Whitecap Resources Inc.
TSX:WCP.TO
10.62 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| -44.5 | -29 | -29.668 | -71.594 | -81.262 | -11.262 | -10.982 | -9.026 | -7.95 | -10.462 | -2.707 | 0.012 | 0.013 | 0.01 | 0 | 0 | 0 | 0 | 0.562 | 0.19 | 0.022 | 0.003 | 0.31 |
Short Term Investments
| 32.9 | 22.7 | 10.5 | 30.24 | 6.029 | 75.219 | 11.056 | 0.028 | 64.605 | 10.462 | 2.707 | 1.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.275 | 0 |
Cash and Short Term Investments
| 44.5 | -29 | -29.668 | -71.594 | -81.262 | 75.219 | 11.056 | 0.028 | 64.605 | 10.462 | 2.707 | 0.012 | 0.013 | 0.01 | 0 | 0 | 0 | 0 | 0.562 | 0.19 | 0.022 | 0.278 | 0.31 |
Net Receivables
| 400.2 | 480.2 | 304.821 | 115.958 | 172.225 | 121.12 | 139.612 | 102.168 | 76.783 | 89.999 | 55.167 | 45.82 | 32.753 | 10.212 | 1.229 | 1.009 | 1.273 | 1.496 | 1.001 | 0.459 | 0.114 | 0.003 | 0.004 |
Inventory
| -11.6 | 29 | 0 | 71.594 | -0.829 | -0.18 | -11.056 | -0.028 | -64.605 | -10.462 | -2.707 | -0.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 78.4 | 492.2 | 23.114 | 34.655 | 7.762 | 86.301 | 22.038 | 9.026 | 72.555 | 153.638 | 11.628 | 36.44 | 1.241 | 0.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 511.5 | 972.4 | 327.935 | 150.613 | 179.987 | 207.421 | 161.65 | 111.194 | 149.338 | 243.637 | 66.795 | 82.272 | 34.007 | 10.949 | 1.229 | 1.009 | 1.273 | 1.496 | 1.563 | 0.649 | 0.136 | 0.282 | 0.313 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8,964.5 | 8,545.3 | 6,466.067 | 2,726.747 | 5,051.697 | 5,199.144 | 5,345.794 | 4,713.663 | 3,886.809 | 3,404.36 | 1,887.964 | 1,326.066 | 564.216 | 196.475 | 23.079 | 23.418 | 18.807 | 17.406 | 9.12 | 4.525 | 1.472 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 122.682 | 122.682 | 122.682 | 122.682 | 122.682 | 156.539 | 98.07 | 86.385 | 43.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | -10.409 | -4.277 | 122.682 | 122.682 | 122.682 | 122.682 | 122.682 | 156.539 | 98.07 | 86.385 | 43.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.5 | 12.1 | 10.409 | 4.277 | 4.099 | 1.364 | 7.585 | 13.625 | 24.256 | 32.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 73.817 | 499.773 | -4.099 | 418.899 | 323.421 | 173.776 | 376.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 |
Other Non-Current Assets
| -8,966 | 0 | 10.409 | 4.277 | 4.099 | 9.454 | 0.215 | 0 | -376.331 | 32.375 | 0 | 1.055 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 9,090.7 | 8,557.4 | 6,550.293 | 3,230.797 | 5,178.478 | 5,751.543 | 5,799.697 | 5,023.746 | 4,033.747 | 3,625.656 | 1,986.034 | 1,413.506 | 607.664 | 196.475 | 23.079 | 23.418 | 18.807 | 17.406 | 9.12 | 4.525 | 1.52 | 0 | 0 |
Total Assets
| 9,602.2 | 9,529.8 | 6,878.228 | 3,381.41 | 5,358.465 | 5,958.964 | 5,961.347 | 5,134.94 | 4,183.085 | 3,869.293 | 2,052.829 | 1,495.778 | 641.671 | 207.424 | 24.308 | 24.427 | 20.08 | 18.903 | 10.682 | 5.174 | 1.656 | 0.282 | 0.313 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 509 | 549.1 | 400.418 | 122.133 | 183.647 | 165.735 | 152.026 | 147.768 | 129.566 | 126.345 | 68.698 | 102.393 | 0 | 0 | 0 | 0 | 1.306 | 1.691 | 3.935 | 0.956 | 0.157 | 0.003 | 0.027 |
Short Term Debt
| 7.8 | 6.6 | 3.498 | 11.688 | 10.568 | 0 | 1.409 | 5.023 | 5.754 | 3.493 | 0 | 0 | 0 | 17.553 | 6.644 | 5.895 | 1.693 | 7.021 | 0 | 0 | 0.109 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | -0.472 | -22.854 | 10.611 | 33.596 | -12.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2.3 | 2.3 | 2.306 | 15.785 | 18.907 | 0 | -1.409 | -5.023 | -5.754 | -3.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 48.5 | 196.2 | 133.352 | 15.854 | 3.935 | 11.18 | 59.259 | 83.648 | 36.356 | 19.653 | 45.075 | 2.51 | 67.332 | 24.918 | 1.227 | 0.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 567.6 | 754.2 | 539.574 | 165.46 | 217.057 | 176.915 | 211.285 | 231.416 | 165.922 | 145.998 | 113.773 | 104.903 | 67.332 | 42.471 | 7.871 | 6.866 | 2.999 | 8.711 | 3.935 | 0.956 | 0.265 | 0.003 | 0.027 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 1,374.9 | 1,867 | 1,081.832 | 1,161.168 | 1,246.894 | 1,255.697 | 1,284.232 | 773.395 | 876.166 | 756.564 | 382.899 | 310.7 | 130.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 50.1 | 52.4 | 54.752 | 0 | 859.149 | -1,657.698 | -1,580.34 | -964.441 | -850.037 | -763.275 | -462.305 | -323.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,035 | 798.5 | 0 | 0 | 101.365 | 567.736 | 448.134 | 338.814 | 103.437 | 133.056 | 148.104 | 115.573 | 39.913 | 11.719 | 1.671 | 1.885 | 1.746 | 0.908 | 0.883 | 0.408 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,097.6 | 1,008 | 1,462.608 | 1,057.831 | 5.79 | 2,386.748 | 2,264.903 | 1,623.563 | 1,380.981 | 1,062.871 | 588.597 | 378.393 | 23.259 | 4.18 | 0.569 | 0.532 | 0.428 | 0.378 | 0.168 | 0.138 | 0.069 | 0.003 | 0.027 |
Total Non-Current Liabilities
| 3,557.6 | 3,725.9 | 2,599.192 | 2,218.999 | 2,213.198 | 2,552.483 | 2,416.929 | 1,771.331 | 1,510.547 | 1,189.216 | 657.295 | 480.786 | 193.976 | 15.899 | 2.24 | 2.417 | 2.173 | 1.286 | 1.052 | 0.547 | 0.069 | 0.003 | 0.027 |
Total Liabilities
| 4,125.2 | 4,480.1 | 3,138.766 | 2,384.459 | 2,430.255 | 2,729.398 | 2,628.214 | 2,002.747 | 1,676.469 | 1,335.214 | 771.068 | 585.689 | 261.308 | 58.37 | 10.111 | 9.283 | 5.172 | 9.998 | 4.987 | 1.503 | 0.335 | 0.003 | 0.027 |
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 |
Common Stock
| 4,805 | 4,872.8 | 4,961.257 | 3,867.343 | 3,860.962 | 3,870.798 | 3,889.255 | 3,452.671 | 2,881.762 | 2,213.607 | 1,253.127 | 827.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 655.1 | 164.7 | -1,232.817 | -2,883.414 | -951.165 | -656.951 | -589.784 | -360.89 | -415.117 | 298.494 | 14.947 | 67.497 | 15.026 | -10.976 | -1.509 | -0.828 | -1.078 | -1.29 | -0.909 | -0.856 | -0.127 | -0.033 | -0.019 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.253 | 0 | 0 |
Other Total Stockholders Equity
| 16.9 | 12.2 | 11.022 | 13.022 | 18.413 | 15.719 | 33.662 | 40.412 | 39.971 | 21.978 | 13.687 | 15.004 | 365.337 | 160.03 | 15.707 | 15.972 | 15.987 | 10.195 | 6.604 | 4.237 | 1.195 | 0.312 | 0.306 |
Total Shareholders Equity
| 5,477 | 5,049.7 | 3,739.462 | 996.951 | 2,928.21 | 3,229.566 | 3,333.133 | 3,132.193 | 2,506.616 | 2,534.079 | 1,281.761 | 910.089 | 380.363 | 149.054 | 14.197 | 15.143 | 14.909 | 8.905 | 5.695 | 3.671 | 1.321 | 0.279 | 0.286 |
Total Equity
| 5,477 | 5,049.7 | 3,739.462 | 996.951 | 2,928.21 | 3,229.566 | 3,333.133 | 3,132.193 | 2,506.616 | 2,534.079 | 1,281.761 | 910.089 | 380.363 | 149.054 | 14.197 | 15.143 | 14.909 | 8.905 | 5.695 | 3.671 | 1.321 | 0.279 | 0.286 |
Total Liabilities & Shareholders Equity
| 9,602.2 | 9,529.8 | 6,878.228 | 3,381.41 | 5,358.465 | 5,958.964 | 5,961.347 | 5,134.94 | 4,183.085 | 3,869.293 | 2,052.829 | 1,495.778 | 641.671 | 207.424 | 24.308 | 24.427 | 20.08 | 18.903 | 10.682 | 5.174 | 1.656 | 0.282 | 0.313 |