MEG Energy Corp.
TSX:MEG.TO
25.52 (CAD) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,265 | 1,373 | 1,492 | 1,444 | 1,619 | 1,349 | 1,511 | 1,499 | 1,637 | 1,629 | 1,578 | 1,339 | 1,114 | 1,023 | 921 | 788 | 535 | 307 | 671 | 1,004 | 971 | 1,079.429 | 921.626 | 521.041 | 820.517 | 700.252 | 729.099 | 762.081 | 549.82 | 579.91 | 565.47 | 569.632 | 500.072 | 515.32 | 289.841 | 446.396 | 466.64 | 560.5 | 473.145 | 633.97 | 738.608 | 861.515 | 702.945 | 359.317 | 418.025 | 333.227 | 262.571 | 323.537 | 213.694 | 259.657 | 276.487 | 321.287 | 178.998 | 279.036 | 253.905 | 254.925 | 154.994 | 210.534 | 125.595 | 21.79 | 0.37 | 0.515 |
Kosten van de omzet
| 1,017 | 1,120 | 1,047 | 1,227 | 965 | 911 | 1,086 | 935 | 996 | 936 | 848 | 931 | 761 | 721 | 689 | 664 | 486 | 404 | 686 | 802 | 713 | 1,002.669 | 705.471 | 578.918 | 600.502 | 540.324 | 595.576 | 521.65 | 444.128 | 472.13 | 469.409 | 462.104 | 436.22 | 461.428 | 368.669 | 442.69 | 391.757 | 404.194 | 429.538 | 436.661 | 448.251 | 526.785 | 465.387 | 288.6 | 240.651 | 211.326 | 214.976 | 326.129 | 112.21 | 137.011 | 144.869 | 132.476 | 80.153 | 125.182 | 0 | 13.229 | 96.667 | 135.169 | 0 | 25.86 | 0 | 0 |
Brutowinst
| 248 | 253 | 445 | 217 | 654 | 438 | 425 | 564 | 641 | 693 | 730 | 408 | 353 | 302 | 232 | 124 | 49 | -97 | -15 | 202 | 258 | 76.76 | 216.155 | -57.877 | 220.015 | 159.928 | 133.523 | 240.431 | 105.692 | 107.78 | 96.061 | 107.528 | 63.852 | 53.892 | -78.828 | 3.706 | 74.883 | 156.306 | 43.607 | 197.309 | 290.357 | 334.73 | 237.558 | 70.717 | 177.374 | 121.901 | 47.595 | -2.592 | 101.484 | 122.646 | 131.618 | 188.811 | 98.845 | 153.854 | 253.905 | 241.696 | 58.327 | 75.365 | 125.595 | -4.07 | 0.37 | 0.515 |
Brutowinstmarge
| 0.196 | 0.184 | 0.298 | 0.15 | 0.404 | 0.325 | 0.281 | 0.376 | 0.392 | 0.425 | 0.463 | 0.305 | 0.317 | 0.295 | 0.252 | 0.157 | 0.092 | -0.316 | -0.022 | 0.201 | 0.266 | 0.071 | 0.235 | -0.111 | 0.268 | 0.228 | 0.183 | 0.315 | 0.192 | 0.186 | 0.17 | 0.189 | 0.128 | 0.105 | -0.272 | 0.008 | 0.16 | 0.279 | 0.092 | 0.311 | 0.393 | 0.389 | 0.338 | 0.197 | 0.424 | 0.366 | 0.181 | -0.008 | 0.475 | 0.472 | 0.476 | 0.588 | 0.552 | 0.551 | 1 | 0.948 | 0.376 | 0.358 | 1 | -0.187 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 3 | 1.941 | 2.231 | 1.403 | 1.693 | 1.425 | 0.988 | 2.403 | 1.299 | 1.166 | 0.94 | 1.139 | 1.265 | 1.717 | 1.378 | 2.467 | 2.239 | 1.619 | 1.172 | 2.197 | 1.935 | 0.88 | 0.991 | 1.645 | 1.873 | 0.787 | 1.283 | 0.966 | 1.1 | 1.797 | 1.294 | 2.004 | 1.65 | 1.279 | 1.877 | 0.817 | 2.028 | 0.906 | 1.633 | 1.625 | 0.656 | 1.072 |
Algemene en administratieve kosten
| 0 | 18 | 38 | 22 | 27 | 20 | 35 | 27 | 22 | 29 | 20 | 25 | 24 | 17 | 16 | 12 | 20 | 1 | 3 | 32 | 22 | 32.392 | 12.623 | 28.492 | 29.265 | 44.491 | 27.561 | 28.508 | 31.866 | 23.43 | 25.509 | 38.079 | 32.609 | 34.887 | 40.608 | 37.32 | 41.585 | 43.882 | 45.836 | 47.267 | 37.011 | 36.401 | 38.997 | 74.069 | 35.715 | 33.861 | 29.722 | -69.412 | 63.974 | 51.534 | 49.747 | 58.272 | 61.438 | 54.182 | 144.494 | 168.389 | 13.684 | 14.915 | 70.825 | 8.207 | 12.212 | 8.547 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 20 | 18 | 38 | 22 | 27 | 20 | 35 | 27 | 22 | 29 | 20 | 25 | 24 | 17 | 16 | 12 | 20 | 1 | 3 | 32 | 22 | 32.392 | 12.623 | 28.492 | 29.265 | 44.491 | 27.561 | 28.508 | 31.866 | 23.43 | 25.509 | 38.079 | 32.609 | 34.887 | 40.608 | 37.32 | 41.585 | 43.882 | 45.836 | 47.267 | 37.011 | 36.401 | 38.997 | 74.069 | 35.715 | 33.861 | 29.722 | -69.412 | 63.974 | 51.534 | 49.747 | 58.272 | 61.438 | 54.182 | 144.494 | 168.389 | 13.684 | 14.915 | 70.825 | 8.207 | 12.212 | 8.547 |
Overige kosten
| 0 | 217 | 4 | -1 | 1 | 0 | 245 | 268 | 235 | 239 | 224 | 100 | 80 | 69 | 68 | -27 | 46 | -22 | 529 | 37 | -6 | -7.692 | -1.665 | -1.61 | -0.897 | -2.946 | -0.831 | -5.149 | 0.027 | -3.333 | -2.375 | -16.383 | -18.057 | -9.055 | -4.371 | -64.599 | -77.474 | 5.88 | -89.598 | -74.653 | 82.902 | -103.712 | -91.39 | 3.872 | -39.449 | -43.494 | -40.041 | 42.332 | 29.551 | 36.02 | 34.786 | 34.803 | 24.089 | 31.329 | 27.114 | 41.688 | 23.679 | -43.149 | 16.768 | 2.592 | 55.255 | 64.181 |
Bedrijfskosten
| 20 | 18 | 257 | 22 | 267 | 248 | 280 | 295 | 257 | 268 | 244 | 125 | 104 | 86 | 84 | 88 | 66 | 49 | 439 | 110 | 74 | 148.827 | 85.933 | 82.543 | 84.545 | 96.889 | 89.689 | 90.046 | 83.381 | 80.292 | 91.358 | 109.583 | 101.714 | 95.473 | 107.068 | 111.378 | 122.789 | 116.423 | 137.918 | 125.387 | 121.848 | 142.098 | 132.415 | 79.586 | 78.521 | 79.328 | 72.122 | -26.114 | 94.625 | 89.351 | 85.827 | 95.079 | 87.177 | 86.79 | 215.887 | 210.894 | 44.164 | 51.413 | 131.697 | 12.424 | 13.026 | 9.784 |
Bedrijfsresultaat
| 228 | 235 | 192 | 195 | 388 | 192 | 148 | 270 | 386 | 426 | 486 | 284 | 249 | 216 | 148 | 36 | -17 | -146 | -454 | 92 | 184 | -72.067 | 130.222 | -140.42 | 135.47 | 63.039 | 43.834 | 152.47 | 24.305 | 29.313 | 69.612 | 0.215 | 36.066 | 39.761 | 184.202 | 106.056 | 46.415 | 41.127 | 92.999 | 73.192 | 168.509 | 193.737 | 106.18 | -8.869 | 100.337 | 43.759 | 23.451 | 27.192 | 6.859 | 33.295 | 45.791 | 93.732 | 11.668 | 67.064 | 38.018 | 17.265 | 2.821 | 12.851 | 6.102 | 17.347 | 13.167 | 9.827 |
Bedrijfsresultaat ratio
| 0.18 | 0.171 | 0.129 | 0.135 | 0.24 | 0.142 | 0.098 | 0.18 | 0.236 | 0.262 | 0.308 | 0.212 | 0.224 | 0.211 | 0.161 | 0.046 | -0.032 | -0.476 | -0.677 | 0.092 | 0.189 | -0.067 | 0.141 | -0.269 | 0.165 | 0.09 | 0.06 | 0.2 | 0.044 | 0.051 | 0.123 | 0 | 0.072 | 0.077 | 0.636 | 0.238 | 0.099 | 0.073 | 0.197 | 0.115 | 0.228 | 0.225 | 0.151 | -0.025 | 0.24 | 0.131 | 0.089 | 0.084 | 0.032 | 0.128 | 0.166 | 0.292 | 0.065 | 0.24 | 0.15 | 0.068 | 0.018 | 0.061 | 0.049 | 0.796 | 35.586 | 19.082 |
Totaal overige inkomsten en kosten netto
| -14 | -42 | -26 | -69 | -36 | 10 | -38 | -68 | -149 | -109 | -20 | -58 | -96 | -73 | -120 | 8 | 53 | 71 | 236 | -14 | -71 | 94.352 | -146.274 | 14.692 | 76.658 | -216.893 | 148.206 | -98.495 | 108.108 | 132.952 | 99.997 | -287.769 | -12.596 | -72.739 | 331.481 | -157.295 | -343.71 | 86.302 | -383.011 | -183.668 | -187.405 | 135.901 | -142.738 | -112.388 | 57.41 | -70.412 | -38.942 | -35.994 | 63.512 | -34.369 | 31.676 | 33.65 | -101.392 | 8.998 | 27.114 | 30.206 | 23.679 | -43.149 | 16.768 | -6.189 | 55.255 | 64.181 |
Inkomen voor belasting
| 214 | 193 | 137 | 126 | 319 | 168 | 110 | 202 | 237 | 317 | 466 | 226 | 93 | 83 | -36 | -20 | -29 | -142 | -286 | 15 | 39 | -51.886 | -92.954 | -197.526 | 141.881 | -223.243 | 110.915 | -29.282 | 50.537 | 76.241 | 12.283 | -372.176 | -131.362 | -194.872 | 62.19 | -340.21 | -453.183 | 67.87 | -536.081 | -164.083 | -62.73 | 287.616 | -80.565 | -151.039 | 136.665 | -46.397 | -83.287 | -16.473 | 42.135 | -25.832 | 62.542 | 112.308 | -115.716 | 56.238 | 56.854 | 57.813 | 26.5 | -30.298 | -1.393 | -23.536 | 42.088 | 54.354 |
Inkomen voor belasting ratio
| 0.169 | 0.141 | 0.092 | 0.087 | 0.197 | 0.125 | 0.073 | 0.135 | 0.145 | 0.195 | 0.295 | 0.169 | 0.083 | 0.081 | -0.039 | -0.025 | -0.054 | -0.463 | -0.426 | 0.015 | 0.04 | -0.048 | -0.101 | -0.379 | 0.173 | -0.319 | 0.152 | -0.038 | 0.092 | 0.131 | 0.022 | -0.653 | -0.263 | -0.378 | 0.215 | -0.762 | -0.971 | 0.121 | -1.133 | -0.259 | -0.085 | 0.334 | -0.115 | -0.42 | 0.327 | -0.139 | -0.317 | -0.051 | 0.197 | -0.099 | 0.226 | 0.35 | -0.646 | 0.202 | 0.224 | 0.227 | 0.171 | -0.144 | -0.011 | -1.08 | 113.751 | 105.542 |
Belastingkosten
| 47 | 57 | 39 | 23 | 70 | 32 | 29 | 43 | 81 | 92 | 104 | 48 | 39 | 15 | -19 | -36 | -20 | -62 | -2 | -10 | 15 | 11.807 | -45.426 | 1.834 | 23.721 | -44.673 | -29.658 | -5.503 | -33.348 | -28.041 | 10.695 | -67.418 | -22.73 | -48.707 | -68.639 | -42.935 | -25.68 | 4.456 | -27.774 | -14.007 | 38.245 | 38.662 | 22.876 | -2.857 | 21.282 | 15.915 | -11.993 | 2.267 | -5.339 | 3.702 | 9.173 | 21.19 | -0.52 | 13.701 | 11.476 | 11.315 | 0.758 | 1.36 | -3.304 | -7.508 | -1.99 | -2.358 |
Nettowinst
| 167 | 136 | 98 | 103 | 249 | 136 | 81 | 159 | 156 | 225 | 362 | 178 | 54 | 68 | -17 | 16 | -9 | -80 | -284 | 25 | 24 | -63.693 | -47.528 | -199.36 | 118.16 | -178.57 | 140.573 | -23.779 | 83.885 | 104.282 | 1.588 | -304.758 | -108.632 | -146.165 | 130.829 | -297.275 | -427.503 | 63.414 | -508.307 | -150.076 | -100.975 | 248.954 | -103.441 | -148.182 | 115.383 | -62.312 | -71.294 | -18.74 | 47.474 | -29.534 | 53.369 | 91.118 | -115.196 | 42.537 | 45.378 | 46.498 | 25.742 | -31.658 | 1.911 | -16.028 | 44.078 | 56.712 |
Nettowinstmarge
| 0.132 | 0.099 | 0.066 | 0.071 | 0.154 | 0.101 | 0.054 | 0.106 | 0.095 | 0.138 | 0.229 | 0.133 | 0.048 | 0.066 | -0.018 | 0.02 | -0.017 | -0.261 | -0.423 | 0.025 | 0.025 | -0.059 | -0.052 | -0.383 | 0.144 | -0.255 | 0.193 | -0.031 | 0.153 | 0.18 | 0.003 | -0.535 | -0.217 | -0.284 | 0.451 | -0.666 | -0.916 | 0.113 | -1.074 | -0.237 | -0.137 | 0.289 | -0.147 | -0.412 | 0.276 | -0.187 | -0.272 | -0.058 | 0.222 | -0.114 | 0.193 | 0.284 | -0.644 | 0.152 | 0.179 | 0.182 | 0.166 | -0.15 | 0.015 | -0.736 | 119.13 | 110.12 |
WPA (Winst Per Aandeel)
| 0.62 | 0.5 | 0.36 | 0.37 | 0.87 | 0.47 | 0.28 | 0.55 | 0.51 | 0.73 | 1.18 | 0.58 | 0.17 | 0.22 | -0.056 | 0.053 | -0.03 | -0.26 | -0.95 | 0.083 | 0.08 | -0.21 | -0.16 | -0.67 | 0.4 | -0.61 | 0.48 | -0.081 | 0.29 | 0.36 | 0.01 | -1.11 | -0.48 | -0.65 | 0.58 | -1.32 | -1.9 | 0.28 | -2.27 | -0.67 | -0.45 | 1.12 | -0.46 | -0.67 | 0.52 | -0.28 | -0.32 | -0.085 | 0.24 | -0.15 | 0.28 | 0.47 | -0.6 | 0.22 | 0.24 | 0.24 | 0.12 | -0.19 | 0.01 | -0.095 | 0.31 | 0.41 |
Verwaterde WPA
| 0.62 | 0.5 | 0.36 | 0.37 | 0.86 | 0.47 | 0.28 | 0.53 | 0.51 | 0.72 | 1.15 | 0.57 | 0.17 | 0.22 | -0.056 | 0.053 | -0.03 | -0.26 | -0.95 | 0.083 | 0.08 | -0.21 | -0.16 | -0.67 | 0.39 | -0.6 | 0.47 | -0.08 | 0.28 | 0.35 | 0.01 | -1.11 | -0.48 | -0.65 | 0.58 | -1.32 | -1.9 | 0.28 | -2.27 | -0.67 | -0.45 | 1.11 | -0.46 | -0.66 | 0.51 | -0.28 | -0.32 | -0.084 | 0.24 | -0.15 | 0.27 | 0.46 | -0.58 | 0.21 | 0.23 | 0.24 | 0.11 | -0.18 | 0.01 | -0.092 | 0.3 | 0.4 |
EBITDA
| 400 | 389 | 351 | 387 | 534 | 309 | 291 | 430 | 522 | 513 | 610 | 406 | 358 | 324 | 256 | 116 | 70 | -53 | 201 | 245 | 294 | 286.846 | 246.654 | -29.218 | 262.314 | 166.72 | 153.902 | 264.768 | 152.07 | 136.723 | 120.064 | 108.15 | 73.366 | 76.922 | -72.754 | -44.444 | 74.57 | 149.425 | 22.224 | 174.406 | 268.496 | 293.308 | 189.647 | 50.625 | 150.893 | 93.05 | 25.159 | 91.714 | 33.744 | 63.495 | 85.359 | 133.659 | 30.421 | 99.091 | 103.231 | 110.629 | 66.294 | 19.837 | 27.052 | -17.519 | 42.757 | 55.077 |
EBITDA ratio
| 0.316 | 0.283 | 0.235 | 0.268 | 0.33 | 0.229 | 0.193 | 0.287 | 0.319 | 0.315 | 0.387 | 0.303 | 0.321 | 0.317 | 0.278 | 0.147 | 0.131 | -0.173 | 0.3 | 0.244 | 0.303 | 0.266 | 0.268 | -0.056 | 0.32 | 0.238 | 0.211 | 0.347 | 0.277 | 0.236 | 0.212 | 0.19 | 0.147 | 0.149 | -0.251 | -0.1 | 0.16 | 0.267 | 0.047 | 0.275 | 0.364 | 0.34 | 0.27 | 0.141 | 0.361 | 0.279 | 0.096 | 0.283 | 0.158 | 0.245 | 0.309 | 0.416 | 0.17 | 0.355 | 0.407 | 0.434 | 0.428 | 0.094 | 0.215 | -0.804 | 115.559 | 106.946 |