10/12/2018 Canoils Results*

Accelerating Company Analysis

Home Edit Drilldown Save Favourite Print Chart Excel IDs

Future Costs & Revenues

All Financial Data in Canadian Dollars.
Whitecap Resources Inc.
2013 2014 2015 2016 2017
Oil & Gas Operating Data
Future Costs & Revenues ('000)
1P Future Revenues 7,357,742 12,604,783 14,290,137 17,107,965 24,476,520
1P Future Royalties 1,118,886 1,897,929 1,654,549 1,921,585 3,861,021
1P Future Operating Costs 1,817,676 3,731,255 4,370,787 5,736,379 8,033,329
1P Future Development Costs 767,123 1,161,196 1,504,250 1,665,863 2,892,139
1P Change in Future Development Costs 326,720 394,073 343,054 161,613 1,226,276
1P Future Abandonment & Reclamation Costs 59,726 100,793 418,679 494,932 710,696
1P Future Net Revenue Before Income Taxes 3,594,331 5,713,610 6,341,872 7,289,206 8,979,337
1P Income Taxes 634,053 767,845 939,203 1,117,799 1,369,599
1P Future Net Revenue After Income Taxes 2,960,278 4,945,765 5,402,669 6,171,407 7,609,739
2P Future Revenues 10,849,980 19,204,482 21,356,719 25,606,943 35,475,613
2P Future Royalties 1,751,743 3,066,861 2,718,368 3,119,959 6,047,680
2P Future Operating Costs 2,766,514 5,550,308 6,259,368 8,236,069 10,790,630
2P Future Development Costs 839,810 1,252,900 1,574,400 1,900,367 3,150,290
2P Change in Future Development Costs 326,732 413,090 321,500 325,967 1,249,923
2P Future Abandonment & Reclamation Costs 69,247 118,610 485,122 573,602 793,509
2P Future Net Revenue Before Income Taxes 5,422,666 9,215,803 10,319,462 11,776,946 14,693,509
2P Income Taxes 1,099,867 1,663,588 2,010,827 2,331,060 2,880,792
2P Future Net Revenue After Income Taxes 4,322,800 7,552,215 8,308,635 9,445,886 11,812,717
3P Future Revenues - - - - -
3P Future Royalties - - - - -
3P Future Operating Costs - - - - -
3P Future Development Costs - - - - -
3P Change in Future Development Costs 0 n/a n/a n/a n/a
3P Future Abandonment & Reclamation Costs - - - - -
3P Future Net Revenue Before Income Taxes - - - - -
3P Income Taxes - - - - -
3P Future Net Revenue After Income Taxes - - - - -

Source: EvaluateEnergy® ©2018 EvaluateEnergy Ltd

http://www.canoils.com/WebReport/viewreport.aspx?lType=&queryId=%7B934F077F-1210-4600-A648-D78566DFB089%7D&withComments=&justColumn=&fileName=Whitecap+Resources+Inc.&para… 1/1