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/ Q1 2017
Suncor Energy Inc. TSX: SU NYSE: SU www.suncor.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 in M CDN $ net of Royalities
$0 $0 $0 $0 $0 $25,755
-$10,768 $0 $0 $0 $0 $25,755
$0.00 $0.00 $0.00 $0.00 $0.00 $27.25
-$11.76 $0.00 $0.00 $0.00 $0.00 $27.25
$29,234 <-12 mths 8.40% Net of Royalities.
Rev PCA --> SU $41,948 $46,673 $53,125 $69,463 $25,480 $34,340 $39,790 $38,616 $40,297 $40,490 $29,680 $26,968 $33,952 $36,402 $37,438 -42.22% <-Total Growth 10 Revenue
Increase 19.98% 11.26% 13.83% 30.75% -63.32% 34.77% 15.87% -2.95% 4.35% 0.48% -26.70% -9.14% 25.90% 7.22% 2.85% -5.34% <-IRR #YR-> 10 Revenue
5 year Running Average $30,796 $35,786 $41,452 $49,234 $47,338 $45,816 $44,440 $41,538 $35,705 $38,707 $37,775 $35,210 $34,277 $33,498 $32,888 -7.48% <-IRR #YR-> 5 Revenue
Revenue per Share $25.45 $29.31 $34.34 $44.79 $16.34 $21.94 $25.53 $25.35 $27.26 $28.04 $20.53 $16.17 $20.36 $21.82 $22.45 -0.16% <-IRR #YR-> 10 5 yr Running Average
Increase 21.11% 15.20% 17.14% 30.45% -63.53% 34.28% 16.40% -0.70% 7.51% 2.86% -26.79% -21.23% 25.90% 7.22% 2.85% -4.55% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average $18.42 $21.69 $25.62 $30.98 $30.05 $29.34 $28.59 $26.79 $23.28 $25.62 $25.34 $23.47 $22.47 $21.38 $20.26 -5.78% <-IRR #YR-> 10 Revenue per Share
P/S (Price/Sales) Med 1.23 1.28 1.09 0.70 1.77 1.44 1.41 1.27 1.20 1.39 1.79 2.25 -8.73% <-IRR #YR-> 5 Revenue per Share
P/S (Price/Sales) Close 1.43 1.09 1.22 0.47 2.28 1.75 1.15 1.29 1.37 1.32 1.74 2.72 1.86 1.74 1.69 0.79% <-IRR #YR-> 10 5 yr Running Average
* Revenues and Other Income in M CDN $ after Royalities P/S Med 10 yr 1.40 5 yr 1.39 32.98% Diff M/C -3.87% <-IRR #YR-> 5 5 yr Running Average
-$46,673 $0 $0 $0 $0 $0 $0 $0 $0 $0 $26,968
-$39,790 $0 $0 $0 $0 $26,968
-$35,786 $0 $0 $0 $0 $0 $0 $0 $0 $0 $35,210
-$44,440 $0 $0 $0 $0 $35,210
-$29.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.17
-$25.53 $0.00 $0.00 $0.00 $0.00 $16.17
-$21.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.47
-$28.59 $0.00 $0.00 $0.00 $0.00 $23.47
$0.92 <-12 mths 240.74%
Pre-split '05 correct correct
Pre-merger '09 $3.45 $3.45 $5.59 $6.47
After-merger '09 $2.70 $2.70 $4.37 $5.05
EPS Basic $1.08 $1.08 $1.75 $2.02 $0.96 $2.29 $2.74 $1.80 $2.61 $1.84 -$1.38 $0.28 -74.03% <-Total Growth 10 EPS Basic
EPS Diluted* $1.07 $1.07 $1.73 $2.01 $0.95 $2.27 $2.67 $1.79 $2.60 $1.84 -$1.38 $0.27 $2.14 $2.21 $2.74 -74.66% <-Total Growth 10 EPS Diluted
Increase 3.96% 0.00% 62.17% 16.27% -52.72% 138.95% 17.62% -32.96% 45.25% -29.23% -175.00% -119.57% 692.59% 3.27% 23.98% -12.83% <-IRR #YR-> 10 Earnings per Share
Earnings Yield 2.9% 3.3% 4.1% 9.6% 2.6% 5.9% 9.1% 5.5% 7.0% 5.0% -3.9% 0.6% 5.6% 5.8% 7.2% -36.76% <-IRR #YR-> 5 Earnings per Share
5 year Running Average $0.83 $0.94 $1.17 $1.38 $1.36 $1.60 $1.93 $1.94 $2.06 $2.23 $1.50 $1.02 $1.09 $1.02 $1.20 0.87% <-IRR #YR-> 10 5 yr Running Average
10 year Running Average $0.52 $0.61 $0.76 $0.96 $1.04 $1.22 $1.43 $1.55 $1.72 $1.80 $1.55 $1.47 $1.52 $1.54 $1.72 -11.86% <-IRR #YR-> 5 5 yr Running Average
* Diluted ESP per share E/P 10 Yrs 5.23% 5Yrs 4.99%
-$1.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.27
-$2.67 $0.00 $0.00 $0.00 $0.00 $0.27
-$0.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.02
-$1.93 $0.00 $0.00 $0.00 $0.00 $1.02
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
Pre-split '05
Pre-merger '09 $0.33 $0.40 $0.52 $0.66
Pre-merger '09 $0.26 $0.31 $0.41 $0.52
Dividend* $0.10 $0.13 $0.16 $0.21 $0.30 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.28 $1.28 828.00% <-Total Growth 10 Dividends
Increase 10.00% 21.21% 30.00% 26.92% 45.45% 33.33% 7.50% 16.28% 46.00% 39.73% 11.76% 1.75% 10.34% 0.00% 0.00% 28.46% <-Median-> 10 Increase
Dividends 5 Yr Running $0.08 $0.09 $0.11 $0.14 $0.18 $0.24 $0.30 $0.37 $0.47 $0.62 $0.76 $0.91 $1.07 $1.18 $1.23 918.18% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 0.33% 0.33% 0.43% 0.65% 1.04% 1.27% 1.20% 1.55% 2.23% 2.61% 3.11% 3.18% 3.04% 1.41% <-Median-> 10 Yield H/L Price
Yield on High Price 0.26% 0.27% 0.34% 0.44% 0.74% 1.02% 0.93% 1.35% 1.92% 2.18% 2.80% 2.61% 2.92% 1.19% <-Median-> 10 Yield on High Price
Yield on Low Price 0.45% 0.43% 0.60% 1.27% 1.73% 1.68% 1.69% 1.82% 2.65% 3.25% 3.48% 4.08% 3.16% 1.78% <-Median-> 10 Yield on Low Price
Yield on Close Price 0.28% 0.39% 0.39% 0.99% 0.81% 1.04% 1.46% 1.53% 1.96% 2.76% 3.19% 2.64% 3.38% 3.38% 3.38% 1.50% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 9.68% 11.73% 9.40% 10.26% 31.58% 17.62% 16.10% 27.93% 28.08% 55.43% -82.61% 429.63% 59.81% 57.92% 46.72% 22.78% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 9.25% 9.52% 9.35% 10.02% 13.15% 14.88% 15.57% 18.95% 22.96% 27.57% 50.80% 88.87% 97.44% 115.75% 102.68% 17.26% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 1.71% 2.20% 3.01% 1.96% 18.17% 11.41% 6.71% 8.61% 10.68% 16.48% 23.95% 34.06% 23.44% 20.68% 19.02% 11.05% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 1.70% 1.74% 1.95% 2.04% 3.06% 4.46% 5.46% 6.58% 9.75% 10.72% 12.73% 16.86% 20.00% 22.61% 23.13% 6.02% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 1.67% 2.15% 2.67% 1.97% 16.64% 9.32% 6.88% 7.78% 11.22% 16.26% 24.22% 32.31% 23.44% 20.68% 19.02% 10.27% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 1.66% 1.69% 1.88% 2.00% 2.96% 4.20% 5.19% 6.28% 9.34% 10.35% 12.66% 16.54% 20.09% 22.43% 23.02% 5.74% <-Median-> 10 DPR CF WC 5 Yr Running
Median 5 Yrs 5 Yr Med 5 Yr Cl 2.61% 2.64% 5 Yr Med Payout 28.08% 16.48% 16.26% 24.96% <-IRR #YR-> 10 Dividends
* Dividends per share 5 Yr Med and Cur. 29.37% 27.85% Last Div Inc ---> $0.29 $0.32 10.3% 21.95% <-IRR #YR-> 5 Dividends
-$0.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.16
-$0.43 $0.00 $0.00 $0.00 $0.00 $1.16
Historical Dividends Historical High Div 3.48% Low Div 0.26% Ave Div 1.87% Med Div 0.62% Close Div 0.67% Historical Dividends
High/Ave/Median Values Curr diff Exp. -2.93% 1199% Cheap 80.65% Cheap 444.87% Cheap 407.97% High/Ave/Median
Future Dividend Yield Div Yd 10.31% earning in 5.00 Years at IRR of 25.00% Div Inc. 205.18% Future Dividend Yield
Future Dividend Yield Div Yd 31.46% earning in 10.00 Years at IRR of 25.00% Div Inc. 831.32% Future Dividend Yield
Future Dividend Yield Div Yd 96.01% earning in 15.00 Years at IRR of 25.00% Div Inc. 2742.17% Future Dividend Yield
Yield if held 5 yrs 0.92% 0.83% 0.99% 0.96% 1.23% 1.28% 1.15% 1.33% 2.31% 3.53% 3.62% 3.23% 3.98% 3.91% 3.28% 1.30% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 1.77% 1.69% 2.54% 3.92% 3.56% 2.85% 3.05% 3.39% 4.17% 3.63% 3.09% 3.41% 4.05% 4.43% 3.24% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 7.73% 6.08% 5.21% 9.01% 13.34% 10.16% 7.70% 7.80% 5.94% 5.23% 7.73% <-Median-> 7 Paid Median Price
Yield if held 20 yrs 22.03% 16.40% 13.35% 15.79% 16.74% 19.21% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 3.43% 2.97% 3.33% 3.21% 3.66% 3.81% 4.00% 4.89% 7.47% 10.66% 12.12% 12.67% 16.56% 17.97% 15.72% 4.44% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 10.11% 8.73% 12.26% 16.22% 14.06% 12.91% 14.52% 14.16% 16.24% 15.98% 16.14% 19.08% 26.10% 31.92% 14.34% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 35.08% 31.30% 27.88% 41.38% 56.50% 48.11% 43.11% 46.99% 41.45% 41.32% 41.38% <-Median-> 7 Paid Median Price
Cost covered if held 20 years 108.88% 95.61% 83.46% 113.92% 136.80% 102.25% <-Median-> 2 Paid Median Price
Graham No. $18.57 $19.83 $27.31 $33.58 $21.62 $34.61 $38.58 $32.21 $40.37 $34.54 $36.05 $12.75 $36.25 $36.84 $41.02 -35.69% <-Total Growth 10 Graham Price
Increase 6.74% 6.74% 37.74% 22.98% -35.62% 60.09% 11.45% -16.51% 25.35% -14.45% 4.40% -64.64% 184.31% 1.62% 11.35% 7.92% <-Median-> 10 Graham Price
Price/GP Ratio Med 1.69 1.89 1.38 0.94 1.34 0.91 0.93 1.00 0.81 1.13 1.02 2.86 1.16 1.01 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 2.14 2.31 1.75 1.40 1.87 1.13 1.20 1.15 0.94 1.35 1.13 3.49 1.21 1.28 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.24 1.47 1.00 0.48 0.80 0.69 0.66 0.85 0.68 0.91 0.91 2.23 1.12 0.83 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.96 1.62 1.53 0.62 1.72 1.11 0.76 1.02 0.92 1.07 0.99 3.44 1.05 1.03 0.92 1.04 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 96.21% 61.72% 53.39% -37.84% 72.10% 10.60% -23.84% 1.57% -7.75% 6.85% -0.93% 244.32% 4.53% 2.86% -7.62% 4.21% <-Median-> 10 Graham Price
Pre-split '05
Pre-merger '09 $46.65 $41.04 $53.62 $26.72
Price Close $36.45 $32.06 $41.89 $20.88 $37.21 $38.28 $29.38 $32.71 $37.24 $36.90 $35.72 $43.90 $37.89 $37.89 $37.89 36.92% <-Total Growth 10 Stock Price
Increase 52.50% -12.03% 30.65% -50.17% 78.25% 2.88% -23.25% 11.33% 13.85% -0.91% -3.20% 22.90% -13.69% 0.00% 0.00% 3.19% <-IRR #YR-> 10 Stock Price
P/E 34.20 30.09 24.24 10.39 39.17 16.86 11.00 18.27 14.32 20.05 -25.88 162.59 17.71 17.14 13.83 8.36% <-IRR #YR-> 5 Stock Price
Trailing P/E 35.56 30.09 39.31 12.08 18.52 40.29 12.94 12.25 20.80 14.19 19.41 -31.81 140.33 17.71 17.14 4.72% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 1.53% 2.56% % Tot Ret 32.34% 23.42% Price Inc 11.33% P/E: 17.57 18.27 10.92% <-IRR #YR-> 5 Price & Dividend
9.34% <-IRR #YR-> 20 Stock Price
7.44% <-IRR #YR-> 15 Stock Price
10.44% <-IRR #YR-> 20 Price & Dividend
8.59% <-IRR #YR-> 15 Price & Dividend
-$32.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.90
-$29.38 $0.00 $0.00 $0.00 $0.00 $43.90
-$32.06 $0.16 $0.21 $0.30 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $45.06
-$29.38 $0.50 $0.73 $1.02 $1.14 $45.06
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.06
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.06
$0.10 $0.13 $0.16 $0.21 $0.30 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $45.06
$0.10 $0.13 $0.16 $0.21 $0.30 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $45.06
Price H/L Median $31.37 $37.48 $37.56 $31.57 $28.88 $31.52 $35.91 $32.19 $32.73 $39.06 $36.70 $36.44 $42.15 -2.80% <-Total Growth 10 Stock Price
Increase 28.13% 19.49% 0.21% -15.94% -8.53% 9.13% 13.93% -10.37% 1.69% 19.34% -6.05% -0.71% 15.69% -0.28% <-IRR #YR-> 10 Stock Price
P/E 29.44 35.18 21.74 15.71 30.40 13.89 13.45 17.98 12.59 21.23 -26.59 134.94 19.70 0.29% <-IRR #YR-> 5 Stock Price
Trailing P/E 30.61 35.18 35.25 18.27 14.37 33.18 15.82 12.05 18.28 15.02 19.94 -26.40 156.11 1.31% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 37.74 39.93 32.12 22.90 21.18 19.64 18.65 16.61 15.92 17.48 24.40 35.58 38.53 2.78% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 60.60 61.50 49.12 32.88 27.73 25.88 25.07 20.72 19.06 21.71 23.61 24.71 27.80 26.21 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 1.60% 2.49% % Tot Ret 121.56% 89.56% Price Inc -0.71% P/E: 16.85 17.98 Count 22 Years of data
-$37.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $36.44
-$35.91 $0.00 $0.00 $0.00 $0.00 $36.44
-$37.48 $0.16 $0.21 $0.30 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $37.60
-$35.91 $0.50 $0.73 $1.02 $1.14 $37.60
High Months Sep-Nov Jan-Mar Sep-Nov Oct Jan Mar Feb Nov Jun Apr Dec May
Pre-split '05
Pre-merger '09 $50.80 $58.59 $61.25 $60.00
Price High $39.69 $45.77 $47.85 $46.88 $40.46 $39.25 $46.39 $36.97 $37.96 $46.75 $40.67 $44.44 $43.85 -2.91% <-Total Growth 10 Stock Price
Increase 46.19% 15.33% 4.54% -2.04% -13.69% -2.99% 18.19% -20.31% 2.68% 23.16% -13.01% 9.27% -1.33% -0.30% <-IRR #YR-> 10 Stock Price
P/E 37.24 42.95 27.69 23.33 42.59 17.29 17.37 20.65 14.60 25.41 -29.47 164.59 20.49 -0.86% <-IRR #YR-> 5 Stock Price
Trailing P/E 38.72 42.95 44.90 27.12 20.14 41.32 20.44 13.85 21.21 17.98 22.10 -32.20 162.41 30.93 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 2.68% P/E: 21.99 20.65 59.29 P/E Ratio Historical High
-$45.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.44
-$46.39 $0.00 $0.00 $0.00 $0.00 $44.44
Low Months Jan-Mar Oct-Dec Jan-Mar Mar May Oct May Apr Dec Jul Jan Mar
Price Low $23.05 $29.20 $27.27 $16.27 $17.30 $23.79 $25.43 $27.40 $27.50 $31.37 $32.72 $28.43 $40.45 -2.62% <-Total Growth 10 Stock Price
Increase 5.66% 26.64% -6.58% -40.33% 6.34% 37.47% 6.90% 7.75% 0.36% 14.07% 4.30% -13.11% 42.28% -0.27% <-IRR #YR-> 10 Stock Price
P/E 21.63 27.40 15.78 8.10 18.22 10.48 9.52 15.31 10.58 17.05 -23.71 105.30 18.90 2.26% <-IRR #YR-> 5 Stock Price
Trailing P/E 22.49 27.40 25.59 9.42 8.61 25.04 11.20 10.26 15.36 12.07 17.78 -20.60 149.81 19.93 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 4.30% P/E: 12.94 15.31 10.54 P/E Ratio Historical Low
-$29.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.43
Long Term Debt $12,489 $14,486 $16,157 $16,045 Debt
Change 15.99% 11.54% -0.69% 13.76% <-Median-> 2 Change
Ratio to Market Cap 0.23 0.28 0.22 0.25 0.23 <-Median-> 3 Debt/Market Cap Ratio
Goodwill & Intangibles $3,139 $3,128 $3,092 $3,083 $3,079 $3,075 $3,062 Intangibles Goodwill
Change -0.35% -1.15% -0.29% -0.13% -0.13% -0.42% -0.29% <-Median-> 5 Change
Ratio to Market Cap 0.07 0.06 0.06 0.06 0.06 0.04 0.05 0.06 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $60,078 $51,047 $64,808 $32,371 $58,039 $59,927 $45,785 $49,819 $55,052 $53,288 $51,652 $73,221 $63,197 $63,197 $63,197 43.44% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 1631.68 1580.80 1560.64 1,211 1,574 1,582 1,549 1,502 1,465 1,447 1,612 -1.21% <-Total Growth 10 Diluted
Change -3.12% -1.28% -22.40% 29.98% 0.51% -2.09% -3.03% -2.46% -1.23% 11.40% -1.68% <-Median-> 10 Change
Basic # of Shares in Millions 1612.48 1564.80 1549.12 1,198 1,562 1,571 1,545 1,501 1,462 1,446 1,610 -0.15% <-Total Growth 10 Basic
Change -2.96% -1.00% -22.67% 30.38% 0.58% -1.65% -2.85% -2.60% -1.09% 11.34% -1.37% <-Median-> 10 Change
Difference -1.3% -1.1% 0.1% 30.2% 0.2% -0.8% -1.4% -1.5% -1.2% 0.0% 3.6% -0.40% <-Median-> 10 Difference
$7,260 <-12 mths 27.82%
# of Share in Millions 1648.44 1592.12 1547.07 1550.72 1559.78 1565.49 1558.36 1523.06 1478.32 1444.12 1446.01 1667.91 1667.91 1667.91 1667.91 0.47% <-IRR #YR-> 10 Shares
Change -0.93% -3.42% -2.83% 0.24% 0.58% 0.37% -0.46% -2.27% -2.94% -2.31% 0.13% 15.35% 0.00% 0.00% 0.00% 1.37% <-IRR #YR-> 5 Shares
Cash Flow from Operations $M $9,968 $9,058 $8,348 $16,305 2,575 5,486 9,988 8,846 10,100 8,936 6,884 5,680 9,107 10,324 11,225 -37.29% <-Total Growth 10 Cash Flow
Increase -4.18% -9.13% -7.84% 95.33% -84.21% 113.05% 82.06% -11.43% 14.18% -11.52% -22.96% -17.49% 60.33% 13.37% 8.72% S.O. DRIP, Buy Backs
5 year Running Average $7,575 $8,515 $9,159 $10,816 $9,251 $8,354 $8,540 $8,640 $7,399 $8,671 $8,951 $8,089 $8,141 $8,186 $8,644 -5.00% <-Total Growth 10 CF 5 Yr Running
CFPS $6.05 $5.69 $5.40 $10.51 $1.65 $3.50 $6.41 $5.81 $6.83 $6.19 $4.76 $3.41 $5.46 $6.19 $6.73 -40.14% <-Total Growth 10 Cash Flow per Share
Increase -3.28% -5.92% -5.15% 94.87% -84.30% 112.27% 82.90% -9.38% 17.63% -9.43% -23.06% -28.47% 60.33% 13.37% 8.72% -4.56% <-IRR #YR-> 10 Cash Flow
5 year Running Average $4.53 $5.15 $5.62 $6.78 $5.86 $5.35 $5.49 $5.58 $4.84 $5.75 $6.00 $5.40 $5.33 $5.20 $5.31 -10.67% <-IRR #YR-> 5 Cash Flow
P/CF on Med Price 5.19 6.59 6.96 3.00 17.50 8.99 5.60 5.54 4.79 6.31 7.71 10.70 7.72 -5.00% <-IRR #YR-> 10 Cash Flow per Share
P/CF on Closing Price 6.03 5.64 7.76 1.99 22.54 10.92 4.58 5.63 5.45 5.96 7.50 12.89 6.94 -11.88% <-IRR #YR-> 5 Cash Flow per Share
4.56% Diff M/C 0.48% <-IRR #YR-> 10 CFPS 5 yr Running
Excl.Working Capital CF $210 $198 $1,058 -$110 $237 $1,230 -$242 $944 -$482 $122 -$78 $308 $0 $0 $0 -0.35% <-IRR #YR-> 5 CFPS 5 yr Running
CF fr Op $M WC $10,178 $9,255 $9,405 $16,195 $2,812 $6,716 $9,746 $9,790 $9,618 $9,058 $6,806 $5,988 $9,107 $10,324 $11,225 -35.30% <-Total Growth 10 Cash Flow less WC
Increase 0.35% -9.06% 1.62% 72.20% -82.64% 138.83% 45.12% 0.45% -1.76% -5.82% -24.86% -12.02% 52.08% 13.37% 8.72% -4.26% <-IRR #YR-> 10 Cash Flow less WC
5 year Running Average $7,732 $8,739 $9,482 $11,035 $9,569 $8,877 $8,975 $9,052 $7,736 $8,986 $9,004 $8,252 $8,115 $8,257 $8,690 -9.28% <-IRR #YR-> 5 Cash Flow less WC
CFPS Excl. WC $6.17 $5.81 $6.08 $10.44 $1.80 $4.29 $6.25 $6.43 $6.51 $6.27 $4.71 $3.59 $5.46 $6.19 $6.73 -0.57% <-IRR #YR-> 10 CF less WC 5 Yr Run
Increase 1.29% -5.85% 4.58% 71.79% -82.74% 137.96% 45.78% 2.78% 1.22% -3.59% -24.96% -23.72% 52.08% 13.37% 8.72% -1.67% <-IRR #YR-> 5 CF less WC 5 Yr Run
5 year Running Average $4.62 $5.28 $5.82 $6.92 $6.06 $5.69 $5.77 $5.84 $5.06 $5.95 $6.03 $5.50 $5.31 $5.24 $5.34 -4.70% <-IRR #YR-> 10 CFPS - Less WC
P/CF on Med Price 5.08 6.45 6.18 3.02 16.02 7.35 5.74 5.01 5.03 6.23 7.80 10.15 -10.51% <-IRR #YR-> 5 CFPS - Less WC
P/CF on Closing Price 5.90 5.52 6.89 2.00 20.64 8.92 4.70 5.09 5.72 5.88 7.59 12.23 6.9 6.1 5.6 0.40% <-IRR #YR-> 10 CFPS 5 yr Running
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.64 5 yr 6.31 P/CF Med 10 yr 6.20 5 yr 6.23 11.87% Diff M/C -0.97% <-IRR #YR-> 5 CFPS 5 yr Running
-$5.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.41 Cash Flow per Share
-$6.41 $0.00 $0.00 $0.00 $0.00 $3.41 Cash Flow per Share
-$5.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.40 CFPS 5 yr Running
-$5.49 $0.00 $0.00 $0.00 $0.00 $5.40 CFPS 5 yr Running
-$9,255 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,988 Cash Flow less WC
-$9,746 $0 $0 $0 $0 $5,988 Cash Flow less WC
-$8,739 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,252 CF less WC 5 Yr Run
-$8,975 $0 $0 $0 $0 $8,252 CF less WC 5 Yr Run
-$5.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.59 CFPS - Less WC
-$6.25 $0.00 $0.00 $0.00 $0.00 $3.59 CFPS - Less WC
-$5.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.50 CFPS 5 yr Running
-$5.77 $0.00 $0.00 $0.00 $0.00 $5.50 CFPS 5 yr Running
(Increase) decrease in non-cash working capital $78 -$308
Sum $78 -$308
Google -$122.00 $78 -$308
Difference $0 $0
OPM 23.76% 19.41% 15.71% 23.47% 10.11% 15.98% 25.10% 22.91% 25.06% 22.07% 23.19% 21.06% 8.53% <-Total Growth 10 OPM
Increase -20.14% -18.33% -19.03% 49.39% -56.95% 58.08% 57.13% -8.74% 9.41% -11.95% 5.09% -9.19% Should increase or be stable.
Diff from Ave 5.7% -13.7% -30.1% 4.4% -55.1% -29.0% 11.6% 1.9% 11.5% -1.9% 3.1% -6.3% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 22.49% 5 Yrs 22.91% should be zero, it is a check on calculations
Current Assets $3,171 $2,826 $3,178 $5,603 $8,331 $10,513 $14,124 $14,179 $14,694 $13,916 $10,428 $11,019 $10,447 Liquidity ratio of 1.5 and up, best
Current Liabilities $3,045 $3,348 $3,623 $4,207 $7,848 $8,526 $10,310 $9,582 $10,606 $8,354 $7,136 $8,117 $6,927 1.36 <-Median-> 10 Ratio
Liquidity Ratio 1.04 0.84 0.88 1.33 1.06 1.23 1.37 1.48 1.39 1.67 1.46 1.36 1.51 1.46 <-Median-> 5 Ratio
Liq. with CF aft div 4.26 3.49 3.11 5.13 1.33 1.80 2.27 2.32 2.24 2.56 2.20 1.82 2.51 2.24 <-Median-> 5 Ratio
Liq. CF re Inv+Div 2.03 1.92 1.55 2.25 0.83 1.32 1.57 1.37 1.38 1.40 1.13 0.94 2.51 1.37 <-Median-> 5 Ratio
Assets $20,655 $22,646 $23,852 $30,377 $69,476 $70,169 $74,777 $76,449 $78,315 $79,671 $77,527 $88,702 $88,360 Debt Ratio of 1.5 and up, best
Liabilities $11,167 $12,205 $11,982 $14,902 $35,365 $33,448 $36,177 $37,226 $37,135 $38,068 $38,488 $44,072 $42,844 2.05 <-Median-> 10 Ratio
Debt Ratio 1.85 1.86 1.99 2.04 1.96 2.10 2.07 2.05 2.11 2.09 2.01 2.01 2.06 2.05 <-Median-> 5 Ratio
Book Value $9,488 $10,441 $11,870 $15,475 $34,111 $36,721 $38,600 $39,223 $41,180 $41,603 $39,039 $44,630 $45,516 $45,516 $45,516 327.45% <-Total Growth 10 Book Value
orig. BV per share $18.42 $20.99 $24.55 $31.93
Book Value per share $14.39 $16.39 $19.18 $24.95 $21.87 $23.46 $24.77 $25.75 $27.86 $28.81 $27.00 $26.76 $27.29 $27.29 $27.29 63.21% <-Total Growth 10 Book Value per Share
Change 9.59% 13.94% 17.00% 30.06% -12.34% 7.26% 5.60% 3.97% 8.17% 3.42% -6.29% -0.89% 1.99% 0.00% 0.00% -2.94% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.18 2.29 1.96 1.27 1.32 1.34 1.45 1.25 1.17 1.36 1.36 1.36 1.54 1.43 P/B Ratio Historical Median
P/B Ratio (Close) 2.53 1.96 2.18 0.84 1.70 1.63 1.19 1.27 1.34 1.28 1.32 1.64 1.39 1.39 1.39 5.02% <-IRR #YR-> 10 Book Value
Change 39.2% -22.8% 11.7% -61.7% 103.3% -4.1% -27.3% 7.1% 5.3% -4.2% 3.3% 24.0% -15.4% 0.0% 0.0% 1.56% <-IRR #YR-> 5 Book Value
Leverage (A/BK) 2.18 2.17 2.01 1.96 2.04 1.91 1.94 1.95 1.90 1.92 1.99 1.99 1.94 1.96 <-Median-> 10 A/BV
Debt/Equity Ratio 1.18 1.17 1.01 0.96 1.04 0.91 0.94 0.95 0.90 0.92 0.99 0.99 0.94 0.96 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.35 5 yr Med 1.36 2.86% Diff M/C 2.01 Historical 21 A/BV
-$16.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.76
-$24.77 $0.00 $0.00 $0.00 $0.00 $26.76
$1,521 <-12 mths 833.13%
Comprehensive Income $1,740 $2,733 $3,348 $816 $3,120 $4,209 $2,589 $4,815 $2,944 -$1,022 $163 -90.63% <-Total Growth 10 Comprehensive Income
Increase 57.07% 22.50% -75.63% 282.35% 34.90% -38.49% 85.98% -38.86% -134.71% 115.95% -38.49% <-Median-> 5 Comprehensive Income
5 Yr Running Average $2,351 $2,845 $2,816 $3,110 $3,535 $2,707 $1,898 -21.08% <-IRR #YR-> 10 Comprehensive Income
ROE 16.7% 23.0% 21.6% 2.4% 8.5% 10.9% 6.6% 11.7% 7.1% -2.6% 0.4% -47.81% <-IRR #YR-> 5 Comprehensive Income
5Yr Median 16.7% 19.8% 21.6% 19.1% 16.7% 10.9% 8.5% 8.5% 8.5% 7.1% 6.6% -3.51% <-IRR #YR-> 6 5 Yr Running Average
% Difference from NI 0.0% 0.0% 6.8% -28.8% -12.6% -2.2% -7.0% 23.1% 9.1% -48.8% -63.4% -7.78% <-IRR #YR-> 5 5 Yr Running Average
Median Values Diff 5, 10 yr -4.6% -7.0% 6.6% <-Median-> 5 Return on Equity
-$1,740 $0 $0 $0 $0 $0 $0 $0 $0 $0 $163
-$4,209 $0 $0 $0 $0 $163
-$2,351.4 $0.0 $0.0 $0.0 $0.0 $0.0 $1,897.8
-$2,845.2 $0.0 $0.0 $0.0 $0.0 $1,897.8
Current Liability Coverage Ratio 3.27 2.71 2.30 3.88 0.33 0.64 0.97 0.92 0.95 1.07 0.96 0.70 CFO / Current Liabilities
5 year Median 3.27 3.27 3.27 3.27 2.71 2.30 0.97 0.92 0.92 0.95 0.96 0.95 0.95 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 48.26% 40.00% 35.00% 53.68% 3.71% 7.82% 13.36% 11.57% 12.90% 11.22% 8.88% 6.40% CFO / Total Assets
5 year Median 48.26% 48.26% 48.26% 48.26% 40.00% 35.00% 13.36% 11.57% 11.57% 11.57% 11.57% 11.22% 11.2% <-Median-> 5 Return on Assets
Return on Assets 8.7% 7.7% 11.5% 10.3% 1.6% 5.1% 5.8% 3.6% 5.0% 3.4% -2.6% 0.5% Net Income/Assets ROA
5Yr Median 9.2% 8.7% 9.7% 9.7% 8.7% 7.7% 5.8% 5.1% 5.0% 5.0% 3.6% 3.4% 3.4% <-Median-> 5 ROA
ROE 18.9% 16.7% 23.0% 20.3% 3.4% 9.7% 11.2% 7.1% 9.5% 6.5% -5.1% 1.0% Net Income/Shareholders' equity ROE
5Yr Median 18.9% 18.9% 20.1% 20.1% 18.9% 16.7% 11.2% 9.7% 9.5% 9.5% 7.1% 6.5% 6.5% <-Median-> 5 ROE
$1,540 <-12 mths 246.07%
Net Income $1,791 $1,740 $2,733 $3,134 $1,146 $3,571 $4,304 $2,783 $3,911 $2,699 -$1,995 $445 $3,768 $4,000 $4,353 -74.43% <-Total Growth 10 Net Income
Increase 1.94% -2.85% 57.07% 14.67% -63.43% 211.61% 20.53% -35.34% 40.53% -30.99% -173.92% -122.31% 746.74% 6.16% 8.83% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,419 $1,586 $1,938 $2,231 $2,109 $2,465 $2,978 $2,988 $3,143 $3,454 $2,340 $1,569 $1,766 $1,783 $2,114 -12.75% <-IRR #YR-> 10 Net Income
Operating Cash Flow $9,968 $9,058 $8,348 $16,305 $2,575 $5,486 $9,988 $8,846 $10,100 $8,936 $6,884 $5,680 -36.48% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$3,358 -$2,738 -$3,647 -$5,384 -$4,671 -$3,112 -$4,598 -$6,645 -$6,533 -$6,863 -$6,771 -$7,507 -0.11% <-IRR #YR-> 10 5 Yr Running Average
Total Accruals -$4,819 -$4,580 -$1,968 -$7,787 $3,242 $1,197 -$1,086 $582 $344 $626 -$2,108 $2,272 -12.03% <-IRR #YR-> 5 5 Yr Running Average
Total Assets $20,655 $22,646 $23,852 $30,377 $69,476 $70,169 $74,777 $76,449 $78,315 $79,671 $77,527 $88,702 Balance Sheet Assets
Accruals Ratio -23.33% -20.22% -8.25% -25.63% 4.67% 1.71% -1.45% 0.76% 0.44% 0.79% -2.72% 2.56% 0.76% <-Median-> 5 Ratio
EPS/CF Ratio 0.17 0.18 0.28 0.19 0.53 0.53 0.43 0.28 0.40 0.29 -0.29 0.08 0.29 <-Median-> 10 EPS/CF Ratio
-$1,740 $0 $0 $0 $0 $0 $0 $0 $0 $0 $445
-$4,304 $0 $0 $0 $0 $445
-$1,586 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,569
-$2,978 $0 $0 $0 $0 $1,569
Chge in Close 52.50% -12.03% 30.65% -50.17% 78.25% 2.88% -23.25% 11.33% 13.85% -0.91% -3.20% 22.90% -13.69% 0.00% 0.00% count 23 Change in Close
up/down/neutral up up up up up count 13
Any Predictions? Yes Yes Yes % right count 9 69.23%
Financial Cash Flow -$45 -$1,175 $40 $76 $1,965 -$1,787 -$2,676 -$1,592 -$2,832 -$1,872 -$1,854 $869 C F Statement Financial CF
Total Accruals -$4,774 -$3,405 -$2,008 -$7,863 $1,277 $2,984 $1,590 $2,174 $3,176 $2,498 -$254 $1,403 Accruals
Accruals Ratio -23.11% -15.03% -8.42% -25.88% 1.84% 4.25% 2.13% 2.84% 4.06% 3.14% -0.33% 1.58% 2.84% <-Median-> 5 Ratio
Cash $660 $505 $1,077 $3,803 $4,393 $5,202 $5,495 $4,049 $3,016 $3,577 Cash
Cash per Share $0.43 $0.32 $0.69 $2.44 $2.88 $3.52 $3.81 $2.80 $1.81 $2.14 $2.88 <-Median-> 5 Cash per Share
Percentage of Stock Price 2.04% 0.87% 1.80% 8.31% 8.82% 9.45% 10.31% 7.84% 4.12% 5.66% 8.82% <-Median-> 5 % of Stock Price
Notes:
July 2, 2017, Last estimates were for 2016, 2017 and 2018 of $26771M, $34704M and $38840M for Revenue, -$0.12, $1.12 and $2.15 for EPS,
$3.19, $5.10 and $5.84 for CFPS and $414M, $1871M and $2725M for Net Income.
June 26, 2016. Last estimates were for 2015, 2016 and 2017 of $32322M, $35570M, and $39056M for Revenue, $0.65, $1.69 and 2.10 for EPS, $4.57, $5.43 and $6.19 for CFPS
and $513M, $2308M and 2912M for Net Income.
July 9, 2015. Last estimates were for 2014, 2015 and 2016 of $40957M, $41639M and $45038M for Revenue, $3.77 and $3.78 and $3.81 for EPS,
$7.30, $7.43 and $7.43 for CFPS and $5528M, $5516M and $5244M for Net Income.
June 29, 2014. Last estimates were for 2012 and 2013 of $40.329M and $42044M for Revenue, $3.21 and $3.45 for EPS and 2012 to 2014 for CFPS at $6.22, $6.37 and $6.75.
Last estimates wee for 2011 and 2012 of $41142M and $43609M for Revenue $3.00 and $3.30 for EPS and $5.80 and $6.12 for EPS.
Oct 16, 2011. The last estimates I got for 2010 and 2011 were $1.52 and $2.39 for EPS and $3.93 and $5.52 for CF.
2009 Merged with Suncor. Petro-Canada's symbol was PCA in August 2009. My figures are from Petro-Can
The proposed arrangement, announced Monday, would see Petro-Canada equity holders receive 1.28 shares in the new company for each Petro-Canada share, resulting in existing investors getting a 40 per cent
piece of the merged entity. The stock deal gives Petro-Canada investors a 25 per cent premium compared with the share price over the past 30 days, the two companies estimated.
Suncor shareholders would own the remaining 60 per cent of the new firm.
Suncor says that 50% of assets came from Petro-Can and they now get 25% of revenue from Petro-Can
Changes to the spreadsheet. The Petro-Can share owners got 1.28 shares for every share and now own 40% of the company. For changes to the stock price, I just divided the share price
by 1.28 to get relative value. For number of shares, I took original number times 1.28 to get how many Petro-Can sharesholders get and then dividend by 40% as they only own 40% of the new Suncor Company.
For all per share values, I divided the original one from my spreadsheets by 1.28 to get new value per share to compare with 2009.
Revenue seem really off. Petro-Can showed revenues of $27M in 2008, but in the Suncor annual statement, it says that only 25% of the revenues came from Petro-Can
That would imply that Petro-Can revenues dropped from 27M to 6.37M.
Petro-Can. Revenue from the sale of crude oil, natural gas, natural gas liquids, purchased products and refined petroleum products is recorded when title passes to the customer. Revenue represents the
Company's share and is recorded net of royalty payments to governments and other mineral interest owners.
My figures are from Petro-Can into merger with Suncor.
Sector:
Energy, Resources
What should this stock accomplish?
Would I buy this company and Why.
Yes, I would. However, I would only buy at times when the dividend yield was at 1%.
Why am I following this stock.
I started following this stock as Petro-Canada (TSX-PCA). It was on Mike Higgs' list of dividend growth stocks. This was also a key stock for the Investment Reporter.
My spreadsheet follows PCA into SU. PCA and SU merged in 2009.
Dividends
Dividends are paid in Cycle 3, which is March, June, September and December. Dividends are declared for shareholders of record in a month and paid in that month. However, since the shareholder of record date is close to the beginning of the month the ex-dividend date can be in the prior month.
For example the dividends paid on March 25, 2013 were paid for shareholders of record of March 4, 2013. The ex-dividend date was February 28, 2013.
How they make their money.
Suncor Energy Inc. is an integrated energy company. Suncor's operations include oil sands development and upgrading, conventional and offshore oil and gas production, petroleum refining, and product
marketing under the Petro-Canada brand. Suncor is also developing a growing renewable energy portfolio. Their international and offshore business includes operations in the North Sea (United Kingdom,
Netherlands and Norway) and the East Coast of Canada. They are also in Libya, Syria and Trinidad and Tobago.
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; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jan 01 2013 Jun 29 2014 Jul 11 2015 Jun 26 2016 Jul 2 2017
Williams, Steven Walter 0.216 0.01% 0.386 0.03% 0.368 0.03% 0.363 0.02% 0.405 0.02%
CEO - Shares - Amount $8.044 $14.240 $13.149 $15.917 $15.338
Options - percentage 2.569 0.17% 3.394 0.24% 3.897 0.27% 4.638 0.28% 5.178 0.31%
Options - amount $95.659 $125.251 $139.206 $203.607 $196.205
Reuters Options Value 1.849 $28.168
Cowan, Alister 0.011 0.00% 0.011 0.00% 0.017 0.00%
CFO - Shares - Amount $0.384 $0.472 $0.639
Options - percentage 0.471 0.03% 0.750 0.04% 0.983 0.06%
Options - amount $16.836 $32.920 $37.247
Reuters Options Value
Demosky, Barton Wade 0.008 0.00%
CFO - Shares - Amount $0.286
Options - percentage 0.484 0.03%
Options - amount $18.014
Gardner, Paul Douglas 0.000 0.00% 0.013 0.00% 0.016 0.00% Yes 0
Officer - Shares - Amount $0.000 $0.579 $0.607
Options - percentage 0.510 0.04% 0.666 0.04% 0.796 0.05%
Options - amount $18.211 $29.233 $30.149
Reynish, Stephen David Lile 0.005 0.00% 0.007 0.00% 0.009 0.00% 0.012 0.00% old CFO
Officer - Shares - Amount $0.177 $0.248 $0.414 $0.458
Options - percentage 0.478 0.03% 0.592 0.04% 0.833 0.05% 0.882 0.05%
Options - amount $17.641 $21.147 $36.547 $33.407
Reuters Options Value 0.194 $0.728
Adamson, Murray 0.003 0.00% 0.003 0.00%
Officer - Shares - Amount $0.127 $0.126
Options - percentage 0.044 0.00% 0.075 0.01%
Options - amount $1.630 $2.758
Benson, Mel Edward 0.076 0.01% 0.018 0.00% 0.018 0.00% 0.018 0.00% 0.018 0.00%
Director - Shares - Amount $2.841 $0.677 $0.655 $0.805 $0.695
Options - percentage 0.083 0.01% 0.099 0.01% 0.112 0.01% 0.111 0.01% 0.119 0.01%
Options - amount $3.099 $3.669 $4.010 $4.858 $4.510
Wilson, Michael 0.010 0.00%
Chairman - Shares - Amt $0.379
Options - percentage 0.034 0.00%
Options - amount $1.281
Simpson, James W. 0.005 0.00% 0.005 0.00% 0.005 0.00%
Chairman - Shares - Amt $0.175 $0.169 $0.208
Options - percentage 0.043 0.00% 0.057 0.00% 0.063 0.00%
Options - amount $1.588 $2.020 $2.772
Brown, Thomas Richard William 0.012 0.00%
Subsidiary Executive $0.449
Options - percentage 0.442 0.03%
Options - amount $16.450
Increase in O/S Shares 10.804 0.71% 4.750 0.32% 7.831 0.54% 3.124 0.22% 3.983 0.24%
due to SO 2013 $353.399 $176.890 $288.964 $111.589 $174.854
Book Value $206.000 $127.000 $292.000 $125.000 $132.873
Insider Buying -$0.501 -$0.018 -$1.456
Insider Selling $7.091 $0.369 $19.953
Net Insider Selling $16.958 $6.590 $0.351 $18.498
% of Market Cap 0.03% 0.01% 0.00% 0.03%
Directors 13 12 11 11
Women 2 15% 3 25% 4 36% 4 36%
Minorities 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 510 55.53% 529 546 62.88% 524 60.91% 533 66.73%
Total Shares Held 850.335 57.52% 863.924 59.82% 908.913 62.86% 1,013.693 60.78% 1,113.898 66.78%
Increase/Decrease 40.015 4.94% 8.406 0.98% 16.614 1.86% 57.374 6.00% 0.502 0.05%
Starting No. of Shares 810.321 NASDAQ 855.518 NASDAQ 892.299 NASDAQ 956.319 NASDAQ 1,113.396 NASDAQ
Copyright 2008 Website of SPBrunner. All rights reserved.