liability adjustment: | | | | | | | |
| | | | Current period change excluding amounts reclassified | | | | |
| | | | | from accumulated other comprehensive income | | | 54 | (114) |
| | | | Amounts reclassified from accumulated other comprehensive income | | | 99 | 102 |
Balance at September 30 | | | | | | | (1,836) | (1,923) |
| | | | | | | | | |
Amounts reclassified out of accumulated other comprehensive income (loss) - before-tax income (expense): |
| | | | | | | | |
| | | | | | | | | Nine Months |
| | | | | | | | | | Third Quarter | to September 30 |
millions of Canadian dollars | | | | | | | | | 2021 | 2020 | | | 2021 | 2020 |
Amortization of postretirement benefits liability adjustment | | | | | | | | |
| | | | included in net periodic benefit cost (a) | (44) | (45) | | (132) | (135) |
(a) This accumulated other comprehensive income component is included in the computation of net periodic benefit cost, (note 4). |
| | | | | | | | | |
Income tax expense (credit) for components of other comprehensive income (loss): |
| | | | | | | | |
| | | | | | | | | Nine Months |
| | | | | | | | | | Third Quarter | to September 30 |
millions of Canadian dollars | | | | | | | | | 2021 | 2020 | | | 2021 | 2020 |
Postretirement benefits liability adjustments: | | | | | | | | |
| | | | Postretirement benefits liability adjustment (excluding amortization) | - | - | 17 | (37) |
| | | | Amortization of postretirement benefits liability adjustment | | | | | | | | |
| | | | | included in net periodic benefit cost | 11 | 11 | 33 | 33 |
Total | | | | | 11 | 11 | 50 | (4) |
11. Miscellaneous financial information At March 31, 2021, due to the termination of transportation services agreements related to a third-party pipeline project, the company recognized a liability of $62 million, previously reported as a contingent liability in Note 10 of |
| | | | Imperial’s Form 10-K. In connection with the same project, commitments under “Other long-term |
purchase agreem | | | | | | | | | | ents” as reported in Imperial’s Form 10-K decreased by approximately $2.9 billion. The |
majority of these commitments related to years 2026 and beyond. | | | | | | | | | | | |
The company has received subsidies as part of the Government of |
| | | | | | | | | | | Canada’s COVID-19 Economic Response |
Plan. It was recognized as a reduction to expense and was included in the Consolidated statement of income, primarily as part of |
| | | | | | | | | | “Production and manufacturing” (2020 – $120 million before tax, year-to-date). |
In the first quarter of 2020, with the change in economic conditions and the reduction in the |
| | | | | | company’s market |
capitalization, the company assessed its goodwill balances for impairment and recognized a non-cash goodwill impairment charge of $20 million in the |
| | | | | | | | | | | | company’s Upstream segment. The goodwill impairment is |
reflected in | | | | “Depreciation and depletion” on the Consolidated statement of income and “Goodwill” on the |
Consolidated balance sheet. The remaining balance of goodwill is associated with the Downstream segment. | | |
| | | |
| | | 17 |