Trican Well Service Ltd.
TSX:TCW.TO
4.79 (CAD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||
Net Income
| 121.009 | 79.215 | 12.058 | -233.317 | -71.435 | -233.637 | 20.117 | -40.729 | -822.462 | -8.86 | -46.699 | 53.339 | 338.636 | 151.617 | -8.513 | -70.398 | 111.817 | 172.563 | 131.73 | 65.355 | 35.966 | 11.304 | 21.873 | 14.816 | 4.8 | 1.8 | 2.2 | 0.4 |
Depreciation & Amortization
| 77.203 | 80.224 | 87.809 | 111.38 | 124.066 | 131.994 | 101.997 | 70.439 | 188.871 | 209.056 | 222.403 | 152.837 | 126.576 | 110.795 | 96.805 | 93.394 | 62.707 | 34.798 | 24.335 | 17.102 | 14.642 | 12.258 | 10.495 | 7.614 | 4.3 | 2.8 | 0.9 | 0.3 |
Deferred Income Tax
| 1.591 | 28.667 | -0.08 | -31.484 | -28.392 | -28.018 | 34.825 | -63.225 | 154.424 | -2.692 | -28.303 | 4.824 | 0 | 58.73 | -44.279 | -68.636 | -35.802 | 8.817 | 41.795 | 14.68 | 16.367 | 2.094 | 7.313 | 2.737 | 2.2 | 1.6 | 1.3 | 0 |
Stock Based Compensation
| 0.587 | 1.222 | 2.164 | 2.14 | 4.146 | 5.434 | 5.027 | 2.809 | 4.236 | 8.026 | 8.096 | 9.689 | 12.378 | 11.66 | 9.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 48.406 | -36.047 | -28.379 | 50.507 | 2.062 | 23.544 | -31.313 | 59.157 | 259.448 | -180.285 | 41.963 | 58.805 | -249.787 | -139.257 | 60.516 | -67.995 | -0.927 | -22.963 | -57.469 | -30.152 | -26.272 | -5.435 | -6.173 | -2.268 | -1.3 | 0 | 0 | 0 |
Accounts Receivables
| -5.686 | -47.648 | -51.028 | 60.147 | -11.342 | 70.298 | -24.777 | 37.223 | 152.06 | -237.788 | -13.251 | 167.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3.139 | -5.646 | 2.557 | 7.984 | 6.277 | 0.714 | 1.988 | 10.099 | 72.878 | -32.776 | -15.874 | -39.471 | -67.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 15.763 | 18.248 | 19.35 | -27.912 | 5.747 | -39.719 | -10.171 | 10.053 | -74.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 35.19 | -1.001 | 0.742 | 10.288 | 1.38 | -47.468 | -33.301 | 49.058 | 186.57 | -147.509 | 57.837 | 98.276 | -182.562 | 0 | 0 | -67.995 | -0.927 | -22.963 | -57.469 | -30.152 | -26.272 | -5.435 | -6.173 | -2.268 | -1.3 | 0 | 0 | 0 |
Other Non Cash Items
| -0.34 | -1.049 | 0.524 | 171.54 | -1.82 | 201.624 | 2.925 | -122.385 | 335.312 | 18.695 | -25.527 | -93.119 | 80.287 | -1.089 | -15.068 | 207.654 | -0.334 | 9.225 | 4.309 | 4.212 | 1.264 | 0.885 | 0 | 0 | 0 | -5.8 | 0.6 | -0.4 |
Operating Cash Flow
| 248.456 | 152.232 | 74.096 | 70.766 | 28.627 | 100.941 | 133.578 | -93.934 | 119.829 | 43.94 | 171.933 | 186.375 | 308.09 | 192.456 | 99.335 | 99.179 | 130.828 | 203.557 | 144.7 | 71.197 | 41.967 | 21.106 | 33.508 | 22.899 | 10 | 0.4 | 5 | 0.3 |
Investing Activities: | ||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -79.286 | -103.62 | -53.883 | -12.788 | -33.227 | -78.793 | -30.309 | -1.448 | -23.158 | -90.012 | -107.761 | -444.55 | -578.457 | -278.802 | -45.867 | -124.383 | -160.178 | -130.13 | -119.97 | -79.669 | -19.492 | -22.188 | -46.141 | -36.195 | -18.3 | -11.5 | -24.8 | -1.3 |
Acquisitions Net
| 7.469 | 20.025 | 10.16 | 11.797 | 31.753 | 17.484 | 6.222 | 8.356 | 8.884 | -0.65 | -29.663 | 0 | -9.372 | -5.818 | -1.67 | -23.636 | -256.079 | -2.536 | -4.185 | -2.643 | -0.03 | 0 | 0 | -5.69 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 11.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.3 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 106.314 | 65.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -3.27 | -2.203 | 4.371 | 14.255 | 4.123 | 23.638 | 8.659 | 307.2 | 202.597 | 7.074 | 0.675 | 4.464 | 10.515 | 27.17 | 9.694 | -15.754 | -10.716 | 0.083 | 1.515 | 2.714 | 0.003 | -4.986 | 1.156 | 3.47 | -3.3 | -3.4 | 3.3 | 0 |
Investing Cash Flow
| -75.087 | -85.798 | -39.352 | 13.264 | 2.649 | 51.159 | 62.171 | 305.752 | 179.439 | -82.938 | -136.749 | -440.086 | -577.314 | -257.45 | -37.843 | -163.773 | -426.973 | -132.583 | -122.64 | -79.598 | -19.519 | -27.174 | -44.985 | -38.415 | -20.6 | -14.9 | -21.5 | -1.3 |
Financing Activities: | ||||||||||||||||||||||||||||
Debt Repayment
| -3.67 | -3.277 | -3.314 | -4.546 | -5.022 | -68.738 | -167.928 | -321.265 | -313.915 | -80.483 | -42.317 | -25.425 | 0 | -96.892 | -78.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 3.601 | 4.439 | 2.219 | 1.093 | 0.074 | 0.867 | 1.177 | 67.368 | 169.071 | 10.263 | 1.174 | 1.289 | 33.065 | 230.167 | 0.497 | 34.778 | 20.837 | 5.214 | 6.638 | 5.485 | 1.09 | 17.997 | 0.965 | 0.693 | 11.2 | 8.5 | 9.7 | 8.3 |
Common Stock Repurchased
| -78.457 | -68.992 | -26.746 | -18.559 | -34.528 | -104.864 | -35.919 | 0 | -1.008 | -4.668 | 42.317 | -10.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -34.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.366 | -44.775 | -44.304 | -29.3 | -14.517 | -13.453 | -12.56 | -12.382 | -12.276 | -5.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -29.864 | 34.439 | 27.841 | -46.662 | 6.638 | 17.066 | 35.919 | 14.066 | -169.071 | 180.448 | -42.317 | 304.756 | 294.118 | 0 | 0 | 74.641 | 217.797 | -10.757 | -8.03 | -6.428 | -4.518 | -8.414 | 11.201 | 14.438 | 0.8 | 4.5 | -0.6 | -0.6 |
Financing Cash Flow
| -142.733 | -37.83 | -27.841 | -68.674 | -32.838 | -155.669 | -202.67 | -239.831 | -337.289 | 60.785 | -85.447 | 241.309 | 312.666 | 119.822 | -90.405 | 97.037 | 226.358 | -11.287 | -1.392 | -0.943 | -3.428 | 9.583 | 12.166 | 15.13 | 12 | 13 | 9.1 | 7.7 |
Other Information: | ||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0.049 | 0.518 | -0.924 | -0.594 | -0.85 | 4.715 | -3.233 | 0.626 | 0.051 | 1.355 | 0.141 | -1.279 | 0.468 | -1.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | -0.1 |
Net Change In Cash
| 30.636 | 28.604 | 6.903 | 15.405 | -1.044 | -4.493 | -7.515 | -28.863 | -33.306 | 18.554 | -49.637 | -12.349 | 44.797 | 54.969 | -30.192 | 32.911 | -71.34 | 59.687 | 20.668 | -9.344 | 19.02 | 3.515 | 0.689 | -0.386 | 1.4 | -1.3 | -7.4 | 6.6 |
Cash At End Of Period
| 88.75 | 58.114 | 29.51 | 22.607 | 7.202 | 8.246 | 12.739 | 20.254 | 49.117 | 82.423 | 63.869 | 113.506 | 125.855 | 81.058 | 26.089 | 56.281 | 23.37 | 94.71 | 35.023 | 14.355 | 23.699 | 4.679 | 1.164 | 0.475 | 0.9 | -2.8 | -1.5 | 5.9 |