CALGARY, ALBERTA – Whitecap Resources Inc. ("Whitecap" or the "Company") (TSX: WCP) is pleased to report its operating and audited financial results for the three months and year ended December 31, 2025 and year end 2025 reserves.
Selected financial and operating information is outlined below and should be read with Whitecap’s audited annual consolidated financial statements and related management’s discussion and analysis for the three months and year ended December 31, 2025 which are available at sedarplus.ca and on our website at wcap.ca.
|
Financial ($ millions except for share amounts) |
Three months ended Dec. 31 |
Year ended Dec. 31 |
||
|
2025 |
2024 |
2025 |
2024 |
|
|
Petroleum and natural gas revenues |
1,666.0 |
926.1 |
5,633.8 |
3,665.7 |
|
Net income |
307.2 |
233.8 |
984.6 |
812.3 |
|
Basic ($/share) |
0.25 |
0.40 |
0.99 |
1.37 |
|
Diluted ($/share) |
0.25 |
0.40 |
0.99 |
1.36 |
|
Funds flow 1 |
882.1 |
412.8 |
2,937.8 |
1,632.2 |
|
Basic ($/share) 1 |
0.73 |
0.70 |
2.96 |
2.74 |
|
Diluted ($/share) 1 |
0.72 |
0.70 |
2.95 |
2.73 |
|
Dividends declared |
221.4 |
107.1 |
735.5 |
433.3 |
|
Per share |
0.18 |
0.18 |
0.73 |
0.73 |
|
Expenditures on property, plant and equipment 2 |
696.1 |
261.4 |
2,049.3 |
1,131.1 |
|
Free funds flow 1 |
186.0 |
151.4 |
888.5 |
501.1 |
|
Net debt 1 |
3,394.0 |
933.1 |
3,394.0 |
933.1 |
|
Operating |
|
|
|
|
|
Average daily production |
|
|
|
|
|
Crude oil (bbls/d) |
183,758 |
94,965 |
152,705 |
92,449 |
|
NGLs (bbls/d) |
48,661 |
20,797 |
38,450 |
20,371 |
|
Natural gas (Mcf/d) |
883,124 |
365,809 |
696,542 |
368,610 |
|
Total (boe/d) 3 |
379,606 |
176,730 |
307,245 |
174,255 |
|
Average realized price 1,4 |
|
|
|
|
|
Crude oil ($/bbl) |
75.50 |
92.46 |
82.65 |
94.52 |
|
NGLs ($/bbl) |
33.62 |
34.23 |
35.19 |
34.47 |
|
Natural gas ($/Mcf) |
2.94 |
1.57 |
2.10 |
1.56 |
|
Petroleum and natural gas revenues ($/boe) 1 |
47.70 |
56.96 |
50.24 |
57.48 |
|
Operating netback ($/boe) 1 |
|
|
|
|
|
Petroleum and natural gas revenues1 |
47.70 |
56.96 |
50.24 |
57.48 |
|
Tariffs 1 |
(0.16) |
(0.40) |
(0.26) |
(0.42) |
|
Processing & other income 1 |
0.40 |
0.61 |
0.47 |
0.69 |
|
Marketing revenues 1 |
0.70 |
4.37 |
2.24 |
4.00 |
|
Petroleum and natural gas sales 1 |
48.64 |
61.54 |
52.69 |
61.75 |
|
Realized gain on commodity contracts 1 |
1.77 |
0.84 |
1.48 |
0.61 |
|
Royalties 1 |
(5.52) |
(9.11) |
(6.59) |
(9.41) |
|
Operating expenses 1 |
(12.24) |
(13.70) |
(12.83) |
(13.71) |
|
Transportation expenses 1 |
(3.68) |
(2.24) |
(3.19) |
(2.13) |
|
Marketing expenses 1 |
(0.72) |
(4.37) |
(2.22) |
(3.97) |
|
Operating netbacks |
28.25 |
32.96 |
29.34 |
33.14 |
|
Share information (millions) |
|
|
|
|
|
Common shares outstanding, end of period |
1,213.9 |
587.5 |
1,213.9 |
587.5 |
|
Weighted average basic shares outstanding |
1,213.8 |
587.6 |
993.1 |
594.9 |
|
Weighted average diluted shares outstanding |
1,219.1 |
591.4 |
997.3 |
598.1 |
2025 was an exceptional operational and financial year for Whitecap, driven by the controlled and focused integration of the business combination with Veren Inc. (the "Veren Combination") and strong execution following its closing on May 12, 2025. The Company realized immediate efficiencies across the combined asset base and exceeded second half production guidance, averaging 377,115 boe/d on capital expenditures of $1.2 billion. Full year average production was 307,245 boe/d (62% liquids), approximately 10,000 boe/d above the guidance range of 295,000 – 300,000 boe/d established at closing, on $2.0 billion of capital expenditures. Annualized integration synergies now exceed $300 million, a 43% increase over the original estimate of $210 million.
The increased size and scale of the combined company, supported by its investment grade credit profile, have enhanced Whitecap’s ability to access premium markets and execute larger, long-term marketing agreements that provide meaningful price diversification. Today, Whitecap is the seventh largest oil and gas producer in Canada, providing the scale and reliability required to support significant long-term production commitments. Whitecap has entered into a 10-year agreement with Centrica Energy, the energy trading and optimization arm of Centrica plc., to deliver 50,000 MMBtu/d of natural gas beginning in April 2028, priced off European Title Transfer Facility (TTF) benchmarks. The Company has also executed a second 10-year agreement with a third party to deliver 35,000 MMBtu/d of natural gas beginning in July 2026, with volumes physically delivered in Chicago and priced at NYMEX Henry Hub less associated deductions. Together, these agreements represent significant progress toward Whitecap’s strategy of diversifying 50% of future natural gas volumes away from regional markets and providing long-term exposure to premium pricing hubs.
Whitecap ended the year with a strong balance sheet and significant financial flexibility. The Company remains investment grade rated by DBRS (BBB) and maintains low leverage, with net debt to funds flow below 1.0 times based on annualized fourth quarter results. During 2025, Whitecap issued $300 million of investment grade notes at a low coupon of 3.761% and closed the year with approximately $1.5 billion of available liquidity. With a balanced debt structure and an average cost of debt of approximately 4%, Whitecap is well positioned to support sustainable shareholder returns and future growth.
2025 Highlights
Fourth Quarter 2025 Highlights
2025 Year End Reserves Highlights
Operational results in 2025 were very strong, with production exceeding guidance while capital spending remained in line with expectations. Performance across both acquired and legacy assets improved through enhanced drilling and completion execution, infrastructure optimization and production timing. Fourth quarter results were particularly strong, driven by record production and continued outperformance from both base volumes and new wells.
Unconventional Highlights
Conventional Highlights
Whitecap has entered 2026 with strong operational momentum, supported by carryover performance from late 2025 and continued integration benefits across the combined asset base. Activity levels are expected to be elevated in the first quarter, with drilling peaking at 18 rigs as part of an active winter program focused on execution and on-stream timing.
The Company benefits from a deep, high-quality inventory that supports multi decades of sustainable development across a broad range of commodity price environments spanning light oil, liquids rich natural gas to lean natural gas opportunities. Whitecap’s 2026 guidance remains unchanged at 370,000 – 375,000 boe/d on capital investment of $2.0 – $2.1 billion, reflecting confidence in the plan and continued capital discipline. We plan to drill approximately 255 (231.6 net) wells in 2026, which compares to our total inventory of approximately 10,500 locations7. This long-duration opportunity set provides Whitecap with significant flexibility to allocate capital to the highest return projects while maintaining disciplined growth and long-term value creation.
Commodity markets have experienced volatility to begin the year, driven by geopolitical uncertainty and evolving global trade dynamics. Whitecap is well positioned to manage price variability through its strong balance sheet, significant liquidity and disciplined risk management program, with approximately 25% of oil production and 29% of natural gas production hedged in 2026.
Whitecap remains constructive on the medium- and long-term commodity outlook. Expanded oil egress through the Trans Mountain Expansion ("TMX") pipeline and the potential for future capacity enhancements support improved access to global markets for Canadian crude oil. Condensate fundamentals remain favorable, supported by sustained demand for diluent. For natural gas, Whitecap expects structural demand growth driven by liquified natural gas ("LNG") expansion and growing power demand across North America. Against this backdrop, the Company will maintain a disciplined approach to capital allocation as we advance our strategic priorities in 2026.
On behalf of our employees, management team and Board of Directors, we thank our shareholders for their continued support and confidence in our team.
NOTES
1 Funds flow, funds flow basic ($/share), funds flow diluted ($/share), annualized funds flow and net debt are capital management measures. Average realized price, net debt to annualized funds flow ratio, per boe disclosure figures and total shareholder return are supplementary financial measures. Operating netback, free cash flow and free funds flow are non-GAAP financial measures. Operating netbacks ($/boe), F&D costs, FD&A costs and recycle ratio are non-GAAP ratios. Refer to the Specified Financial Measures section and Oil and Gas Metrics section in this press release for additional disclosure and assumptions.
2 Also referred to herein as "capital expenditures", "capital spending", "capital investment" and "capital budget".
3 Disclosure of production on a per boe basis in this press release consists of the constituent product types and their respective quantities disclosed herein. Refer to Barrel of Oil Equivalency and Production, Initial Production Rates & Product Type Information in this press release for additional disclosure.
4 Prior to the impact of risk management activities and tariffs.
5 Production per share is the Company's total crude oil, NGL and natural gas production volumes for the applicable period divided by the weighted average number of diluted shares outstanding for the applicable period. Production per share growth is determined in comparison to the applicable comparative period.
6 See "Production Replacement Ratio and Reserve Life Index" for disclosures regarding reserve life index (RLI).
7 Disclosure of drilling locations in this press release consists of proved, probable, and unbooked locations and their respective quantities on a gross and net basis as disclosed herein. Refer to Drilling Locations in this press release for additional disclosure.
Our 2025 year end reserves were evaluated by independent reserves evaluator McDaniel & Associates Consultants Ltd. ("McDaniel") in accordance with the definitions, standards and procedures contained in the Canadian Oil and Gas Evaluation Handbook ("COGE Handbook") and National Instrument 51-101 - Standards of Disclosure for Oil and Gas Activities ("NI 51-101") as of December 31, 2025. The reserves evaluation was based on the average forecast pricing of McDaniel, GLJ Ltd. and Sproule ERCE and foreign exchange rates at January 1, 2026 which is available on McDaniel’s website at mcdan.com.
Reserves included are Company share (gross) reserves which are the Company’s total working interest reserves before the deduction of any royalties and without including any royalty interests payable to the Company. Additional reserves information as required under NI 51-101 will be included in our Annual Information Form which will be filed on SEDAR+ at sedarplus.ca. The numbers in the tables below may not add due to rounding.
Summary of Reserves
Reserves as at December 31, 2025
|
|
Company Share (Gross) Reserves |
|||||
|
Description |
Light & Medium Crude Oil (MMbbl) |
Tight Crude Oil (MMbbl) |
Conventional Natural Gas (Bcf) |
Shale Gas (Bcf) |
Natural Gas Liquids (MMbbl) |
Total (MMboe) |
|
Proved developed producing |
253 |
43 |
368 |
1,075 |
148 |
685 |
|
Proved developed non-producing |
3 |
4 |
12 |
133 |
16 |
47 |
|
Proved undeveloped |
108 |
83 |
164 |
1,831 |
208 |
732 |
|
Total proved |
365 |
130 |
544 |
3,039 |
372 |
1,464 |
|
Probable |
141 |
85 |
228 |
1,834 |
191 |
761 |
|
Total proved plus probable |
506 |
215 |
772 |
4,873 |
563 |
2,225 |
Net Present Values of Future Net Revenue
Summary of Before Tax Net Present Values of Future Net Revenue (Forecast Pricing)
As at December 31, 2025
|
|
Before Tax Net Present Value ($ millions) (1) |
||||
|
|
Discount Rate |
||||
|
Reserves Category |
0% |
5% |
10% |
15% |
20% |
|
Proved developed producing |
12,281 |
11,028 |
9,443 |
8,249 |
7,361 |
|
Proved developed non-producing |
984 |
770 |
631 |
533 |
460 |
|
Proved undeveloped |
10,331 |
6,687 |
4,439 |
2,973 |
1,973 |
|
Total Proved |
23,597 |
18,484 |
14,513 |
11,755 |
9,794 |
|
Total Probable |
18,093 |
10,714 |
7,167 |
5,185 |
3,964 |
|
Total Proved + Probable |
41,690 |
29,199 |
21,679 |
16,940 |
13,758 |
(1) Includes abandonment and reclamation costs as defined in NI 51-101 for all of our facilities, pipelines and wells including those without reserves assigned. Abandonment and reclamation costs associated with facilities, pipelines and wells without associated reserves would not be considered material in the determination of the Company's future net revenue.
Future Development Costs ("FDC")
FDC reflects the best estimate of the capital cost to develop and produce reserves. FDC associated with our 1P reserves at year end 2025 is $12.8 billion undiscounted ($9.8 billion discounted at 10%).
Also included in FDC are 2,256 (2,086 net) proved booked drilling locations and 732 (681 net) probable booked drilling locations.
|
($ millions) |
Total Proved |
Total Proved plus Probable |
|
2026 |
1,930 |
1,963 |
|
2027 |
2,814 |
2,896 |
|
2028 |
3,085 |
3,255 |
|
2029 |
2,586 |
3,100 |
|
2030 |
1,339 |
2,290 |
|
Remainder |
1,059 |
3,585 |
|
Total FDC, Undiscounted |
12,813 |
17,090 |
|
Total FDC, Discounted at 10% |
9,806 |
12,364 |
Performance Measures (Including FDC)
The following table highlights F&D and FD&A costs and associated recycle ratios, including FDC, based on the evaluation of our petroleum and natural gas reserves prepared by McDaniel:
|
|
2025 |
2024 |
2023 |
Three Year Weighted Average |
|
Proved Developed Producing |
|
|
|
|
|
F&D costs per boe (1) |
$17.19 |
$16.01 |
$14.69 |
$16.25 |
|
F&D recycle ratio (2) |
1.7x |
2.1x |
2.4x |
2.0x |
|
FD&A costs per boe (3) |
$22.48 |
$8.84 |
$17.24 |
$17.60 |
|
FD&A recycle ratio (2) |
1.3x |
3.7x |
2.1x |
2.1x |
|
Total Proved |
|
|
|
|
|
F&D costs per boe (1) |
$17.13 |
$19.24 |
$17.63 |
$17.81 |
|
F&D recycle ratio (2) |
1.7x |
1.7x |
2.0x |
1.8x |
|
FD&A costs per boe (3) |
$19.97 |
$12.47 |
$22.55 |
$18.66 |
|
FD&A recycle ratio (2) |
1.5x |
2.7x |
1.6x |
1.8x |
|
Total Proved Plus Probable |
|
|
|
|
|
F&D costs per boe (1) |
$17.17 |
$15.46 |
$20.53 |
$17.58 |
|
F&D recycle ratio (2) |
1.7x |
2.1x |
1.7x |
1.8x |
|
FD&A costs per boe (3) (4) |
$15.81 |
$10.03 |
nm |
nm |
|
FD&A recycle ratio (2) (4) |
1.9x |
3.3x |
nm |
nm |
(1) F&D costs are non-GAAP ratios and are calculated as the sum of development capital of $2.0 billion (excluding corporate and capitalized general and administrative expenses ("G&A")) plus the change in FDC for the period of $74 million (PDP), $186 million (1P) and $629 million (2P), divided by the change in reserves volumes that are characterized as development for the period. See "Oil and Gas Metrics" and "Specified Financial Measures".
(2) Recycle ratio is a non-GAAP ratio and is calculated as operating netback divided by F&D or FD&A costs. Our operating netback in 2025 was $29.34/boe. See "Oil and Gas Metrics" and "Specified Financial Measures".
(3) FD&A costs are non-GAAP ratios and are calculated as the sum of development capital of $2.0 billion (excluding corporate and capitalized G&A) plus acquisition capital of $7.6 billion plus the change in FDC for the period of $74 million (PDP), $186 million (1P) and $629 million (2P), divided by the change in total reserves volumes, other than from production, for the period. See "Oil and Gas Metrics" and "Specified Financial Measures".
(4) The impact of net dispositions in 2023 results in a very low denominator value and therefore the 2023 FD&A cost of $85.40 per boe is deemed not material ("nm") to our reserves performance measures.
Production Replacement Ratio and Reserve Life Index
The following table highlights our production replacement ratio and RLI based on the evaluation of our petroleum and natural gas reserves prepared by McDaniel:
In 2025, we replaced 383% of production on a PDP reserves basis, 687% of production on a 1P reserves basis and 1,011% of production on a 2P reserves basis.
|
|
2025 |
2024 |
2023 |
Three Year Weighted Average |
|
Proved Developed Producing |
|
|
|
|
|
Production replacement (1) |
383% |
112% |
71% |
233% |
|
RLI (years) (2) |
4.9 |
5.7 |
5.9 |
5.4 |
|
Total Proved |
|
|
|
|
|
Production replacement (1) |
687% |
123% |
81% |
382% |
|
RLI (years) (2) |
10.6 |
12.5 |
13.0 |
11.7 |
|
Total Proved Plus Probable |
|
|
|
|
|
Production replacement (1) |
1,011% |
154% |
16% |
534% |
|
RLI (years) (2) |
16.1 |
18.7 |
19.2 |
17.5 |
(1) Production replacement ratio is calculated as total reserves additions (including acquisitions net of dispositions) divided by annual production. Whitecap’s production averaged 307,245 boe/d in 2025.
(2) RLI is calculated as total Company share (gross) reserves divided by the annualized fourth quarter actual production of 379,606 boe/d.
Whitecap has scheduled a conference call and webcast to begin promptly at 9:00 am MT (11:00 am ET) on Tuesday, February 24, 2026.
The conference call dial-in number is: 1-888-510-2154 or (403) 910-0389 or (437) 900-0527
A live webcast of the conference call will be accessible on Whitecap’s website at wcap.ca by selecting "Investors", then "Presentations & Events". Shortly after the live webcast, an archived version will be available for approximately 14 days.
For further information:
Grant Fagerheim, President & CEO
or
Thanh Kang, Senior Vice President & CFO
Whitecap Resources Inc.
3800, 525 – 8th Avenue SW
Calgary, AB T2P 1G1
(403) 266-0767
wcap.ca
InvestorRelations@wcap.ca
Refer to full press release for forward-looking statements and advisories.