Total Energy Services Inc.
TSX:TOT.TO
10.86 (CAD) • At close November 12, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 47.935 | 34.061 | 33.365 | 22.996 | 19.873 | 30.64 | 21.154 | 15.916 | 8.875 | 7.745 | 3.21 | 50.052 | 35.658 | 0.228 | -1.351 | 0 | 0 | -0.402 | -0.221 | -0.456 | -0.882 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0.527 | 4.631 | 5.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 47.935 | 34.061 | 33.365 | 22.996 | 19.873 | 30.64 | 21.154 | 15.916 | 8.875 | 7.745 | 3.21 | 50.052 | 35.658 | 0.228 | -1.351 | 0 | 0 | -0.402 | -0.221 | -0.456 | -0.882 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 137.604 | 155.077 | 92.751 | 74.66 | 118.337 | 163.245 | 152.166 | 47.545 | 50.824 | 98.92 | 80.532 | 63.511 | 94.674 | 69.354 | 24.952 | 37.274 | 34.026 | 34.257 | 44.965 | 26.727 | 17.491 | 9.397 | 7.828 | 10.825 | 6.8 | 4.6 |
Inventory
| 98.179 | 91.614 | 89.921 | 95.586 | 105.672 | 84.743 | 68.266 | 54.964 | 59.066 | 54.348 | 38.858 | 33.24 | 37.147 | 36.385 | 28.408 | 33.836 | 31.909 | 25.924 | 25.771 | 15.515 | 15.234 | 11.318 | 12.517 | 7.834 | 5.3 | 3.7 |
Other Current Assets
| 16.735 | 19.225 | 9.695 | 7.442 | 11.542 | 18.303 | 19.779 | 9.124 | 9.869 | 5.576 | 9.782 | 2.547 | 1.795 | 5.026 | 2.309 | 1.319 | 1.58 | 1.033 | 0.891 | 0.591 | 2.006 | 0.84 | 0.501 | 0.74 | 0.5 | 0.2 |
Total Current Assets
| 300.453 | 299.977 | 225.732 | 200.684 | 255.424 | 296.931 | 261.365 | 127.549 | 128.634 | 166.589 | 132.382 | 149.35 | 169.274 | 108.096 | 55.669 | 72.429 | 67.515 | 61.214 | 71.627 | 43.232 | 34.731 | 21.555 | 20.846 | 19.399 | 12.6 | 8.5 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 557.152 | 567.515 | 576.274 | 637.715 | 730.614 | 768.613 | 793.464 | 383.497 | 392.622 | 419.991 | 382.347 | 323.188 | 261.29 | 234.448 | 175.052 | 171.033 | 157.049 | 148.381 | 129.994 | 88.206 | 70.705 | 58.393 | 48.347 | 38.11 | 27 | 25.6 |
Goodwill
| 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 0 | 0 | 0 | 4.451 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.053 | 4.053 | 4.451 | 0 | 4.873 | 5.3 | 5.8 |
Goodwill and Intangible Assets
| 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.053 | 4.451 | 4.451 | 4.873 | 5.3 | 5.8 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 15.695 | 0 | 0.393 | 0.057 | 0 | 1.457 | 0.829 | 0.43 | -7.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -15.695 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 7.07 | 5.273 | 0 | -327.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 561.205 | 578.638 | 587.79 | 648.895 | 741.737 | 781.193 | 805.416 | 395.05 | 403.745 | 429.317 | 386.4 | 327.241 | 265.343 | 238.501 | 179.105 | 175.086 | 161.102 | 152.434 | 134.047 | 92.259 | 74.758 | 62.844 | 52.798 | 42.983 | 32.3 | 31.4 |
Total Assets
| 861.658 | 878.615 | 813.522 | 849.579 | 997.161 | 1,078.124 | 1,066.781 | 522.599 | 532.379 | 595.906 | 518.782 | 476.591 | 434.617 | 346.597 | 234.774 | 247.515 | 228.617 | 213.648 | 205.674 | 135.491 | 109.489 | 84.399 | 73.644 | 62.382 | 44.9 | 39.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 43.395 | 53.211 | 33.647 | 16.518 | 50.423 | 70.247 | 51.934 | 18.256 | 9.252 | 21.043 | 23.5 | 15.226 | 17.594 | 28.285 | 12.975 | 29.137 | 16.405 | 24.836 | 29.948 | 15.074 | 11.643 | 7.832 | 6.268 | 10.196 | 5.1 | 3.4 |
Short Term Debt
| 7.93 | 7.164 | 6.641 | 8.969 | 49.855 | 6.175 | 74.11 | 3.346 | 3.902 | 2.376 | 2.377 | 2.52 | 2.613 | 9.245 | 9.913 | 32.83 | 36.787 | 11.628 | 20.701 | 14.935 | 13.083 | 13.733 | 10.211 | 6.208 | 7.9 | 5.7 |
Tax Payables
| 9.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0.249 | 0 | 12.754 | 0 | 15.098 | 0 | 0 | 0 | 2.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 39.321 | 63.895 | 16.274 | 6.365 | 3.883 | 37.316 | 21.625 | 13.573 | 10.556 | 7.43 | 8.71 | 6.971 | 3.064 | 4.942 | 0 | 2.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 149.651 | 114.817 | 53.924 | 48.144 | 79.672 | 96.709 | 100.302 | 33.928 | 26.814 | 40.654 | 24.283 | 18.827 | 25.217 | -15.117 | 0.287 | 0.872 | 0.885 | 8.843 | 4.54 | 0.153 | 0 | 0.404 | 0.352 | 0 | 0 | 0 |
Total Current Liabilities
| 177.014 | 187.823 | 88.428 | 61.744 | 152.19 | 171.964 | 206.473 | 55.779 | 38.32 | 84.257 | 58.87 | 58.642 | 48.488 | 37.687 | 26.176 | 65.175 | 54.077 | 45.307 | 55.189 | 30.162 | 24.726 | 21.969 | 16.831 | 16.404 | 13 | 9.1 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 100.834 | 127.628 | 196.007 | 238.937 | 248.448 | 287.893 | 260.579 | 46.557 | 49.185 | 69.468 | 67.221 | 65.417 | 63.853 | 69.472 | 36.476 | 13.521 | 21.383 | 13.947 | 17.096 | 16.131 | 16.693 | 14.984 | 12.467 | 13.444 | 9.6 | 11.7 |
Deferred Revenue Non-Current
| 0 | 117.997 | 187.906 | 230.517 | 236.278 | -1.574 | -2.734 | -55.961 | -61.539 | -60.118 | -52.079 | 62.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 53.052 | 41.141 | 35.65 | 37.911 | 53.381 | 57.691 | 53.155 | 55.961 | 61.539 | 60.118 | 52.079 | 46.463 | 46.955 | 25.958 | 17.256 | 21.443 | 18.361 | 17.709 | 15.554 | 14.77 | 10.26 | 6.884 | 7.375 | 4.034 | 0.7 | 0.2 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.672 | -0.763 | 0 | 0 | -0.001 | -0.221 | -0.379 | -0.882 | 0.833 | 3.217 | 0 | 2.3 | 0.1 |
Total Non-Current Liabilities
| 153.886 | 168.769 | 231.657 | 276.848 | 301.829 | 345.584 | 313.734 | 102.518 | 110.724 | 129.586 | 119.3 | 111.88 | 110.808 | 101.472 | 52.969 | 34.964 | 39.744 | 31.655 | 32.429 | 30.522 | 26.071 | 22.701 | 23.059 | 17.478 | 12.6 | 12 |
Total Liabilities
| 330.9 | 356.592 | 320.085 | 338.592 | 454.019 | 517.548 | 520.207 | 158.297 | 149.044 | 213.843 | 178.17 | 170.522 | 159.296 | 139.159 | 79.145 | 100.139 | 93.821 | 76.962 | 87.618 | 60.684 | 50.797 | 44.67 | 39.89 | 33.882 | 25.6 | 21.1 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 251.283 | 261.109 | 270.905 | 284.077 | 284.51 | 288.902 | 291.317 | 88.654 | 88.875 | 88.899 | 83.243 | 76.89 | 0 | 0 | 0 | 60.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 299.655 | 273.804 | 242.918 | 240.051 | 268.062 | 270.372 | 259.705 | 267.965 | 286.205 | 281.683 | 246.091 | 219.418 | 190.331 | 129.401 | 93.678 | 87.349 | 73.812 | 74.847 | 56.13 | 40.125 | 24.635 | 13.488 | 10.594 | 4.287 | 0.3 | 0.6 |
Accumulated Other Comprehensive Income/Loss
| -25.506 | -17.032 | -26.704 | -18.736 | -16.722 | -5.32 | -10.194 | 0 | 0 | 4.601 | 4.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 0.06 | 0 | -10.376 | -7.165 | -5 | -2.6 |
Other Total Stockholders Equity
| 4.805 | 3.59 | 5.757 | 4.966 | 7.528 | 6.384 | 4.55 | 7.683 | 8.255 | 6.88 | 6.677 | 9.761 | 7.073 | 80.444 | 61.951 | 0 | 60.984 | 61.839 | 61.926 | 34.242 | 33.997 | 26.241 | 33.536 | 24.213 | 19 | 18.2 |
Total Shareholders Equity
| 530.237 | 521.471 | 492.876 | 510.358 | 543.378 | 560.338 | 545.378 | 364.302 | 383.335 | 382.063 | 340.612 | 306.069 | 275.321 | 207.438 | 155.629 | 147.376 | 134.796 | 136.686 | 118.056 | 74.807 | 58.692 | 39.729 | 33.754 | 28.5 | 19.3 | 18.8 |
Total Equity
| 530.758 | 522.023 | 493.437 | 510.987 | 543.142 | 560.576 | 546.574 | 364.302 | 383.335 | 382.063 | 340.612 | 306.069 | 275.321 | 207.438 | 155.629 | 147.376 | 134.796 | 136.686 | 118.056 | 74.807 | 58.692 | 39.729 | 33.754 | 28.5 | 19.3 | 18.8 |
Total Liabilities & Shareholders Equity
| 861.658 | 878.615 | 813.522 | 849.579 | 997.161 | 1,078.124 | 1,066.781 | 522.599 | 532.379 | 595.906 | 518.782 | 476.591 | 434.617 | 346.597 | 234.774 | 247.515 | 228.617 | 213.648 | 205.674 | 135.491 | 109.489 | 84.399 | 73.644 | 62.382 | 44.9 | 39.9 |