Calfrac Well Services Ltd.
TSX:CFW.TO
3.86 (CAD) • At close November 7, 2024
Overview | Financials
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||
Nettowinst
| 190.672 | 11.677 | -82.812 | -324.235 | -156.203 | -26.177 | 0.586 | -203.557 | -227.426 | 67.502 | 26.733 | 96.361 | 187.157 | 53.807 | -5.536 | 17.864 | 38.568 | 72.45 | 60.113 | 45.63 | -15.956 | 3.068 | 4.718 | 9.031 | 12.3 | -3.3 | 25.7 | 50.1 |
Afschrijvingen & Amortisatie
| 116.641 | 122.226 | 127.925 | 172.021 | 261.227 | 160.318 | 130.793 | 152.822 | 156.638 | 139.395 | 110.006 | 90.381 | 87.457 | 79.794 | 63.188 | 51.796 | 37.677 | 25.699 | 17.179 | 11.992 | 9.434 | 7.764 | 6.862 | 6.062 | 1.4 | 0 | 3.7 | 10.4 |
Uitgestelde Inkomstenbelasting
| -2.187 | -16.466 | -27.033 | 167.768 | -55.24 | -8.934 | -10.743 | -112.199 | -115.969 | 33.013 | 3.356 | 36.642 | 87.037 | 9.748 | -6.082 | 7.573 | 8.799 | 1.505 | 1.4 | 0.573 | -0.3 | -0.683 | -1.79 | 0.183 | 0.1 | 0.2 | 0.2 | -1.9 |
Aandelen Gebaseerde Vergoedingen
| 5.758 | 2.776 | 2.272 | 1.511 | 4.626 | 5.812 | 4.985 | 2.361 | 3.082 | 4.138 | 5.454 | 6.99 | 8.5 | 6.967 | 3.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -40.883 | -75.034 | -50.125 | 4.557 | 62.696 | -13.638 | -117.188 | 49.906 | 154.691 | -69.245 | -12.842 | -25.788 | -137.601 | -42.044 | 1.307 | -30.636 | -8.159 | 8.586 | -18.545 | -24.551 | -1.037 | -3.846 | -5.345 | -21.685 | 0.3 | 0 | 0 | 0 |
Vorderingen
| -9.567 | -81.149 | -50.349 | 77.161 | 132.783 | 7.103 | -201.246 | 63.286 | 299.141 | -125.291 | -75.702 | -6.245 | -136.246 | -41.877 | 0.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -17.646 | -47.831 | -18.724 | 16.458 | 18.759 | -12.217 | -45.471 | 24.796 | 40.207 | -48.021 | -8.748 | -24.369 | -36.123 | -14.677 | 4.224 | -15.806 | -11.626 | -7.242 | -3.457 | -0.73 | -1.846 | -2.522 | 0 | 0.864 | 0 | 0 | 0 | 0 |
Crediteuren
| 8.246 | 55.665 | 16.931 | -89.072 | -87.858 | -8.978 | 127.384 | -39.027 | -172.055 | 94.886 | 71.845 | 5.166 | 35.056 | 14.674 | -3.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -13.67 | -1.719 | 2.017 | 0.01 | -0.988 | 0.454 | 129.529 | -38.176 | -12.602 | 9.181 | -0.237 | -0.34 | -0.288 | -0.164 | -0.141 | -14.83 | 3.467 | 15.828 | -15.088 | -23.821 | 0.809 | -1.324 | -5.345 | -22.549 | 0.3 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 9.446 | 62.353 | 14.436 | 2.898 | 14.918 | 67.365 | -22.331 | 31.076 | 150.046 | 27.666 | -0.696 | -8.335 | 11.608 | 10.947 | -0.51 | 3.627 | 2.592 | 2.283 | 1.9 | 0.751 | -0.684 | -0.734 | -0.738 | -1.073 | -21.7 | 5.5 | -16.7 | -23.6 |
Kasstroom uit Operationele Activiteiten
| 281.634 | 107.532 | -15.337 | 24.52 | 132.024 | 184.746 | -13.898 | -79.591 | 121.062 | 202.469 | 132.011 | 196.251 | 244.158 | 119.219 | 55.927 | 50.111 | 79.483 | 110.518 | 62.047 | 34.395 | 9.181 | 11.053 | 4.221 | -7.552 | -7.6 | 2.4 | 12.9 | 35 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -168.637 | -79.81 | -63.434 | -46.189 | -147.37 | -157.187 | -86.415 | -56.074 | -160.773 | -162.549 | -183.124 | -261.321 | -323.962 | -118.941 | -102.176 | -84.807 | -91.939 | -155.478 | -97.614 | -51.327 | -5.075 | -9.499 | -9.017 | -3.138 | -16.2 | -34.7 | -36.7 | -49.7 |
Netto Overnames
| 23.867 | 5.485 | 2.14 | 3.671 | 8.478 | 7.38 | 10.456 | 3.94 | -9.498 | 0 | -150.513 | 0 | 0 | -2.024 | -18.692 | -6.117 | -13.854 | 0 | -3 | -1.759 | 0 | 0 | -1.916 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.9 | 0 | -8.6 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.326 | 0 | 0 | 0 | 0 | 0 | 0 | 2.678 | 2.095 | 0 | 8.6 | 0 | 0 |
Overige Investeringsactiviteiten
| 23.867 | 5.485 | 2.14 | 3.671 | 1.254 | 7.373 | 10.406 | 3.94 | 15.221 | 2.496 | 1.917 | 2.137 | 3.8 | 21.528 | -8.246 | 8.443 | -17.817 | 18.597 | 0.052 | 0.111 | 1.342 | 0.143 | 0.062 | 0.242 | 16.2 | 0.8 | 5.6 | 2.9 |
Kasstroom uit Investeringsactiviteiten
| -144.77 | -74.325 | -61.294 | -42.518 | -138.892 | -149.814 | -76.009 | -52.134 | -155.05 | -160.053 | -331.72 | -259.184 | -320.162 | -99.437 | -129.114 | -81.837 | -123.61 | -136.881 | -100.562 | -52.975 | -3.733 | -9.356 | -8.193 | -0.801 | -4.9 | -25.3 | -39.7 | -46.8 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||
Schuldaflossingen
| -96.468 | -69.166 | -13.886 | -132.791 | -79.807 | -1,121.168 | -32.848 | -82.98 | -78.466 | -25.365 | -193.777 | -7.143 | -9.639 | -290.13 | -147.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 12.336 | 2.871 | 0.183 | 0 | 0.196 | 1.367 | 29.08 | 56.636 | 25.194 | 20.627 | 15.79 | 11.222 | 7.547 | 9.658 | 0.213 | 8.883 | 3.396 | 0.867 | 1.867 | 119.78 | 0.029 | 4.645 | 0 | 0 | 0 | 0 | 0.8 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | -0.926 | 0 | 0 | 0 | 0 | -9.414 | 0 | 393.917 | 2.734 | 2.309 | 473.671 | 0 | -0.932 | -2.207 | -3.869 | -1.385 | -58.437 | 0 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.806 | -18.918 | -28.92 | -23.675 | -35.135 | -7.66 | -5.414 | -4.033 | -3.779 | -3.674 | -3.627 | -3.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 12.336 | 32.762 | 59.555 | 142.319 | 83.632 | 1,061.728 | 53.608 | 43.901 | 127.481 | 17.038 | -0.74 | -0.44 | -2.72 | -2.5 | 221.103 | 15 | 92.403 | 49.385 | 3.013 | -29.901 | -5.343 | -7.519 | 0.586 | -9.218 | 11.8 | 10.4 | 11.9 | 16.3 |
Kasstroom uit Financieringsactiviteiten
| -84.132 | -33.533 | 45.852 | 8.602 | 4.021 | -58.073 | 49.84 | 125.075 | 45.877 | 13.483 | 191.515 | -28.762 | -10.163 | 185.285 | 70.282 | 19.172 | 89.918 | 42.756 | -0.128 | 31.442 | -5.314 | -2.886 | 0.586 | -9.218 | 11.8 | 10.4 | 12.7 | 16.3 |
Overige Informatie: | ||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -25.935 | 20.07 | -0.402 | -3.336 | -6.492 | 22.293 | -17.101 | -7.438 | 12.987 | 1.035 | 7.908 | 1.121 | 2.618 | -13.533 | -8.517 | 9.942 | -12.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 26.797 | 19.744 | -31.181 | -12.732 | -9.339 | -0.848 | -57.168 | -14.088 | 24.876 | 56.934 | -0.286 | -90.574 | -83.549 | 191.534 | -11.422 | -2.612 | 33.524 | 16.393 | -38.643 | 12.862 | 0.134 | -1.189 | -3.386 | -17.571 | -0.7 | -12.5 | -14.1 | 4.5 |
Kaspositie aan het Einde van de Periode
| 45.19 | 18.393 | -1.351 | 29.83 | 42.562 | 51.901 | 52.749 | 109.917 | 124.005 | 99.129 | 42.195 | 42.481 | 133.055 | 216.604 | 25.07 | 36.492 | 39.104 | 5.58 | -10.813 | 27.83 | 1.122 | 0.988 | 2.177 | 5.563 | 23.1 | 23.8 | 36.3 | 50.5 |