Trican Well Service Ltd
TSX:TCW
Balance Sheet
Balance Sheet Decomposition
Trican Well Service Ltd
Trican Well Service Ltd
Balance Sheet
Trican Well Service Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
5
|
24
|
14
|
35
|
95
|
23
|
56
|
26
|
81
|
126
|
114
|
64
|
82
|
49
|
20
|
13
|
8
|
7
|
23
|
30
|
58
|
89
|
26
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
126
|
114
|
0
|
82
|
49
|
20
|
13
|
8
|
7
|
0
|
30
|
58
|
0
|
0
|
|
| Cash Equivalents |
1
|
5
|
24
|
14
|
35
|
95
|
23
|
56
|
26
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
89
|
26
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
27
|
42
|
62
|
94
|
146
|
156
|
144
|
244
|
182
|
371
|
609
|
438
|
464
|
629
|
204
|
125
|
210
|
143
|
149
|
79
|
129
|
175
|
181
|
211
|
|
| Accounts Receivables |
27
|
42
|
61
|
94
|
146
|
156
|
138
|
232
|
182
|
365
|
608
|
437
|
459
|
610
|
186
|
90
|
208
|
131
|
146
|
77
|
128
|
175
|
181
|
211
|
|
| Other Receivables |
0
|
0
|
1
|
0
|
0
|
0
|
6
|
13
|
0
|
6
|
2
|
1
|
5
|
18
|
19
|
35
|
2
|
12
|
2
|
2
|
1
|
0
|
0
|
0
|
|
| Inventory |
4
|
6
|
10
|
22
|
40
|
80
|
93
|
108
|
91
|
107
|
174
|
212
|
233
|
245
|
154
|
26
|
37
|
36
|
30
|
22
|
19
|
25
|
22
|
20
|
|
| Other Current Assets |
1
|
1
|
2
|
6
|
7
|
12
|
16
|
20
|
9
|
9
|
32
|
33
|
34
|
33
|
44
|
13
|
33
|
14
|
48
|
5
|
4
|
5
|
6
|
6
|
|
| Total Current Assets |
34
|
54
|
98
|
136
|
228
|
343
|
276
|
428
|
307
|
568
|
941
|
796
|
796
|
989
|
451
|
212
|
292
|
202
|
233
|
128
|
181
|
263
|
298
|
263
|
|
| PP&E Net |
119
|
133
|
138
|
199
|
291
|
385
|
555
|
632
|
535
|
701
|
1 178
|
1 459
|
1 374
|
1 287
|
826
|
432
|
719
|
660
|
528
|
415
|
383
|
405
|
413
|
410
|
|
| PP&E Gross |
119
|
133
|
138
|
199
|
291
|
385
|
555
|
632
|
535
|
701
|
1 178
|
1 459
|
1 374
|
1 287
|
826
|
432
|
719
|
660
|
528
|
415
|
383
|
405
|
413
|
410
|
|
| Accumulated Depreciation |
25
|
37
|
50
|
66
|
87
|
120
|
169
|
249
|
308
|
379
|
478
|
613
|
799
|
929
|
1 392
|
538
|
599
|
634
|
594
|
9
|
669
|
611
|
594
|
533
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
2
|
1
|
41
|
39
|
28
|
21
|
15
|
10
|
44
|
36
|
29
|
0
|
58
|
45
|
34
|
24
|
14
|
3
|
0
|
0
|
|
| Goodwill |
7
|
9
|
9
|
9
|
12
|
14
|
167
|
36
|
37
|
37
|
44
|
44
|
60
|
56
|
19
|
19
|
261
|
131
|
131
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
231
|
177
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
4
|
7
|
10
|
2
|
3
|
2
|
10
|
97
|
123
|
87
|
40
|
88
|
140
|
169
|
23
|
21
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
10
|
|
| Other Assets |
7
|
9
|
9
|
9
|
12
|
14
|
167
|
36
|
37
|
37
|
44
|
44
|
60
|
56
|
19
|
19
|
261
|
131
|
131
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
164
N/A
|
201
+23%
|
253
+26%
|
348
+37%
|
536
+54%
|
745
+39%
|
1 049
+41%
|
1 232
+17%
|
1 030
-16%
|
1 414
+37%
|
2 217
+57%
|
2 397
+8%
|
2 414
+1%
|
2 537
+5%
|
1 349
-47%
|
915
-32%
|
1 506
+65%
|
1 038
-31%
|
927
-11%
|
569
-39%
|
578
+2%
|
671
+16%
|
710
+6%
|
683
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
16
|
23
|
29
|
42
|
60
|
58
|
71
|
118
|
98
|
129
|
168
|
112
|
160
|
184
|
76
|
42
|
83
|
80
|
49
|
57
|
39
|
53
|
50
|
64
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
79
|
56
|
54
|
104
|
43
|
23
|
26
|
0
|
33
|
0
|
28
|
32
|
42
|
62
|
|
| Short-Term Debt |
5
|
0
|
0
|
0
|
0
|
0
|
16
|
61
|
28
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5
|
8
|
9
|
8
|
8
|
3
|
0
|
0
|
1
|
4
|
34
|
13
|
92
|
30
|
107
|
11
|
24
|
3
|
5
|
4
|
2
|
3
|
4
|
5
|
|
| Other Current Liabilities |
1
|
4
|
0
|
11
|
8
|
42
|
8
|
8
|
15
|
21
|
39
|
59
|
77
|
70
|
22
|
22
|
19
|
3
|
7
|
0
|
8
|
6
|
48
|
4
|
|
| Total Current Liabilities |
26
|
35
|
37
|
62
|
75
|
104
|
94
|
187
|
141
|
209
|
319
|
249
|
382
|
388
|
248
|
98
|
151
|
86
|
93
|
61
|
78
|
94
|
144
|
135
|
|
| Long-Term Debt |
29
|
24
|
19
|
14
|
7
|
0
|
189
|
243
|
176
|
107
|
400
|
695
|
594
|
759
|
469
|
212
|
83
|
46
|
61
|
10
|
8
|
39
|
14
|
15
|
|
| Deferred Income Tax |
16
|
18
|
35
|
50
|
92
|
100
|
68
|
82
|
65
|
98
|
132
|
77
|
87
|
104
|
80
|
38
|
96
|
62
|
31
|
0
|
2
|
30
|
32
|
38
|
|
| Minority Interest |
0
|
1
|
2
|
1
|
1
|
1
|
10
|
1
|
0
|
0
|
0
|
1
|
4
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
6
|
|
| Total Liabilities |
72
N/A
|
79
+11%
|
94
+19%
|
126
+34%
|
175
+39%
|
205
+18%
|
365
+78%
|
513
+41%
|
383
-25%
|
415
+8%
|
852
+106%
|
1 022
+20%
|
1 067
+4%
|
1 252
+17%
|
795
-36%
|
346
-56%
|
330
-5%
|
194
-41%
|
185
-4%
|
71
-62%
|
88
+25%
|
167
+88%
|
193
+16%
|
195
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
45
|
63
|
65
|
70
|
78
|
85
|
196
|
246
|
247
|
487
|
529
|
528
|
560
|
571
|
570
|
638
|
1 237
|
1 099
|
989
|
928
|
894
|
829
|
753
|
679
|
|
| Retained Earnings |
48
|
59
|
95
|
154
|
286
|
447
|
546
|
462
|
441
|
489
|
813
|
816
|
725
|
673
|
155
|
184
|
175
|
338
|
335
|
520
|
492
|
410
|
319
|
266
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
2
|
6
|
16
|
21
|
19
|
29
|
43
|
46
|
55
|
63
|
68
|
72
|
74
|
79
|
84
|
88
|
89
|
88
|
86
|
83
|
75
|
|
| Other Equity |
0
|
0
|
0
|
4
|
9
|
7
|
79
|
9
|
69
|
19
|
23
|
24
|
1
|
27
|
66
|
41
|
36
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
93
N/A
|
122
+32%
|
160
+31%
|
223
+39%
|
361
+62%
|
540
+49%
|
684
+27%
|
719
+5%
|
647
-10%
|
999
+54%
|
1 365
+37%
|
1 375
+1%
|
1 347
-2%
|
1 285
-5%
|
554
-57%
|
569
+3%
|
1 176
+107%
|
844
-28%
|
741
-12%
|
498
-33%
|
489
-2%
|
505
+3%
|
517
+2%
|
488
-6%
|
|
| Total Liabilities & Equity |
164
N/A
|
201
+23%
|
253
+26%
|
348
+37%
|
536
+54%
|
745
+39%
|
1 049
+41%
|
1 232
+17%
|
1 030
-16%
|
1 414
+37%
|
2 217
+57%
|
2 397
+8%
|
2 414
+1%
|
2 537
+5%
|
1 349
-47%
|
915
-32%
|
1 506
+65%
|
1 038
-31%
|
927
-11%
|
569
-39%
|
578
+2%
|
671
+16%
|
710
+6%
|
683
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
99
|
106
|
107
|
111
|
114
|
115
|
123
|
126
|
126
|
145
|
147
|
147
|
149
|
149
|
149
|
194
|
339
|
302
|
272
|
256
|
247
|
230
|
209
|
189
|
|