ARC Resources Ltd
TSX:ARX
Income Statement
Earnings Waterfall
ARC Resources Ltd
Revenue
|
5.1B
CAD
|
Cost of Revenue
|
-1.6B
CAD
|
Gross Profit
|
3.4B
CAD
|
Operating Expenses
|
-2.2B
CAD
|
Operating Income
|
1.2B
CAD
|
Other Expenses
|
73.3m
CAD
|
Net Income
|
1.3B
CAD
|
Income Statement
ARC Resources Ltd
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 784
N/A
|
1 810
+1%
|
1 615
-11%
|
1 425
-12%
|
1 218
-14%
|
1 090
-10%
|
1 027
-6%
|
944
-8%
|
933
-1%
|
975
+4%
|
1 072
+10%
|
1 156
+8%
|
1 186
+3%
|
1 209
+2%
|
1 242
+3%
|
1 288
+4%
|
1 412
+10%
|
1 396
-1%
|
1 384
-1%
|
1 332
-4%
|
1 215
-9%
|
1 227
+1%
|
1 162
-5%
|
1 085
-7%
|
1 099
+1%
|
1 135
+3%
|
1 390
+22%
|
2 414
+74%
|
3 706
+54%
|
5 128
+38%
|
6 606
+29%
|
7 739
+17%
|
8 290
+7%
|
8 661
+4%
|
8 341
-4%
|
7 178
-14%
|
6 450
-10%
|
5 667
-12%
|
5 293
-7%
|
5 239
-1%
|
5 056
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(357)
|
(364)
|
(357)
|
(346)
|
(323)
|
(298)
|
(289)
|
(277)
|
(284)
|
(289)
|
(318)
|
(349)
|
(363)
|
(378)
|
(384)
|
(389)
|
(429)
|
(432)
|
(415)
|
(395)
|
(365)
|
(348)
|
(335)
|
(304)
|
(280)
|
(271)
|
(276)
|
(610)
|
(962)
|
(1 329)
|
(1 932)
|
(2 159)
|
(2 210)
|
(2 343)
|
(2 153)
|
(1 905)
|
(1 835)
|
(1 666)
|
(1 553)
|
(1 626)
|
(1 641)
|
|
Gross Profit |
1 427
N/A
|
1 446
+1%
|
1 257
-13%
|
1 078
-14%
|
896
-17%
|
792
-12%
|
739
-7%
|
668
-10%
|
649
-3%
|
686
+6%
|
753
+10%
|
807
+7%
|
823
+2%
|
830
+1%
|
857
+3%
|
899
+5%
|
983
+9%
|
964
-2%
|
969
+1%
|
937
-3%
|
849
-9%
|
879
+4%
|
827
-6%
|
781
-6%
|
819
+5%
|
864
+6%
|
1 113
+29%
|
1 804
+62%
|
2 744
+52%
|
3 799
+38%
|
4 674
+23%
|
5 579
+19%
|
6 080
+9%
|
6 318
+4%
|
6 188
-2%
|
5 273
-15%
|
4 615
-12%
|
4 001
-13%
|
3 740
-7%
|
3 614
-3%
|
3 415
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(846)
|
(989)
|
(1 016)
|
(1 055)
|
(1 333)
|
(1 291)
|
(1 268)
|
(1 204)
|
(854)
|
(640)
|
(544)
|
(491)
|
(511)
|
(684)
|
(639)
|
(726)
|
(749)
|
(734)
|
(754)
|
(763)
|
(749)
|
(778)
|
(769)
|
(783)
|
(804)
|
(805)
|
(819)
|
(1 110)
|
(1 432)
|
(1 768)
|
(2 132)
|
(2 189)
|
(2 217)
|
(2 286)
|
(2 262)
|
(2 293)
|
(2 332)
|
(2 284)
|
(2 335)
|
(2 287)
|
(2 228)
|
|
Selling, General & Administrative |
(164)
|
(176)
|
(174)
|
(181)
|
(181)
|
(166)
|
(186)
|
(191)
|
(192)
|
(195)
|
(175)
|
(174)
|
(176)
|
(183)
|
(198)
|
(193)
|
(202)
|
(198)
|
(207)
|
(209)
|
(207)
|
(234)
|
(228)
|
(246)
|
(270)
|
(268)
|
(295)
|
(422)
|
(544)
|
(695)
|
(858)
|
(893)
|
(933)
|
(957)
|
(919)
|
(915)
|
(906)
|
(868)
|
(915)
|
(904)
|
(875)
|
|
Research & Development |
(31)
|
(39)
|
0
|
(82)
|
(56)
|
(47)
|
(49)
|
(4)
|
(2)
|
(2)
|
0
|
0
|
0
|
(10)
|
(10)
|
(14)
|
(21)
|
(16)
|
(15)
|
(12)
|
(4)
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(636)
|
(759)
|
(787)
|
(778)
|
(1 082)
|
(1 065)
|
(1 021)
|
(996)
|
(647)
|
(432)
|
(411)
|
(318)
|
(322)
|
(478)
|
(417)
|
(506)
|
(514)
|
(510)
|
(523)
|
(535)
|
(530)
|
(537)
|
(534)
|
(530)
|
(528)
|
(524)
|
(511)
|
(673)
|
(872)
|
(1 064)
|
(1 264)
|
(1 286)
|
(1 273)
|
(1 317)
|
(1 331)
|
(1 365)
|
(1 414)
|
(1 403)
|
(1 406)
|
(1 369)
|
(1 339)
|
|
Other Operating Expenses |
(14)
|
(15)
|
(54)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
42
|
1
|
(13)
|
(13)
|
(14)
|
(14)
|
(12)
|
(10)
|
(9)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(13)
|
(15)
|
(16)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
|
Operating Income |
581
N/A
|
457
-21%
|
242
-47%
|
23
-91%
|
(437)
N/A
|
(499)
-14%
|
(530)
-6%
|
(536)
-1%
|
(205)
+62%
|
46
N/A
|
209
+360%
|
316
+51%
|
312
-1%
|
146
-53%
|
218
+49%
|
172
-21%
|
234
+36%
|
229
-2%
|
215
-6%
|
174
-19%
|
100
-43%
|
101
+1%
|
58
-43%
|
(3)
N/A
|
15
N/A
|
59
+304%
|
294
+399%
|
694
+136%
|
1 312
+89%
|
2 031
+55%
|
2 542
+25%
|
3 390
+33%
|
3 863
+14%
|
4 032
+4%
|
3 926
-3%
|
2 980
-24%
|
2 283
-23%
|
1 717
-25%
|
1 405
-18%
|
1 327
-6%
|
1 187
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(190)
|
55
|
227
|
217
|
254
|
109
|
202
|
110
|
95
|
(53)
|
(35)
|
112
|
128
|
301
|
116
|
(48)
|
(125)
|
(3)
|
(72)
|
59
|
67
|
(181)
|
(31)
|
(99)
|
(167)
|
(51)
|
(185)
|
(665)
|
(1 169)
|
(1 147)
|
(1 886)
|
(1 566)
|
(976)
|
(1 051)
|
(112)
|
190
|
96
|
252
|
67
|
98
|
287
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
54
|
54
|
0
|
0
|
0
|
73
|
(0)
|
(8)
|
15
|
15
|
16
|
12
|
(50)
|
(50)
|
(800)
|
(791)
|
(764)
|
(763)
|
92
|
63
|
114
|
111
|
7
|
35
|
(1)
|
(3)
|
2
|
6
|
(1)
|
4
|
(1)
|
(6)
|
(4)
|
|
Gain/Loss on Disposition of Assets |
(2)
|
(2)
|
11
|
22
|
23
|
32
|
19
|
8
|
8
|
196
|
196
|
196
|
201
|
5
|
85
|
85
|
80
|
81
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
84
|
164
|
|
Pre-Tax Income |
389
N/A
|
510
+31%
|
479
-6%
|
261
-46%
|
(160)
N/A
|
(359)
-124%
|
(309)
+14%
|
(377)
-22%
|
(47)
+88%
|
243
N/A
|
371
+53%
|
624
+68%
|
640
+3%
|
525
-18%
|
419
-20%
|
202
-52%
|
205
+1%
|
322
+57%
|
158
-51%
|
245
+55%
|
118
-52%
|
(129)
N/A
|
(772)
-501%
|
(891)
-15%
|
(914)
-3%
|
(755)
+17%
|
201
N/A
|
92
-54%
|
257
+179%
|
995
+287%
|
664
-33%
|
1 861
+180%
|
2 887
+55%
|
2 978
+3%
|
3 817
+28%
|
3 177
-17%
|
2 377
-25%
|
2 057
-13%
|
1 556
-24%
|
1 504
-3%
|
1 635
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(108)
|
(129)
|
(130)
|
(110)
|
(14)
|
16
|
32
|
93
|
26
|
(41)
|
(91)
|
(162)
|
(158)
|
(136)
|
(117)
|
(71)
|
(77)
|
(108)
|
(54)
|
(0)
|
25
|
101
|
240
|
222
|
236
|
208
|
(12)
|
17
|
(28)
|
(209)
|
(125)
|
(436)
|
(648)
|
(676)
|
(870)
|
(714)
|
(546)
|
(461)
|
(349)
|
(336)
|
(375)
|
|
Income from Continuing Operations |
281
|
381
|
350
|
151
|
(174)
|
(343)
|
(277)
|
(284)
|
(21)
|
201
|
280
|
462
|
482
|
389
|
301
|
131
|
128
|
214
|
104
|
245
|
142
|
(28)
|
(531)
|
(669)
|
(678)
|
(547)
|
189
|
110
|
229
|
787
|
539
|
1 425
|
2 239
|
2 302
|
2 947
|
2 463
|
1 831
|
1 597
|
1 207
|
1 168
|
1 260
|
|
Net Income (Common) |
281
N/A
|
381
+36%
|
350
-8%
|
151
-57%
|
(174)
N/A
|
(343)
-97%
|
(277)
+19%
|
(284)
-3%
|
(21)
+93%
|
201
N/A
|
280
+39%
|
462
+65%
|
482
+4%
|
389
-19%
|
301
-23%
|
131
-56%
|
128
-3%
|
214
+67%
|
104
-51%
|
245
+135%
|
142
-42%
|
(28)
N/A
|
(531)
-1 825%
|
(669)
-26%
|
(678)
-1%
|
(547)
+19%
|
189
N/A
|
110
-42%
|
229
+109%
|
787
+243%
|
539
-31%
|
1 425
+164%
|
2 239
+57%
|
2 302
+3%
|
2 947
+28%
|
2 463
-16%
|
1 831
-26%
|
1 597
-13%
|
1 207
-24%
|
1 168
-3%
|
1 260
+8%
|
|
EPS (Diluted) |
0.88
N/A
|
1.2
+36%
|
1.04
-13%
|
0.44
-58%
|
-0.49
N/A
|
-1.01
-106%
|
-0.79
+22%
|
-0.81
-3%
|
-0.07
+91%
|
0.57
N/A
|
0.78
+37%
|
1.3
+67%
|
1.36
+5%
|
1.1
-19%
|
0.86
-22%
|
0.38
-56%
|
0.37
-3%
|
0.6
+62%
|
0.3
-50%
|
0.7
+133%
|
0.41
-41%
|
-0.08
N/A
|
-1.5
-1 775%
|
-1.89
-26%
|
-1.92
-2%
|
-1.55
+19%
|
0.53
N/A
|
0.15
-72%
|
0.31
+107%
|
1.25
+303%
|
0.78
-38%
|
2.1
+169%
|
3.41
+62%
|
3.47
+2%
|
4.77
+37%
|
4.02
-16%
|
3
-25%
|
2.61
-13%
|
2
-23%
|
1.94
-3%
|
2.06
+6%
|