Whitecap Resources Inc. (TSX: WCP)
Canada
· Delayed Price · Currency is CAD 10.20
-0.01 (-0.10%)
Jul 19, 2024, 3:59 PM EDT
Whitecap Resources Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | 686.2 | 889 | 1,676 | 1,777 | -1,844.97 | -155.87 | Upgrade
|
| Depreciation & Amortization | 886.9 | 865.2 | 806.5 | 546 | 357.65 | 486.23 | Upgrade
|
| Amortization of Goodwill & Intangibles | 34.4 | 33.6 | 36.3 | 24.3 | 12.64 | 10.18 | Upgrade
|
| Depreciation & Amortization, Total | 934.8 | 905.4 | 188.6 | -1,276.5 | 2,742 | 795.64 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.3 | -78.8 | -2.3 | -23.3 | -0 | -0.11 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | - | 1.36 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 122.68 | - | Upgrade
|
| Stock-Based Compensation | 15.8 | 14.4 | 11.1 | 7.9 | 7.55 | 8.66 | Upgrade
|
| Other Operating Activities | 92.9 | 61.4 | 449.3 | 613.9 | -593.69 | 25.92 | Upgrade
|
| Change in Other Net Operating Assets | -101 | -48.9 | -139.7 | 25.3 | 16.29 | -30.25 | Upgrade
|
| Operating Cash Flow | 1,626 | 1,743 | 2,183 | 1,124 | 450.18 | 645.36 | Upgrade
|
| Operating Cash Flow Growth | -28.07% | -20.18% | 94.23% | 149.68% | -30.24% | -11.34% | Upgrade
|
| Capital Expenditures | -1,093.4 | -953.8 | -686.5 | -428.5 | -195.89 | -403.98 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.1 | 360.2 | 23.4 | 186.4 | - | 0.88 | Upgrade
|
| Cash Acquisitions | -164.4 | -164.4 | -1,879 | -216.8 | -22.38 | -3.99 | Upgrade
|
| Other Investing Activities | 59.1 | -7.6 | 45.6 | 71.4 | -42.76 | 9.34 | Upgrade
|
| Investing Cash Flow | -1,198.6 | -765.6 | -2,496.5 | -387.5 | -261.03 | -397.76 | Upgrade
|
| Long-Term Debt Issued | - | - | 788.9 | - | - | - | Upgrade
|
| Total Debt Issued | 36.5 | - | 788.9 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -495.5 | -4.1 | -453.4 | -85.83 | -90.13 | Upgrade
|
| Total Debt Repaid | 12.3 | -495.5 | -4.1 | -453.4 | -85.83 | -90.13 | Upgrade
|
| Net Debt Issued (Repaid) | 48.8 | -495.5 | 784.8 | -453.4 | -85.83 | -90.13 | Upgrade
|
| Repurchase of Common Stock | -89.7 | -122.7 | -242.7 | -164.2 | -10.2 | -19.63 | Upgrade
|
| Dividends Paid | -394.2 | -372.8 | -237.2 | -126.1 | -87.28 | -138.34 | Upgrade
|
| Other Financing Activities | 7.3 | 14.1 | 8.5 | 7.2 | -5.84 | 0.49 | Upgrade
|
| Financing Cash Flow | -427.8 | -976.9 | 313.4 | -736.5 | -189.15 | -247.6 | Upgrade
|
| Free Cash Flow | 533 | 788.7 | 1,497 | 695.5 | 254.29 | 241.38 | Upgrade
|
| Free Cash Flow Growth | -65.22% | -47.30% | 115.18% | 173.51% | 5.35% | -4.28% | Upgrade
|
| Free Cash Flow Margin | 16.52% | 24.42% | 38.19% | 30.53% | 31.36% | 20.11% | Upgrade
|
| Free Cash Flow Per Share | 0.88 | 1.30 | 2.41 | 1.15 | 0.62 | 0.59 | Upgrade
|
| Cash Interest Paid | 70.9 | 71.9 | 61.6 | 43.7 | 43.35 | 50.4 | Upgrade
|
| Levered Free Cash Flow | 512.79 | 955.54 | 524.04 | -16.75 | 1,111 | 334.71 | Upgrade
|
| Unlevered Free Cash Flow | 563.29 | 1,008 | 548.98 | 6.31 | 1,145 | 364.69 | Upgrade
|
| Change in Net Working Capital | -67.6 | -281.1 | 405.7 | -186.23 | 2.19 | -52.6 | Upgrade
|
Source: S&P Capital IQ. Standard template.