This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/
ARC Resources Ltd TSX: ARX OTC: AETUF www.arcresources.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 Value Description #Y Item
Accounting rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting rules
Revenue* $1,165.2 $1,230.5 $1,251.6 $1,706.4 $978.2 $1,213.7 $1,438.2 $1,438.2 $1,624.3 $2,107.7 $1,193.7 $1,063.5 $1,408 $1,627 $1,693 -13.57% <-Total Growth 10 Revenue
Increase 29.21% 5.60% 1.71% 36.34% -42.67% 24.07% 18.50% 0.00% 12.94% 29.76% -43.36% -10.91% 32.39% 15.55% 4.06% -1.45% <-IRR #YR-> 10 Revenue
5 year Running Average $752 $895 $1,056 $1,251 $1,266 $1,276 $1,318 $1,355 $1,339 $1,564 $1,560 $1,485 $1,479 $1,480 $1,397 -5.86% <-IRR #YR-> 5 Revenue
Revenue per Share $5.85 $6.02 $5.95 $7.78 $4.13 $4.27 $4.98 $4.66 $5.17 $6.60 $3.44 $3.01 $3.99 $4.61 $4.79 5.20% <-IRR #YR-> 10 5 yr Running Average
Increase 20.59% 2.92% -1.16% 30.76% -46.89% 3.24% 16.64% -6.47% 11.08% 27.58% -47.88% -12.47% 32.39% 15.55% 4.06% 2.43% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average $4.61 $4.89 $5.35 $6.09 $5.95 $5.63 $5.42 $5.16 $4.64 $5.13 $4.97 $4.58 $4.44 $4.33 $3.97 -6.70% <-IRR #YR-> 10 Revenue per Share
P/S (Price/Sales) Med 3.78 4.19 3.59 3.14 4.07 5.27 4.94 4.74 5.13 4.38 6.72 6.56 -9.57% <-IRR #YR-> 5 Revenue per Share
P/S (Price/Sales) Close 4.53 3.70 3.43 2.58 4.82 5.95 5.04 5.25 5.72 3.81 4.86 7.68 5.20 4.50 4.33 -0.65% <-IRR #YR-> 10 5 yr Running Average
*Revenue in M CDN $ before Royalties P/S Med 10 yr  4.84 5 yr  5.13 7.51% Diff M/C -3.35% <-IRR #YR-> 5 5 yr Running Average
-$1,230.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,063.5
-$1,438.2 $0.0 $0.0 $0.0 $0.0 $1,063.5
-$894.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,485.5
-$1,317.6 $0.0 $0.0 $0.0 $0.0 $1,485.5
Distributable Cash Flow, FFO $3.35 $3.59 $3.35 $4.37 $2.11 $2.37 $2.95 $2.42 $2.76 $3.54 $2.27 $1.80 $2.27 $2.75 -49.86% <-Total Growth 10 FFO
Increase 36.73% 7.16% -6.69% 30.45% -51.72% 12.31% 24.49% -17.97% 14.05% 28.26% -35.88% -20.70% 26.11% 21.15% -6.67% <-IRR #YR-> 10 FFO -49.86%
FFO Yield 12.6% 16.1% 16.4% 21.7% 10.6% 9.3% 11.8% 9.9% 9.3% 14.1% 13.6% 7.8% 10.9% 13.3% -9.41% <-IRR #YR-> 5 FFO -38.98%
5 year Running Average $2.56 $2.76 $3.06 $3.42 $3.35 $3.16 $3.03 $2.84 $2.52 $2.81 $2.79 $2.56 $2.53 $2.53 -0.77% <-IRR #YR-> 10 5 yr Running Average -7.45%
Payout Ratio 59.40% 66.85% 71.64% 61.10% 61.61% 50.64% 40.68% 49.59% 43.48% 33.90% 52.86% 38.89% 26.43% 21.82% -3.33% <-IRR #YR-> 5 5 yr Running Average -15.58%
5 year Running Average 74.02% 69.10% 67.91% 65.81% 64.16% 63.14% 57.89% 53.24% 48.38% 42.74% 43.04% 43.00% 38.77% 34.05% 55.56% <-Median-> 10 Payout 5 yr Running Average
Price/FFO Median 6.61 7.03 6.38 5.60 7.97 9.50 8.33 9.13 9.62 8.16 10.17 10.98 9.36 0.00 8.73 <-Median-> 10 P/FFO Med
Price/FFO High 8.12 8.49 7.12 7.77 10.37 10.96 9.72 10.61 10.79 9.41 11.11 13.59 10.15 0.00 10.49 <-Median-> 10 P/FFO High
Price/FFO Low 5.10 5.57 5.64 3.43 5.56 8.04 6.94 7.64 8.44 6.90 9.23 8.36 8.58 0.00 7.29 <-Median-> 10 P/FFO Low
Price/FFO Close 7.91 6.21 6.09 4.60 9.44 10.72 8.51 10.10 10.71 7.11 7.36 12.84 9.14 7.54 8.97 <-Median-> 10 P/FFO Close
Trailing P/FFO 10.82 6.66 5.68 6.00 4.56 12.04 10.59 8.28 12.22 9.12 4.72 10.18 11.52 9.14 8.70 <-Median-> 10 Trailing P/FFO Close
Median Values DPR 10 Yrs 50.11% 5 Yrs   43.48% P/CF 5 Yrs   in order 9.62 10.79 8.36 10.10 -5.00% Diff M/C 4.67% Diff M/C 10 DPR 75% to 95% best
Funds From Operations
EPS Basic $1.90 $2.28 $2.39 $2.50 $0.96 $1.00 $1.00 $0.47 $0.77 $1.20 -$1.01 $0.57 -75.00% <-Total Growth 10 EPS Basic
EPS Diluted* $1.88 $2.27 $2.39 $2.50 $0.96 $0.99 $1.00 $0.47 $0.77 $1.20 -$1.01 $0.57 $0.52 $0.47 $0.59 -74.89% <-Total Growth 10 EPS Diluted
Increase 43.51% 20.74% 5.29% 4.60% -61.60% 3.13% 1.01% -53.00% 63.83% 55.84% -184.17% -156.44% -8.77% -9.62% 25.53% -12.91% <-IRR #YR-> 10 Earnings per Share -74.89%
Earnings Yield 7.1% 10.2% 11.7% 12.4% 4.8% 3.9% 4.0% 1.9% 2.6% 4.8% -6.0% 2.5% 2.5% 2.3% 2.8% -10.63% <-IRR #YR-> 5 Earnings per Share -43.00%
5 year Running Average $1.39 $1.57 $1.93 $2.07 $2.00 $1.82 $1.57 $1.18 $0.84 $0.89 $0.49 $0.40 $0.41 $0.35 $0.23 -1.50% <-IRR #YR-> 10 5 yr Running Average -74.59%
10 year Running Average $1.00 $1.15 $1.34 $1.65 $1.68 $1.61 $1.57 $1.56 $1.45 $1.44 $1.15 $0.98 $0.80 $0.59 $0.56 -8.93% <-IRR #YR-> 5 5 yr Running Average -74.49%
* Diluted ESP per share  E/P 10 Yrs 3.94% 5Yrs 2.47%
-$2.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.57
-$1.00 $0.00 $0.00 $0.00 $0.00 $0.57
-$1.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.98
-$1.57 $0.00 $0.00 $0.00 $0.00 $0.98
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Distributions* $1.99 $2.40 $2.40 $2.67 $1.30 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $0.70 $0.60 $0.60 $0.60 -70.83% <-Total Growth 10 Dividends
Increase 10.56% 20.60% 0.00% 11.25% -51.31% -7.69% 0.00% 0.00% 0.00% 0.00% 0.00% -41.67% -14.29% 0.00% 0.00% 0.00% <-Median-> 10 Increase
Dividends 5 Yr Running $1.89 $1.91 $2.08 $2.25 $2.15 $1.99 $1.75 $1.51 $1.22 $1.20 $1.20 $1.10 $0.98 $0.86 $0.74 163.40% <-Median-> 10 Dividends 5 Yr Running
Yield H/L Price 8.99% 9.50% 11.23% 10.91% 7.73% 5.33% 4.88% 5.43% 4.52% 4.16% 5.20% 3.54% 2.82% 5.26% <-Median-> 10 Yield H/L Price
Yield on High  Price 7.32% 7.87% 10.06% 7.86% 5.94% 4.62% 4.19% 4.67% 4.03% 3.60% 4.76% 2.86% 2.61% 4.65% <-Median-> 10 Yield on High  Price
Yield on Low Price 11.64% 11.99% 12.70% 17.79% 11.08% 6.30% 5.86% 6.49% 5.15% 4.91% 5.73% 4.65% 3.08% 6.08% <-Median-> 10 Yield on Low Price
Yield on Close Price 7.51% 10.76% 11.76% 13.28% 6.53% 4.72% 4.78% 4.91% 4.06% 4.77% 7.19% 3.03% 2.89% 2.89% 2.89% 4.85% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 105.85% 105.73% 100.42% 106.80% 135.42% 121.21% 120.00% 255.32% 155.84% 100.00% -118.81% 122.81% 115.38% 127.66% 101.69% 120.61% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 135.72% 121.35% 107.45% 108.79% 107.60% 109.44% 111.86% 127.87% 145.58% 135.44% 246.91% 275.00% 239.02% 245.71% 324.56% 119.87% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 64.25% 66.80% 71.58% 61.97% 61.84% 50.64% 38.40% 52.69% 47.01% 33.25% 60.45% 39.21% 31.25% 21.58% #DIV/0! 51.66% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 79.59% 72.44% 70.62% 67.21% 65.39% 63.40% 57.48% 53.38% 49.09% 43.06% 44.28% 45.05% 41.34% 35.60% #DIV/0! 55.43% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 61.96% 64.46% 69.23% 62.49% 59.38% 50.14% 41.06% 51.50% 43.73% 34.10% 53.85% 39.05% 31.25% 21.58% #DIV/0! 50.82% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 78.89% 71.48% 69.21% 65.97% 63.81% 62.14% 57.53% 53.66% 48.49% 43.14% 43.66% 43.60% 40.15% 35.13% #DIV/0! 55.59% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 4.52% 4.77% 5 Yr Med Payout 122.81% 47.01% 43.73% -11.59% <-IRR #YR-> 10 Dividends
* Dividends per share. 5 Yr Med and Cur. -36.01% -39.34% Last Div Inc ---> $0.12 $0.10 -16.7% -10.22% <-IRR #YR-> 5 Dividends
-$2.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.70
-$1.20 $0.00 $0.00 $0.00 $0.00 $0.70
Historical Dividends Historical High Div 21.97% Low Div 3.69% Ave Div 12.83% Med Div 10.91% Close Div 10.76% Historical Dividends
High/Ave/Median Values Curr diff Exp. -86.83% Exp -21.60% Exp. -77.45% Exp. -73.48% Exp. -73.12% High/Ave/Median 
Future Dividend Yield Div Yd 3.89% earning in 10 Years at IRR of 3.00% Div Inc. 34.39% Future Dividend Yield
Future Dividend Yield Div Yd 3.89% earning in 10 Years at IRR of 3.0% Div Inc. 34.39% Future Dividend Yield
Future Dividend Yield Div Yd 4.51% earning in 15 Years at IRR of 3.0% Div Inc. 55.80% Future Dividend Yield
Yield if held 5 yrs 19.46% 20.26% 19.66% 21.00% 8.02% 5.42% 4.75% 5.61% 4.90% 7.14% 5.33% 2.85% 2.72% 2.26% 2.08% 5.52% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 21.01% 20.51% 31.41% 16.94% 11.74% 10.13% 9.83% 9.44% 7.41% 5.42% 2.77% 2.81% 2.45% 3.57% 9.98% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 10.50% 10.26% 14.12% 15.64% 11.74% 5.91% 4.91% 4.72% 3.70% 11.12% <-Median-> 6 Paid Median Price
Yield if held 20 yrs 6.13% 5.13% 7.06% 7.82% 6.13% <-Median-> 1 Paid Median Price
Cost covered if held 5 years 92.52% 80.62% 85.09% 88.56% 66.40% 45.02% 34.73% 35.42% 24.92% 35.69% 26.65% 22.38% 22.18% 16.20% 12.82% 35.55% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 155.97% 160.85% 238.71% 263.71% 190.02% 154.66% 147.09% 136.53% 103.42% 72.12% 56.51% 58.34% 42.48% 57.70% 150.88% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 232.74% 225.56% 310.47% 341.89% 248.70% 201.10% 187.22% 170.35% 126.26% 240.72% <-Median-> 6 Paid Median Price
Cost covered if held 20 years 280.88% 267.44% 361.06% 390.10% 280.88% <-Median-> 1 Paid Median Price
Graham No. $19.55 $21.73 $22.61 $23.21 $14.61 $15.82 $15.69 $10.78 $13.69 $17.33 $11.19 $11.25 $10.74 $10.21 $11.44 -48.24% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.13 1.16 0.95 1.05 1.15 1.42 1.57 2.05 1.94 1.67 2.06 1.76 1.98 1.62 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.39 1.40 1.05 1.46 1.50 1.64 1.83 2.38 2.18 1.92 2.25 2.18 2.14 1.87 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.87 0.92 0.84 0.65 0.80 1.20 1.31 1.72 1.70 1.41 1.87 1.34 1.81 1.32 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.36 1.03 0.90 0.87 1.36 1.61 1.60 2.27 2.16 1.45 1.49 2.05 1.93 2.03 1.81 1.55 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 35.64% 2.63% -9.78% -13.41% 36.27% 60.65% 59.95% 126.64% 116.04% 45.21% 49.25% 105.47% 93.06% 103.07% 81.25% 54.60% <-Median-> 10 Graham Price
Price Close $26.51 $22.30 $20.40 $20.10 $19.91 $25.41 $25.10 $24.44 $29.57 $25.16 $16.70 $23.11 $20.74 $20.74 $20.74 3.63% <-Total Growth 10 Stock Price
Increase 48.77% -15.88% -8.52% -1.47% -0.95% 27.62% -1.22% -2.63% 20.99% -14.91% -33.62% 38.38% -10.26% 0.00% 0.00% 0.36% <-IRR #YR-> 10 Stock Price
P/E 14.10 9.82 8.54 8.04 20.74 25.67 25.10 52.00 38.40 20.97 -16.53 40.54 39.88 44.13 35.15 -1.64% <-IRR #YR-> 5 Stock Price
Trailing P/E 20.24 11.86 8.99 8.41 7.96 26.47 25.35 24.44 62.91 32.68 13.92 -22.88 36.39 39.88 44.13 7.07% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 6.72% 4.55% % Tot Ret 94.95% 156.33% Price Inc -2.63% P/E:  23.03 38.40 2.91% <-IRR #YR-> 5 Price & Dividend
-$22.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.11
-$25.10 $0.00 $0.00 $0.00 $0.00 $23.11
-$22.30 $2.40 $2.67 $1.30 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $23.81
-$25.10 $1.20 $1.20 $1.20 $1.20 $23.81
Price H/L Median $22.15 $25.25 $21.38 $24.48 $16.81 $22.51 $24.58 $22.09 $26.55 $28.87 $23.10 $19.76 $21.26 -21.76% <-Total Growth 10 Stock Price
Increase 36.66% 14.02% -15.35% 14.53% -31.33% 33.91% 9.17% -10.11% 20.17% 8.76% -20.00% -14.46% 7.59% -2.42% <-IRR #YR-> 10 Stock Price
P/E 11.78 11.12 8.94 9.79 17.51 22.74 24.58 47.00 34.47 24.06 -22.87 34.66 40.88 -4.27% <-IRR #YR-> 5 Stock Price
Trailing P/E 16.90 13.43 9.42 10.24 6.72 23.45 24.82 22.09 56.48 37.49 19.25 -19.56 37.29 4.05% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 15.89 16.04 11.05 11.83 8.41 12.35 15.67 18.66 31.68 32.58 47.52 49.39 51.84 0.61% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 22.23 22.05 15.90 14.85 10.00 14.00 15.64 14.17 18.26 20.01 20.01 20.08 26.67 12.37 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 6.48% 4.88% % Tot Ret 159.82% 805.59% Price Inc -10.11% P/E:  23.40 34.47 Count 21 Years of data
-$25.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.76
-$24.58 $0.00 $0.00 $0.00 $0.00 $19.76
-$25.25 $2.40 $2.67 $1.30 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $20.46
-$24.58 $1.20 $1.20 $1.20 $1.20 $20.46
High Months Dec Aug May Jun Oct Dec Feb Feb Dec Jun Apr Oct Jan
Price High $27.20 $30.49 $23.85 $33.95 $21.89 $25.97 $28.67 $25.68 $29.79 $33.31 $25.23 $24.47 $23.03 -19.74% <-Total Growth 10 Stock Price
Increase 52.64% 12.10% -21.78% 42.35% -35.52% 18.64% 10.40% -10.43% 16.00% 11.82% -24.26% -3.01% -5.88% -2.18% <-IRR #YR-> 10 Stock Price
P/E 14.47 13.43 9.98 13.58 22.80 26.23 28.67 54.64 38.69 27.76 -24.98 42.93 44.29 -3.12% <-IRR #YR-> 5 Stock Price
Trailing P/E 20.76 16.22 10.51 14.21 8.76 27.05 28.96 25.68 63.38 43.26 21.03 -24.23 40.40 14.47 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -3.01% P/E:  27.00 38.69 30.89 P/E Ratio Historical High
-$30.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.47
-$28.67 $0.00 $0.00 $0.00 $0.00 $24.47
Low Months Mar Dec Nov Oct Mar  Aug Oct Apr Jan Dec Jan Jan Feb
Price Low $17.09 $20.01 $18.90 $15.01 $11.73 $19.05 $20.48 $18.50 $23.30 $24.43 $20.96 $15.04 $19.48 -24.84% <-Total Growth 10 Stock Price
Increase 17.14% 17.09% -5.55% -20.58% -21.85% 62.40% 7.51% -9.67% 25.95% 4.85% -14.20% -28.24% 29.52% -2.81% <-IRR #YR-> 10 Stock Price
P/E 9.09 8.81 7.91 6.00 12.22 19.24 20.48 39.36 30.26 20.36 -20.75 26.39 37.46 -5.99% <-IRR #YR-> 5 Stock Price
Trailing P/E 13.05 10.64 8.33 6.28 4.69 19.84 20.69 18.50 49.57 31.73 17.47 -14.89 34.18 11.14 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -9.67% P/E:  19.80 26.39 6.07 P/E Ratio Historical Low
-$20.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.04
Long Term Debt $1,056.4 $974.5 Debt
Change -7.75% Change
Debt/Market Cap Ratio 0.18 0.12 0.15 <-Median-> 2 Debt/Market Cap Ratio
Goodwill & Intangibles $436 $486 $514 $515 $248 $248 Intangibles Goodwill
Change 11.56% 5.61% 0.19% -51.77% 0.00% Change
Intangible/Market Cap Ratio 0.06 0.06 0.06 0.06 0.04 0.03 0.06 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $5,278 $4,556 $4,289 $4,406 $4,711 $7,226 $7,251 $7,549 $9,287 $8,037 $5,796 $8,164 $7,327 $7,327 $7,327 79.22% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 192.54 205.15 210.41 216.06 235.39 264.22 286.59 297.24 311.90 317.21 340.54 351.31 351.31 71.25% <-Total Growth 10 Diluted
Change 2.49% 6.55% 2.56% 2.68% 8.95% 12.25% 8.47% 3.72% 4.93% 1.70% 7.36% 3.16% 0.00% 4.32% <-Median-> 10 Change
Average # of Shares in Million 188.24 201.55 207.29 213.26 233.03 259.90 286.59 297.16 311.54 316.62 340.54 350.91 350.91 74.10% <-Total Growth 10 Average
Change 2.79% 7.07% 2.84% 2.88% 9.27% 11.53% 10.27% 3.69% 4.84% 1.63% 7.56% 3.04% 0.00% 4.26% <-Median-> 10 Change
Difference 5.8% 1.4% 1.4% 2.8% 1.5% 9.4% 0.8% 3.9% 0.8% 0.9% 1.9% 0.7% 0.7% 1.48% <-Median-> 10 Difference
# of Share in Millions 199.104 204.289 210.232 219.200 236.615 284.379 288.895 308.888 314.067 319.439 347.084 353.287 353.287 353.287 353.287 5.63% <-IRR #YR-> 10 Shares
Change 7.15% 2.60% 2.91% 4.27% 7.94% 20.19% 1.59% 6.92% 1.68% 1.71% 8.65% 1.79% 0.00% 0.00% 0.00% 4.11% <-IRR #YR-> 5 Shares
CF fr Operations $Millon $616.7 $734.0 $704.9 $944.4 $497.4 $673.9 $902.7 $703.5 $801.7 $1,153.0 $689.0 $630.7 $678.3 $982.1 -14.07% <-Total Growth 10 Cash Flow
Increase 38.15% 19.02% -3.96% 33.98% -47.33% 35.48% 33.95% -22.07% 13.96% 43.82% -40.24% -8.46% 7.55% 44.79% SO  S Issues, DRIP
5 year Running Average $389.5 $485.5 $581.5 $689.3 $699.5 $710.9 $744.7 $744.4 $715.8 $847.0 $850.0 $795.6 $790.5 $826.6 63.88% <-Total Growth 10 CF 5 Yr Running
CFPS $3.10 $3.59 $3.35 $4.31 $2.10 $2.37 $3.12 $2.28 $2.55 $3.61 $1.99 $1.79 $1.92 $2.78 -50.31% <-Total Growth 10 Cash Flow per Share
Increase 28.93% 16.00% -6.68% 28.50% -51.21% 12.73% 31.86% -27.11% 12.08% 41.40% -45.00% -10.07% 7.55% 44.79% -1.51% <-IRR #YR-> 10 Cash Flow -14.07%
5 year Running Average $2.38 $2.64 $2.94 $3.35 $3.29 $3.15 $3.05 $2.84 $2.49 $2.79 $2.71 $2.44 $2.37 $2.42 -6.92% <-IRR #YR-> 5 Cash Flow -30.13%
P/CF on Med Price 7.15 7.03 6.37 5.68 8.00 9.50 7.86 9.70 10.40 8.00 11.63 11.07 11.07 -6.76% <-IRR #YR-> 10 Cash Flow per Share -50.31%
P/CF on Closing Price 8.56 6.21 6.08 4.67 9.47 10.72 8.03 10.73 11.58 6.97 8.41 12.95 10.80 -10.59% <-IRR #YR-> 5 Cash Flow per Share -42.87%
23.47% Diff M/C -0.76% <-IRR #YR-> 10 CFPS 5 yr Running -7.39%
Excl.Working Capital CF $22.8 $26.6 $23.9 -$7.9 $20.6 $6.7 -$58.4 $16.3 $60.1 -$29.0 $84.4 $2.6 $0.0 $0.0 -4.36% <-IRR #YR-> 5 CFPS 5 yr Running -19.98%
CF fr Op $M WC $639.5 $760.6 $728.8 $936.5 $518.0 $680.6 $844.3 $719.8 $861.8 $1,124.0 $773.4 $633.3 $678.3 $982.1 -16.74% <-Total Growth 10 Cash Flow less WC
Increase 43.77% 18.93% -4.18% 28.50% -44.69% 31.39% 24.05% -14.75% 19.73% 30.42% -31.19% -18.11% 7.11% 44.79% -1.81% <-IRR #YR-> 10 Cash Flow less WC -16.74%
5 year Running Average $392.9 $493.0 $594.0 $702.0 $716.7 $724.9 $741.6 $739.8 $724.9 $846.1 $864.7 $822.5 $814.2 $838.2 -5.59% <-IRR #YR-> 5 Cash Flow less WC -24.99%
CFPS Excl. WC $3.21 $3.72 $3.47 $4.27 $2.19 $2.39 $2.92 $2.33 $2.74 $3.52 $2.23 $1.79 $1.92 $2.78 5.25% <-IRR #YR-> 10 CF less WC 5 Yr Run 66.82%
Increase 34.18% 15.92% -6.89% 23.24% -48.76% 9.32% 22.11% -20.26% 17.75% 28.23% -36.67% -19.55% 7.11% 44.79% 2.09% <-IRR #YR-> 5 CF less WC 5 Yr Run 10.90%
5 year Running Average $2.40 $2.67 $3.00 $3.41 $3.37 $3.21 $3.05 $2.82 $2.52 $2.78 $2.75 $2.52 $2.44 $2.45 -7.05% <-IRR #YR-> 10 CFPS - Less WC -51.85%
P/CF on Med Price 6.89 6.78 6.17 5.73 7.68 9.41 8.41 9.48 9.67 8.20 10.36 11.02 -9.31% <-IRR #YR-> 5 CFPS - Less WC -38.66%
P/CF on Closing Price 8.25 5.99 5.88 4.70 9.09 10.62 8.59 10.49 10.78 7.15 7.49 12.89 10.80 7.46 -0.57% <-IRR #YR-> 10 CFPS 5 yr Running -5.59%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 8.75 5 yr  10.40 P/CF Med 10 yr 8.91 5 yr  9.67 21.27% Diff M/C -3.72% <-IRR #YR-> 5 CFPS 5 yr Running -17.25%
-$3.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.79 Cash Flow per Share
-$3.12 $0.00 $0.00 $0.00 $0.00 $1.79 Cash Flow per Share
-$2.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.44 CFPS 5 yr Running
-$3.05 $0.00 $0.00 $0.00 $0.00 $2.44 CFPS 5 yr Running
-$760.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $633.3 Cash Flow less WC
-$844.3 $0.0 $0.0 $0.0 $0.0 $633.3 Cash Flow less WC
-$493.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $822.5 CF less WC 5 Yr Run
-$741.6 $0.0 $0.0 $0.0 $0.0 $822.5 CF less WC 5 Yr Run
-$3.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.79 CFPS - Less WC
-$2.92 $0.00 $0.00 $0.00 $0.00 $1.79 CFPS - Less WC
-$2.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.52 CFPS 5 yr Running
-$3.05 $0.00 $0.00 $0.00 $0.00 $2.52 CFPS 5 yr Running
OPM 52.93% 59.65% 56.32% 55.34% 50.85% 55.52% 62.77% 48.92% 49.36% 54.70% 57.72% 59.30% -0.58% <-Total Growth 10 OPM
Increase 6.92% 12.70% -5.58% -1.73% -8.12% 9.20% 13.04% -22.07% 0.90% 10.83% 5.51% 2.75% Should increase  or be stable.
Diff from Median -4.52% 7.61% 1.60% -0.16% -8.27% 0.16% 13.23% -11.76% -10.96% -1.32% 4.12% 6.98% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 55.43% 5 Yrs 54.70% should be  zero, it is a   check on calculations
Current Assets $140.10 $176.70 $201.60 $195.10 $147.10 $243.10 $211.80 $404.90 $200.10 $327.60 $508.90 $1,150.3 Liquidity ratio of 1.5 and up, best
Current Liabilities $195.59 $237.40 $280.30 $250.40 $203.30 $273.50 $395.20 $373.40 $386.00 $440.10 $249.70 $446.5 0.76 <-Median-> 10 Ratio
Liquidity 0.72 0.74 0.72 0.78 0.72 0.89 0.54 1.08 0.52 0.74 2.04 2.58 1.08 <-Median-> 5 Ratio
Liq. with CF aft div 1.84 1.77 1.43 2.21 1.66 2.11 1.94 1.98 1.62 2.49 3.13 3.43 2.49 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.34 0.56 0.58 0.69 0.45 0.69 0.76 0.73 0.52 0.75 0.96 1.83 0.75 <-Median-> 5 Ratio
Curr Long Term Debt $42.10 $49.50 $59.70 $51.50
Liquidity Less CLTD 0.58 0.84 2.68 2.91 1.76 <-Median-> 4 Ratio
Liq. with CF aft div 1.82 2.81 4.11 3.88 3.35 <-Median-> 4 Ratio
Assets $3,251.2 $3,479.0 $3,533.0 $3,766.7 $3,914.5 $4,946.5 $5,323.9 $5,627.1 $5,736.0 $6,325.5 $5,932.2 $5,990.5 Debt Ratio of 1.5 and up, best
Liabilities $1,415.6 $1,550.6 $1,491.3 $1,624.6 $1,540.1 $1,752.4 $2,162.1 $2,230.4 $2,339.9 $2,773.7 $2,543.7 $2,505.7 2.42 <-Median-> 10 Ratio
Debt Ratio 2.30 2.24 2.37 2.32 2.54 2.82 2.46 2.52 2.45 2.28 2.33 2.39 2.39 <-Median-> 5 Ratio
Liab. Inc NCI CK $1,752.4 $2,162.1 $2,230.4 $3,396.1 $3,551.8 $3,388.5 $3,484.8 Liab. Inc NCI CK
Total Book Value $1,835.6 $1,928.4 $2,041.7 $2,142.1 $2,374.4 $3,194.1 $3,161.8 $3,396.7 $3,396.1 $3,551.8 $3,388.5 $3,484.8 Total Book Value
Non-Cont Int $38 $40 $43 $42 $36 $0 $0 $0 $0 $0 $0 $0 Non-Cont Int
Book Value $1,798 $1,888 $1,999 $2,100 $2,338 $3,194 $3,162 $3,397 $3,396 $3,552 $3,389 $3,485 $3,485 $3,485 $3,485 84.54% <-Total Growth 10 Book Value
Book Value per share $9.03 $9.24 $9.51 $9.58 $9.88 $11.23 $10.94 $11.00 $10.81 $11.12 $9.76 $9.86 $9.86 $9.86 $9.86 6.71% <-Total Growth 10 Book Value
Change 10.89% 2.36% 2.84% 0.76% 3.17% 13.65% -2.56% 0.48% -1.67% 2.83% -12.20% 1.04% 0.00% 0.00% 0.00% 4.99% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.45 2.73 2.25 2.56 1.70 2.00 2.25 2.01 2.45 2.60 2.37 2.00 2.00 P/B Ratio Historical Median
P/B Ratio (Close) 2.94 2.41 2.15 2.10 2.01 2.26 2.29 2.22 2.73 2.26 1.71 2.34 2.10 2.10 2.10 0.65% <-IRR #YR-> 10 Book Value 6.71%
Change 34.16% -17.82% -11.05% -2.21% -3.99% 12.29% 1.37% -3.09% 23.04% -17.25% -24.40% 36.96% -10.26% 0.00% 0.00% -2.06% <-IRR #YR-> 5 Book Value -9.87%
Leverage (A/BK) 1.77 1.80 1.73 1.76 1.65 1.55 1.68 1.66 1.69 1.78 1.75 1.72 1.70 <-Median-> 10 A/BV
Debt/Equity Ratio 0.77 0.80 0.73 0.76 0.65 0.55 0.68 0.66 0.69 0.78 0.75 0.72 0.70 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.25 5 yr Med 2.37 -6.42% Diff M/C
-$9.03 -$9.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.86
-$10.94 $0.00 $0.00 $0.00 $0.00 $9.86
Comprehensive Income $487.50 $537.80 $222.60 Comprehensive Income
NCI $6.80 $6.90 $2.30 NCI
Shareholders $460.10 $480.70 $530.90 $220.30 $261.30 $287.10 $139.20 $240.70 $380.80 -$342.60 $201.50 -56.21% <-Total Growth 10 Shareholders
Increase 4.48% 10.44% -58.50% 18.61% 9.87% -51.52% 72.92% 58.21% -189.97% 158.81% 58.21% <-Median-> 5 Comprehensive Income
5 Yr Running Average $390.66 $356.06 $287.76 $229.72 $261.82 $141.04 $123.92 -7.92% <-IRR #YR-> 10 Comprehensive Income -56.21%
ROE 24.4% 24.1% 25.3% 9.4% 8.2% 9.1% 4.1% 7.1% 10.7% -10.1% 5.8% -6.84% <-IRR #YR-> 5 Comprehensive Income -29.82%
5Yr Median 24.1% 9.4% 9.1% 8.2% 8.2% 7.1% 5.8% -17.42% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% -2.9% -0.4% -1.1% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% -19.03% <-IRR #YR-> 5 5 Yr Running Average -65.20%
Median Values Diff 5, 10 yr 0.0% 0.0% 5.8% <-Median-> 5 Return on Equity
-$460.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $201.5
-$287.1 $0.0 $0.0 $0.0 $0.0 $201.5
-$390.7 $0.0 $0.0 $0.0 $0.0 $0.0 $123.9
-$356.1 $0.0 $0.0 $0.0 $0.0 $123.9
Current Liability Coverage Ratio 3.27 3.20 2.60 3.74 2.55 2.49 2.14 1.93 2.23 2.55 3.10 1.42   CFO / Current Liabilities
5 year Median 3.27 3.20 3.04 3.20 3.20 2.60 2.55 2.49 2.23 2.23 2.23 2.23 251.8% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 19.67% 21.86% 20.63% 24.86% 13.23% 13.76% 15.86% 12.79% 15.02% 17.77% 13.04% 10.57% CFO / Total Assets
5 year Median 18.83% 19.30% 19.67% 20.63% 20.63% 20.63% 15.86% 13.76% 13.76% 15.02% 15.02% 13.04% 14.4% <-Median-> 10 Return on Assets 
Return on Assets ROA 11.0% 13.2% 14.0% 14.2% 5.7% 5.3% 5.4% 2.5% 4.2% 6.0% -5.8% 3.4% Net  Income/Assets Return on Assets
5Yr Median 10.5% 11.0% 12.5% 13.2% 13.2% 13.2% 5.7% 5.4% 5.3% 5.3% 4.2% 3.4% 5.3% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 19.9% 24.4% 24.8% 25.4% 9.5% 8.2% 9.1% 4.1% 7.1% 10.7% -10.1% 5.8% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 17.2% 18.8% 19.9% 24.4% 24.4% 24.4% 9.5% 9.1% 8.2% 8.2% 7.1% 5.8% 8.6% <-Median-> 10 Return on Equity
Net Income $362.54 $466.70 $502.10 $539.90 $225.10 Net Income
NCI $5.60 $6.60 $6.80 $6.90 $2.30 NCI
Shareholders $356.94 $460.10 $495.30 $533.00 $222.80 $260.80 $287.00 $139.2 $240.7 $380.80 -$342.70 $201.30 $59.6 -56.25% <-Total Growth 10 Shareholders
Increase 47.68% 28.90% 7.65% 7.61% -58.20% 17.06% 10.05% -51.50% 72.92% 58.21% -189.99% -158.74% -70.39% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $219.0 $282.9 $367.7 $417.4 $413.6 $394.4 $359.8 $288.6 $230.1 $261.7 $141.0 $123.9 $107.9 -7.93% <-IRR #YR-> 10 Net Income -56.25%
Operating Cash Flow $616.71 $734.00 $704.90 $944.40 $497.40 $673.90 $902.70 $703.5 $801.7 $1,153.0 $689.0 $630.7 -6.85% <-IRR #YR-> 5 Net Income -29.86%
Investment Cash Flow -$861.63 -$510.70 -$413.80 -$555.90 -$551.20 -$566.80 -$615.60 -$636.2 -$818.4 -$1,017.9 -$564.8 -$393.3 -7.93% <-IRR #YR-> 10 5 Yr Running Average -56.21%
Total Accruals $601.86 $236.80 $204.20 $144.50 $276.60 $153.70 -$0.10 $71.9 $257.4 $245.7 -$466.9 -$36.1 -19.21% <-IRR #YR-> 5 5 Yr Running Average -65.57%
Total Assets $3,251.2 $3,479.0 $3,533.0 $3,766.7 $3,914.5 $4,946.5 $5,323.9 $5,627.1 $5,736.0 $6,325.5 $5,932.2 $5,990.5 Balance Sheet Assets
Accruals Ratio 18.51% 6.81% 5.78% 3.84% 7.07% 3.11% 0.00% 1.28% 4.49% 3.88% -7.87% -0.60% 1.28% <-Median-> 5 Ratio
EPS/CF Ratio 0.59 0.61 0.69 0.59 0.44 0.41 0.34 0.20 0.28 0.34 -0.45 0.32 0.34 <-Median-> 10 EPS/CF Ratio
Should not be higher than 1.00
-$460 $0 $0 $0 $0 $0 $0 $0 $0 $0 $201
-$287 $0 $0 $0 $0 $201
-$283 $0 $0 $0 $0 $0 $0 $0 $0 $0 $124
-$360 $0 $0 $0 $0 $124
Change in Close 48.77% -15.88% -8.52% -1.47% -0.95% 27.62% -1.22% -2.63% 20.99% -14.91% -33.62% 38.38% -10.26% 0.00% 0.00% Count 22 Years of data
up/down down down down down up Count 9 40.91%
Meet Prediction? yes yes yes Yes % right Count 6 66.67%
Financial Cash Flow $240.50 -$220.50 -$286.90 -$355.50 $13.80 -$106.80 -$288.60 $1,268.0 -$177.9 -$128.0 $36.0 -$182.5 C F Statement  Financial CF
Accruals    $361.36 $457.30 $491.10 $500.00 $262.80 $260.50 $288.50 -$1,196.1 $435.3 $373.7 -$502.9 $146.4 Accruals
Accruals Ratio 11.11% 13.14% 13.90% 13.27% 6.71% 5.27% 5.42% -21.26% 7.59% 5.91% -8.48% 2.44% 2.44% <-Median-> 5 Ratio
Cash $2.00 $0.50 $194.6 $0.0 $7.1 $167.3 $222.2 Cash
Cash per Share $0.01 $0.00 $0.63 $0.00 $0.02 $0.48 $0.63 $0.48 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.03% 0.01% 2.58% 0.00% 0.09% 2.89% 2.72% 2.58% <-Median-> 5 % of Stock Price
Yes, 0
Notes:
February 11, 2017.  Last estimates were for 2016, 2017 and 2018 of $1289M, $1527M and $1844M for Revenue, $1.93 and $2.12 for DCF for 2016 and 2017, $0.01, $0.17 and $0.63 for EPS,
 $1.92, $2.18 and $2.78 for CFPS and $-36.2M and $59.6M for 2016 and 2017 of Net Income.
February 18, 2015.  Last estimates were for 2014, 2015 and 2016 of $1883M $2085M, and $2131M for Revenue, $2.76 for Distri Cash Flow for 2014,
 $0.95, $1.05 and $1.19 for EPS, $3.17, $3.43 and $3.88 for CFPS and $2.94M and $339M for 2014 and 2015 for Net Income.
February 11, 2014.  Last estimates ere for 2013 and 2014 of $1515M and $1844M for Revenue, $0.58 and $0.80 for EPS and $2.31 and $2.97 for CFPS.
Mar 9, 2013.  Last estimates were for 2012 and 2013 of $1343 and $1551M for Revenue, $.036 and f$0.51 for EPS and f$2.40 and $2.78 for CFPS.
Storm Exploration Inc. acquitions included exchangeable shares issued.
October 29, 2012.  Last estimates were for 2011 and 2012 with $1.398M and $1,601M for Revenue, $1.32 and $1.14 for EPS and $3.06 and $3.10 for CFPS
Sep 25, 2011.  Estimates I got for 2010 and 2011 when I last looked were $2.44 and $2.81 for distributable income, $1.18 and $1.22 for earnings and $2.61 and $3.09 for CF.
Company was converted from an Income Trust ARC Energy Trust (TSX-AET.UN) to ARC Resources Ltd. (TSX-ARX) on January 2011.
Aug 24, 2010.  When I last looked, I got 2010 and 2011 Distri CF of $2.44 and $2.81, Earnings of $1.05 and $1.22 and CF of $2.70 and $2.90 and Dis of $1.20 and $1.20.
The company expects to convert to a corporation in 2011 with distribution depending on commodities prices.
Apr 28, 2010.  I last got estimates for 2009 and 2010 for Distributable Cash of $2.08 and $1.92, earnings of $.53 and $1.05 and cash flow of $2.00 and $2.80.
In May 2009 when I looked for DI, I got, for 2009 and 2010 $1.85 and $2.80. For earnings I got $.26 and $1.01.  For Cash Flow I got $1.85 and $2.80.
May 11, 2009 AR 2008.  when I looked at this stock in Jan 2009, I got Distributable cash flow of $4.35 and earnings of $2.48 and they came at $4.37 and $2.50.  Close.
Formed in 1966 as an Income Trust.  The shares are always increasing due to dividend reinvestment program.
Part of  S&P Long-Term Value Creation Index
Sector:
Energy, Resources
What should this stock accomplish?
You should make both capital gains and dividends over the longer term, but expect a lot of volatility 
Would I buy this company and Why.
You would buy this stock for diversification into the oil and gas business in Canada.  
I would consider it if I was looking for a oil and gas company.  
Dividends
Dividends are paid monthly. Dividends are declared for shareholders of one month and paid in the following month.
For example, the dividends payable to shareholders of record on February 28, 2014 is payable on March 17, 2014.
Dividends can vary due to the price of oil.
Currently, (2016) ARC Resources anticipates that its dividends will be “eligible dividends” and, as a result, subject to the enhanced dividend tax credit which is typically applied to dividends from most Canadian public companies.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees:  ARC Ltd says it is committed to running our business in a manner that protects the health and safety of those who work for us
For community"  ARC Resources Ltd is committed to conducting their business in a manner than safeguards the environment.
For investors:  ARC has a long history of expertise and providing superior long-term returns to shareholders. 
ARC Ltd. says their vision has been to be a leading oil and gas producer as measured by quality of assets, management expertise and long-term returns; 
to achieve this we have focused on what we call ‘risk managed value creation’.
2003 report says their mission is to combine our excellent managerial and technical expertise to maximize value to our unitholders
Why am I following this stock. 
When TFSA first came out, this stock was recommended for this account as it was an income trust at that point and most of the distributions were taxable. 
This stock is no longer an income trust and the distributions are now dividends and taxed as normal Canadian dividends. 
How they make their money.
ARC Resources Ltd. is one of Canada's leading conventional oil and gas companies. Its focus is on acquiring and developing long-life oil and gas properties across western Canada. 
Industry: Oil and Gas (Oil and Gas Producers) 
Taxes
Foreign 0% 0% 0%
Cap Gain 0% 0% 0%
Taxable Inc 98% 98% 97%
Ret of Cap. 2% 2% 3%
Total 100% 100% 100%
For Tax Cr
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
On Feb 11 2014 Nov 09 2012 Mar 09 2013 Feb 11 2014 Feb 18 2015 Feb 20 2016 Feb 11 2017
Stadnyk, Myron Maurice 0.199 0.06% 0.269 0.08% 0.309 0.09% 0.403 0.11% 0.436 0.12%
CEO - Shares - Amount $5.885 $6.775 $5.153 $9.323 $9.05
Options - percentage 0.242 0.08% 0.312 0.10% 0.398 0.11% 0.556 0.16% 0.703 0.20%
Options - amount $7.162 $7.860 $6.649 $12.847 $14.58
Reuters Options Value 0.060 $0.561
Dafoe, P. Van R. 0.042 0.01% 0.045 0.01% 0.067 0.02% 0.082 0.02%
CFO - Shares - Amount $1.047 $0.745 $1.558 $1.70
Options - percentage 0.142 0.04% 0.174 0.05% 0.235 0.07% 0.297 0.08%
Options - amount $3.563 $2.903 $5.433 $6.16
Sinclair, Steven William 0.147 0.05%
CFO - Shares - Amount $4.356
Options - percentage 0.156 0.05%
Options - amount $4.617
Anderson, Terry Michael 0.032 0.01% 0.050 0.02% 0.067 0.02% 0.101 0.03% 0.117 0.03%
Officer - Shares - Amount $0.960 $1.254 $1.122 $2.339 $2.43
Options - percentage 0.115 0.04% 0.156 0.05% 0.196 0.06% 0.284 0.08% 0.369 0.10%
Options - amount $3.395 $3.918 $3.266 $6.558 $7.66
Dielwart, John Patrick 0.401 0.12% 0.381 0.11% 0.385 0.11%
Director - Shares - Amount $6.695 $8.795 $7.99
Options - percentage 0.300 0.09% 0.258 0.07% 0.244 0.07%
Options - amount $5.005 $5.971 $5.06
Deboni, Walter 0.102 0.03%
Director - Shares - Amount 0.102 0.03% $2.574
Options - percentage $3.025 0.027 0.01%
Options - amount 0.025 0.01% $0.685
$0.753
Kvisle, Harold N. 0.081 0.02%
Chairman - Shares - Amt $1.67
Options - percentage 0.058 0.02%
Options - amount $1.20
Van Wielingen, Mac Howard 0.718 0.22% 0.718 0.21% 0.868 0.25%
Chairman - Shares - Amt $18.076 $11.998 $20.070
Options - percentage 0.049 0.02% 0.063 0.02% 0.085 0.02%
Options - amount $1.236 $1.059 $1.958
Insider ownership 0.44% 0.52%
Increase in O/S Shares 0.568 0.18% 0.000 0.00% 0.000 0.00% 0.049 0.01%
due to SO 2013 $16.796 $0.000 $0.000 $1.132
Book Value $14.700 $35.100 $0.000 $6.100
Insider Buying -$3.953 -$5.122 -$0.620
Insider Selling $0.129 $0.774 $0.121
Net Insider Selling -$3.823 -$4.348 -$0.499
% of Market Cap -0.07% -0.05% -0.01%
Directors 10 10 10 11 11
Women 1 10% 1 10% 1 10% 2 18% 2 18%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 125 25.56% 162 35.25% 156 28.86% 183 31.83% 0 0.00% 210 43.79%
Total Shares Held 78.592 25.44% 109.046 34.72% 90.637 28.37% 107.350 33.61% 0.000 0.00% 154.797 43.82%
Increase/Decrease -7.164 -8.35% 5.948 5.77% -1.893 -2.05% -1.202 -1.11% 0.000 #DIV/0! 0.341 0.22%
Starting No. of Shares 85.756 103.098 92.530 108.553 0.000 154.456
Copyright © 2008 Website of SPBrunner. All rights reserved.