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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2023
Suncor Energy Inc TSX: SU NYSE: SU https://www.suncor.com/ Fiscal Yr: Dec 31
Year 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 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Comments
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
*Revenue in M CDN $ net of Royalities
$25,755
$25,755
$27.25
$27.25
$57,236 <-12 mths -2.11% Net of Royalities.
Revenue Suncor $34,340 $39,790 $38,616 $40,297 $40,490 $29,680 $26,968 $32,176 $38,986 $38,989 $24,662 $39,101 $58,467 $46,464 $43,956 51.41% <-Total Growth 10 Revenue SU
Increase 34.77% 15.87% -2.95% 4.35% 0.48% -26.70% -9.14% 19.31% 21.16% 0.01% -36.75% 58.55% 49.53% -20.53% -5.40% 4.24% <-IRR #YR-> 10 Revenue 51.41% SU
5 year Running Average $24,734 $29,526 $33,663 $35,705 $38,707 $37,775 $35,210 $33,922 $33,660 $33,360 $32,356 $34,783 $40,041 $41,537 $42,530 12.69% <-IRR #YR-> 5 Revenue 81.71% SU
Revenue per Share $21.94 $25.53 $25.35 $27.26 $28.04 $20.53 $16.17 $19.61 $24.60 $25.45 $16.17 $27.13 $43.71 $35.02 $33.13 1.75% <-IRR #YR-> 10 5 yr Running Average 18.95% SU
Increase 34.28% 16.40% -0.70% 7.51% 2.86% -26.79% -21.23% 21.27% 25.49% 3.44% -36.47% 67.78% 61.13% -19.90% -5.40% 3.37% <-IRR #YR-> 5 5 yr Running Average 18.04% SU
5 year Running Average $21.40 $23.07 $24.26 $23.28 $25.62 $25.34 $23.47 $22.32 $21.79 $21.27 $20.40 $22.59 $27.41 $29.50 $31.03 5.60% <-IRR #YR-> 10 Revenue per Share 72.42% SU
P/S (Price/Sales) Med 1.44 1.41 1.27 1.20 1.39 1.79 2.25 2.11 1.84 1.63 1.86 0.82 0.78 0.90 0.00 17.39% <-IRR #YR-> 5 Revenue per Share 122.95% SU
P/S (Price/Sales) Close 1.75 1.15 1.29 1.37 1.32 1.74 2.72 2.35 1.55 1.67 1.32 0.92 0.73 1.11 1.17 1.23% <-IRR #YR-> 10 5 yr Running Average 12.98% SU
* Revenues and Other Income in M CDN $ after Royalities P/S Med 20 yr  1.33 15 yr  1.44 10 yr  1.71 5 yr  1.63 -35.00% Diff M/C 4.20% <-IRR #YR-> 5 5 yr Running Average 22.83% SU
-$38,616 $0 $0 $0 $0 $0 $0 $0 $0 $0 $58,467
-$32,176 $0 $0 $0 $0 $58,467
-$33,663 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,041
-$33,922 $0 $0 $0 $0 $40,041
-$25.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.71
-$19.61 $0.00 $0.00 $0.00 $0.00 $43.71
-$24.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.41
-$22.32 $0.00 $0.00 $0.00 $0.00 $27.41
$57,236 <-12 mths -2.11%
Rev PCA --> SU $34,340 $39,790 $38,616 $40,297 $40,490 $29,680 $26,968 $32,176 $38,986 $38,989 $24,662 $39,101 $58,467 $46,464 $43,956 51.41% <-Total Growth 10 Revenue
Increase 34.77% 15.87% -2.95% 4.35% 0.48% -26.70% -9.14% 19.31% 21.16% 0.01% -36.75% 58.55% 49.53% -20.53% -5.40% 4.24% <-IRR #YR-> 10 Revenue 51.41% PCA -->SU
5 year Running Average $45,816 $44,440 $41,538 $35,705 $38,707 $37,775 $35,210 $33,922 $33,660 $33,360 $32,356 $34,783 $40,041 $41,537 $42,530 12.69% <-IRR #YR-> 5 Revenue 81.71% PCA -->SU
Revenue per Share $21.94 $25.53 $25.35 $27.26 $28.04 $20.53 $16.17 $19.61 $24.60 $25.45 $16.17 $27.13 $43.71 $35.02 $33.13 -0.37% <-IRR #YR-> 10 5 yr Running Average -3.60% PCA -->SU
Increase 34.28% 16.40% -0.70% 7.51% 2.86% -26.79% -21.23% 21.27% 25.49% 3.44% -36.47% 67.78% 61.13% -19.90% -5.40% 3.37% <-IRR #YR-> 5 5 yr Running Average 18.04% PCA -->SU
5 year Running Average $29.34 $28.59 $26.79 $23.28 $25.62 $25.34 $23.47 $22.32 $21.79 $21.27 $20.40 $22.59 $27.41 $29.50 $31.03 5.60% <-IRR #YR-> 10 Revenue per Share 72.42% PCA -->SU
P/S (Price/Sales) Med 1.44 1.41 1.27 1.20 1.39 1.79 2.25 2.11 1.84 1.63 1.86 0.82 0.78 0.90 0.00 17.39% <-IRR #YR-> 5 Revenue per Share 122.95% PCA -->SU
P/S (Price/Sales) Close 1.75 1.15 1.29 1.37 1.32 1.74 2.72 2.35 1.55 1.67 1.32 0.92 0.73 1.11 1.17 0.23% <-IRR #YR-> 10 5 yr Running Average 2.33% PCA -->SU
* Revenues and Other Income in M CDN $ after Royalities P/S Med 20 yr  1.34 15 yr  1.44 10 yr  1.71 5 yr  1.63 -35.00% Diff M/C 4.20% <-IRR #YR-> 5 5 yr Running Average 22.83% PCA -->SU
-$38,616 $0 $0 $0 $0 $0 $0 $0 $0 $0 $58,467
-$32,176 $0 $0 $0 $0 $58,467
-$41,538 $0 $0 $0 $0 $0 $0 $0 $0 $0 $40,041
-$33,922 $0 $0 $0 $0 $40,041
-$25.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.71
-$19.61 $0.00 $0.00 $0.00 $0.00 $43.71
-$26.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.41
-$22.32 $0.00 $0.00 $0.00 $0.00 $27.41
$17,009 <-12 mths -6.03%
Payout Ratio AFFO $12.45 <-12 mths -4.60%
AFFO $6,656 $9,746 $9,733 $9,412 $9,058 $6,806 $5,988 $9,139 $10,172 $10,818 $3,876 $10,257 $18,101
AFFO* per Share Calc Basic $4.26 $6.20 $6.30 $6.27 $6.20 $4.71 $3.72 $5.50 $6.27 $6.94 $2.54 $6.89 $13.53 -100.00% <-Total Growth 9 AFFO SU
AFFO* per Share $4.25 $6.20 $6.30 $6.27 $6.19 $4.71 $3.72 $5.50 $6.27 $6.94 $2.54 $6.89 $13.05 $11.29 $11.55 80.06% <-Total Growth 10 AFFO SU
Increase 81.62% 45.88% 1.61% -0.48% -1.28% -23.91% -21.02% 47.85% 14.00% 10.69% -63.40% 171.26% 89.40% -13.49% 2.30% 10 0 10 Years of Data, EPS P or N SU
5 year Running Average $4.68 $5.07 $5.84 $5.93 $5.44 $5.28 $5.28 $5.43 $4.99 $5.63 $7.14 $8.14 $9.06 7.55% <-IRR #YR-> 10 AFFO
AFFO Yield 11.10% 21.10% 19.26% 16.84% 16.78% 13.19% 8.47% 11.92% 16.44% 16.31% 11.90% 27.53% 41.13% 29.02% 29.69% 18.86% <-IRR #YR-> 5 AFFO
Payout Ratio 9.41% 6.94% 7.94% 11.64% 16.48% 24.20% 31.18% 23.27% 22.97% 24.21% 43.11% 15.24% 14.41% 18.42% 18.01% 4.32% <-IRR #YR-> 10 5 yr Running Average
5 year Running Average 8.35% 9.75% 10.48% 13.44% 18.29% 21.36% 23.62% 25.17% 28.95% 25.76% 23.99% 23.08% 21.84% 6.22% <-IRR #YR-> 5 5 yr Running Average
Price/AFFO Median 7.42 5.79 5.11 5.22 6.31 7.79 9.79 7.52 7.24 5.98 11.83 3.21 2.61 2.80 0.00 6.77 <-Median-> 10 Price/AFFO Median
Price/AFFO High 9.24 7.48 5.87 6.05 7.55 8.63 11.95 8.40 8.80 6.66 17.74 3.88 3.26 3.13 0.00 7.98 <-Median-> 10 Price/AFFO High
Price/AFFO Low 5.60 4.10 4.35 4.39 5.07 6.95 7.64 6.64 5.67 5.30 5.93 2.55 1.97 2.48 0.00 5.48 <-Median-> 10 Price/AFFO Low
Price/AFFO Close 9.01 4.74 5.19 5.94 5.96 7.58 11.80 8.39 6.08 6.13 8.41 3.63 2.43 3.45 3.37 6.11 <-Median-> 10 Price/AFFO Close
Trailing P/AFFO Close 16.36 6.91 5.28 5.91 5.89 5.77 9.32 12.41 6.93 6.79 3.08 9.85 4.61 2.98 3.45 6.35 <-Median-> 10 Trailing P/AFFO Close
Median Values DPR 10 Yrs 23.12% 5 Yrs   22.97% P/CF 5 Yrs   in order 5.98 6.66 5.30 6.08 -42.38% Diff M/C DPR 75% to 95% best
* Adjusted Funds From Operations
and Funds from Operations -$6.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.05
-$5.50 $0.00 $0.00 $0.00 $0.00 $13.05
-$4.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.14
-$5.28 $0.00 $0.00 $0.00 $0.00 $7.14
$10,620 <-12 mths -8.18%
$7.78 <-12 mths -6.71%
Adjusted Profit CDN$ $2,732 $5,674 $4,847 $4,700 $4,620 $1,465 -$83 $3,188 $4,312 $4,358 -$2,242 $3,805 $11,566
Basic $1.75 $3.61 $3.14 $3.13 $3.16 $1.01 -$0.05 $1.92 $2.65 $2.80 -$1.47 $2.56 $8.34 -100.00% <-Total Growth 9 AEPS SU
AEPS* Dilued $1.69 $3.61 $3.14 $3.13 $3.15 $1.01 -$0.05 $1.92 $2.65 $2.80 -$1.47 $2.56 $8.34 $5.65 $5.99 $5.80 80.51% <-Total Growth 10 AEPS SU
Increase 81.72% 113.61% -13.02% -0.32% 0.64% -67.94% -104.95% 3940.00% 38.02% 5.66% -152.50% 274.15% 225.78% -32.25% 6.02% -3.17% 8 2 10 Years of Data, EPS P or N SU
5 year Running Average $1.46 $1.88 $2.20 $2.50 $2.94 $2.81 $2.08 $1.83 $1.74 $1.67 $1.17 $1.69 $2.98 $3.58 $4.21 $5.67 10.26% <-IRR #YR-> 9 AEPS SU
AEPS Yield 4.41% 12.29% 9.60% 8.40% 8.54% 2.83% -0.11% 4.16% 6.95% 6.58% -6.89% 10.23% 26.28% 14.52% 15.40% 14.91% 34.14% <-IRR #YR-> 4 AEPS SU
Payout Ratio 23.67% 11.91% 15.92% 23.32% 32.38% 112.87% 0.00% 66.67% 54.34% 60.00% 0.00% 41.02% 22.54% 36.81% 34.72% 35.86% 3.06% <-IRR #YR-> 9 5 yr Running Average SU
5 year Running Average 18.11% 18.47% 19.20% 21.42% 21.44% 39.28% 36.90% 47.05% 53.25% 58.78% 36.20% 44.40% 35.58% 32.07% 27.02% 34.19% 10.19% <-IRR #YR-> 4 5 yr Running Average SU
Price/AEPS Median 18.65 9.95 10.25 10.46 12.40 36.33 -728.70 21.55 17.12 14.82 -20.45 8.65 4.09 5.60 0.00 0.00 11.43 <-Median-> 10 Price/AEPS Median SU
Price/AEPS High 23.22 12.85 11.77 12.13 14.84 40.27 -888.80 24.07 20.83 16.51 -30.65 10.44 5.09 6.25 0.00 0.00 13.48 <-Median-> 10 Price/AEPS High SU
Price/AEPS Low 14.08 7.04 8.73 8.79 9.96 32.40 -568.60 19.03 13.41 13.13 -10.25 6.86 3.08 4.96 0.00 0.00 9.37 <-Median-> 10 Price/AEPS Low SU
Price/AEPS Close 22.65 8.14 10.42 11.90 11.71 35.37 -878.00 24.04 14.39 15.20 -14.52 9.78 3.80 6.88 6.49 6.71 11.81 <-Median-> 10 Price/AEPS Close SU
Trailing P/AEPS Close 41.16 17.38 9.06 11.86 11.79 11.34 43.47 -923.00 19.86 16.06 7.63 -17.03 12.39 4.66 6.88 6.49 11.82 <-Median-> 10 Trailing P/AEPS Close SU
Median Values DPR 10 Yrs 36.70% 5 Yrs   41.02% P/CF 5 Yrs   in order 8.65 10.44 6.86 9.78 -20.37% Diff M/C DPR 75% to 95% best SU
* Adjusted Operatimg Earnings
-$3.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.34
-$1.92 $0.00 $0.00 $0.00 $0.00 $8.34
-$2.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.98
-$1.83 $0.00 $0.00 $0.00 $0.00 $2.98
$6.01 <-12 mths -7.96%
EPS Basic  Suncor $2.29 $2.74 $1.80 $2.61 $1.84 -$1.38 $0.28 $2.68 $2.03 $1.86 -$2.83 $2.77 $6.54 263.33% <-Total Growth 10 EPS Basic SU
EPS Diluted* $2.27 $2.67 $1.79 $2.60 $1.84 -$1.38 $0.27 $2.68 $2.02 $1.86 -$2.83 $2.77 $6.53 $5.61 $5.34 264.80% <-Total Growth 10 EPS Diluted SU
Increase 138.95% 17.62% -32.96% 45.25% -29.23% -175.00% 119.57% 892.59% -24.63% -7.92% -252.15% 197.88% 135.74% -14.09% -4.81% 8 2 10 Years of Data, EPS P or N 80.00% SU
Earnings Yield 5.9% 9.1% 5.5% 7.0% 5.0% -3.9% 0.6% 5.8% 5.3% 4.4% -13.3% 11.1% 20.6% 14.4% 13.7% 13.82% <-IRR #YR-> 10 Earnings per Share 264.80% SU
5 year Running Average $3.56 $2.83 $1.99 $2.06 $2.23 $1.50 $1.02 $1.20 $1.09 $1.09 $0.80 $1.30 $2.07 $2.79 $3.48 19.50% <-IRR #YR-> 5 Earnings per Share 143.66% SU
10 year Running Average $2.96 $2.99 $2.94 $2.53 $1.93 $1.60 $1.57 $1.66 $1.15 $1.16 $1.64 $1.94 $2.29 -0.95% <-IRR #YR-> 8 5 yr Running Average 4.12% SU
* Diluted ESP per share  E/P 10 Yrs 5.14% 5Yrs 5.30% 11.48% <-IRR #YR-> 5 5 yr Running Average 72.21% SU
-$1.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.53
-$2.68 $0.00 $0.00 $0.00 $0.00 $6.53
-$2.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.07
-$1.20 $0.00 $0.00 $0.00 $0.00 $2.07
$6.01 <-12 mths -7.96%
Pre-split '05
Pre-merger '09
After-merger '09
EPS Basic  PCA --> SU $2.29 $2.74 $1.80 $2.61 $1.84 -$1.38 $0.28 $2.68 $2.03 $1.86 -$2.83 $2.77 $6.54 263.33% <-Total Growth 10 EPS Basic PCA -->SU
Pre-split '05 PCA -->SU
Pre-merger '09 PCA -->SU
After-merger '09 PCA -->SU
EPS Diluted* $2.27 $2.67 $1.79 $2.60 $1.84 -$1.38 $0.27 $2.68 $2.02 $1.86 -$2.83 $2.77 $6.53 $5.61 $5.34 264.80% <-Total Growth 10 EPS Diluted PCA -->SU
Increase 138.95% 17.62% -32.96% 45.25% -29.23% -175.00% 119.57% 892.59% -24.63% -7.92% -252.15% 197.88% 135.74% -14.09% -4.81% 8 2 10 Years of Data, EPS P or N 80.00% PCA -->SU
Earnings Yield 5.9% 9.1% 5.5% 7.0% 5.0% -3.9% 0.6% 5.8% 5.3% 4.4% -13.3% 11.1% 20.6% 14.4% 13.7% 13.82% <-IRR #YR-> 10 Earnings per Share 264.80% PCA -->SU
5 year Running Average $1.60 $1.93 $1.94 $2.06 $2.23 $1.50 $1.02 $1.20 $1.09 $1.09 $0.80 $1.30 $2.07 $2.79 $3.48 19.50% <-IRR #YR-> 5 Earnings per Share 143.66% PCA -->SU
10 year Running Average $1.22 $1.43 $1.55 $1.72 $1.80 $1.55 $1.47 $1.57 $1.57 $1.66 $1.15 $1.16 $1.64 $1.94 $2.29 0.66% <-IRR #YR-> 10 5 yr Running Average 6.82% PCA -->SU
* Diluted ESP per share  E/P 10 Yrs 5.14% 5Yrs 5.30% 11.48% <-IRR #YR-> 5 5 yr Running Average 72.21% PCA -->SU
-$1.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.53
-$2.68 $0.00 $0.00 $0.00 $0.00 $6.53
-$1.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.07
-$1.20 $0.00 $0.00 $0.00 $0.00 $2.07
Dividend* Suncor $2.13 $2.27 Estimates Dividend* SU
Increase 13.30% 6.57% Estimates Increase SU
Payout Ratio EPS 37.97% 42.51% #DIV/0! Estimates Payout Ratio EPS SU
Special Dividends Suncor $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 $0.00 <-Median-> 10 Special Dividends SU
Dividend* $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $1.88 $2.08 $2.08 $2.08 276.00% <-Total Growth 10 Dividends SU
Increase 33.33% 7.50% 16.28% 46.00% 39.73% 11.76% 1.75% 10.34% 12.50% 16.67% -34.82% -4.11% 79.05% 10.64% 0.00% 0.00% 0 0 31 Years of data, Count P, N 0.00 SU
Average Increases 5 Year Running 28.05% 24.55% 22.48% 30.62% 28.57% 24.25% 23.10% 21.92% 15.22% 10.61% 1.29% 0.12% 13.86% 13.48% 10.15% 17.12% 18.57% <-Median-> 10 Average Incr 5 Year Running SU
Dividends 5 Yr Running $0.25 $0.30 $0.37 $0.47 $0.62 $0.76 $0.91 $1.07 $1.21 $1.34 $1.33 $1.31 $1.43 $1.56 $1.64 $1.83 290.44% <-Total Growth 10 Dividends 5 Yr Running SU
Yield H/L Price 1.27% 1.20% 1.55% 2.23% 2.61% 3.11% 3.18% 3.09% 3.17% 4.05% 3.64% 4.74% 5.51% 6.57% 3.18% <-Median-> 10 Yield H/L Price SU
Yield on High  Price 1.02% 0.93% 1.35% 1.92% 2.18% 2.80% 2.61% 2.77% 2.61% 3.63% 2.43% 3.93% 4.42% 5.89% 2.69% <-Median-> 10 Yield on High  Price SU
Yield on Low Price 1.68% 1.69% 1.82% 2.65% 3.25% 3.48% 4.08% 3.50% 4.05% 4.57% 7.27% 5.98% 7.32% 7.43% 4.07% <-Median-> 10 Yield on Low Price SU
Yield on Close Price 1.04% 1.46% 1.53% 1.96% 2.76% 3.19% 2.64% 2.77% 3.78% 3.95% 5.13% 4.19% 5.92% 5.35% 5.35% 5.35% 3.48% <-Median-> 10 Yield on Close Price SU
Payout Ratio EPS 17.62% 16.10% 27.93% 28.08% 55.43% -82.61% 429.63% 47.76% 71.29% 90.32% -38.69% 37.91% 28.79% 37.08% 38.95% #DIV/0! 42.83% <-Median-> 10 DPR EPS SU
DPR EPS 5 Yr Running Avg 15.46% 15.79% 18.89% 22.96% 27.57% 50.80% 88.87% 88.69% 111.23% 122.94% 166.38% 100.69% 69.03% 55.85% 46.99% #DIV/0! 88.78% <-Median-> 10 DPR EPS 5 Yr Running SU
Payout Ratio CFPS 11.41% 6.71% 8.61% 10.68% 16.48% 23.95% 34.06% 23.43% 21.57% 24.70% 62.43% 12.86% 16.04% 20.59% 20.19% #DIV/0! 22.50% <-Median-> 10 DPR CF SU
DPR CF 5 Yr Running 4.63% 5.53% 6.56% 9.75% 10.72% 12.73% 16.86% 20.00% 22.80% 24.71% 27.61% 22.68% 20.34% 20.20% 19.47% #DIV/0! 20.17% <-Median-> 10 DPR CF 5 Yr Running SU
Payout Ratio CFPS WC 9.32% 6.88% 7.78% 11.22% 16.26% 24.22% 32.31% 22.98% 22.43% 23.79% 43.09% 14.75% 13.89% 20.59% 20.19% #DIV/0! 22.71% <-Median-> 10 DPR CF WC SU
DPR CF WC 5 Yr Running 4.36% 5.27% 6.26% 9.34% 10.35% 12.66% 16.54% 20.00% 22.74% 24.50% 26.43% 22.80% 19.48% 19.29% 18.78% #DIV/0! 19.74% <-Median-> 10 DPR CF WC 5 Yr Running SU
Median 5 Yrs 10 Yr Med 10 Yr Cl 3.18% 3.48% 5 Yr Med 5 Yr Cl 4.05% 4.19% 5 Yr Med Payout 37.91% 21.57% 22.43% 7.99% <-IRR #YR-> 5 Dividends 46.88% SU
* Dividends per share  10 Yr Med and Cur. 68.20% 53.47% 5 Yr Med and Cur. 32.08% 27.46% Last Div Inc ---> $0.47 $0.52 10.6% 14.16% <-IRR #YR-> 10 Dividends 276.00% SU
Dividends Growth 15 16.51% <-IRR #YR-> 15 Dividends 889.47% SU
Dividends Growth 20 16.68% <-IRR #YR-> 20 Dividends 2086.05% SU
Dividends Growth 25 13.19% <-IRR #YR-> 25 Dividends 2111.76% SU
Dividends Growth 30 12.91% <-IRR #YR-> 26 Dividends
Dividends Growth 5 -$1.28 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 5
Dividends Growth 10 -$0.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 30
Historical Dividends Historical High Div 7.29% Low Div 0.83% 10 Yr High 7.31% 10 Yr Low 1.95% Med Div 3.10% Close Div 1.46% Historical Dividends SU
High/Ave/Median Values Curr diff Exp. -26.65%     544% Exp. -26.85% 174.21% Cheap 72.49% Cheap 265.34% High/Ave/Median  SU
SU
Future Dividend Yield Div Yield $0.08 earning in 5 Years at IRR of 7.99% Div Inc. 46.87% Future Dividend Yield SU
Future Dividend Yield Div Yield 11.53% earning in 10 Years at IRR of 7.99% Div Inc. 115.72% Future Dividend Yield SU
Future Dividend Yield Div Yield 16.94% earning in 15 Years at IRR of 7.99% Div Inc. 216.84% Future Dividend Yield SU
SU
Future Dividend Paid Div Paid $3.05 earning in 5 Years at IRR of 7.99% Div Inc. 46.87% Future Dividend Paid SU
Future Dividend Paid Div Paid $4.49 earning in 10 Years at IRR of 7.99% Div Inc. 115.72% Future Dividend Paid SU
Future Dividend Paid Div Paid $6.59 earning in 15 Years at IRR of 7.99% Div Inc. 216.84% Future Dividend Paid SU
SU
Dividend Covering Cost Total Div $12.20 over 5 Years at IRR of 7.99% Div Cov. 31.36% Dividend Covering Cost SU
Dividend Covering Cost Total Div $27.06 over 10 Years at IRR of 7.99% Div Cov. 69.58% Dividend Covering Cost SU
Dividend Covering Cost Total Div $48.90 over 15 Years at IRR of 7.99% Div Cov. 125.70% Dividend Covering Cost SU
Dividend* PCA to Suncor $2.13 $2.27 Estimates Dividend* PCA -->SU
Increase 13.30% 6.57% Estimates Increase PCA -->SU
Payout Ratio EPS 37.97% 42.51% Estimates Payout Ratio EPS PCA -->SU
Special Dividends PCA to Suncor $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 $0.00 <-Median-> 10 Special Dividends PCA -->SU
Pre-split '05 PCA -->SU
Pre-merger '09 PCA -->SU
Pre-merger '09 PCA -->SU
Dividend* $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $1.88 $2.08 $2.08 $2.08 276.00% <-Total Growth 10 Dividends PCA -->SU
Increase 33.33% 7.50% 16.28% 46.00% 39.73% 11.76% 1.75% 10.34% 12.50% 16.67% -34.82% -4.11% 79.05% 10.64% 0.00% 0.00% 21 2 26 Years of data, Count P, N 80.77% PCA -->SU
Average Increases 5 Year Running 31.38% 28.64% 25.90% 29.71% 28.57% 24.25% 23.10% 21.92% 15.22% 10.61% 1.29% 0.12% 13.86% 13.48% 10.15% 17.12% 18.57% <-Median-> 10 Average Incr 5 Year Running PCA -->SU
Dividends 5 Yr Running $0.24 $0.30 $0.37 $0.47 $0.62 $0.76 $0.91 $1.07 $1.21 $1.34 $1.33 $1.31 $1.43 $1.56 $1.64 $1.83 289.11% <-Total Growth 10 Dividends 5 Yr Running PCA -->SU
Yield H/L Price 1.27% 1.20% 1.55% 2.23% 2.61% 3.11% 3.18% 3.09% 3.17% 4.05% 3.64% 4.74% 5.51% 6.57% 3.18% <-Median-> 10 Yield H/L Price PCA -->SU
Yield on High  Price 1.02% 0.93% 1.35% 1.92% 2.18% 2.80% 2.61% 2.77% 2.61% 3.63% 2.43% 3.93% 4.42% 5.89% 2.69% <-Median-> 10 Yield on High  Price PCA -->SU
Yield on Low Price 1.68% 1.69% 1.82% 2.65% 3.25% 3.48% 4.08% 3.50% 4.05% 4.57% 7.27% 5.98% 7.32% 7.43% 4.07% <-Median-> 10 Yield on Low Price PCA -->SU
Yield on Close Price 1.04% 1.46% 1.53% 1.96% 2.76% 3.19% 2.64% 2.77% 3.78% 3.95% 5.13% 4.19% 5.92% 5.35% 5.35% 5.35% 3.48% <-Median-> 10 Yield on Close Price PCA -->SU
Payout Ratio EPS 17.62% 16.10% 27.93% 28.08% 55.43% -82.61% 429.63% 47.76% 71.29% 90.32% -38.69% 37.91% 28.79% 37.08% 38.95% #DIV/0! 42.83% <-Median-> 10 DPR EPS PCA -->SU
DPR EPS 5 Yr Running Avg 14.88% 15.57% 18.95% 22.96% 27.57% 50.80% 88.87% 88.69% 111.23% 122.94% 166.38% 100.69% 69.03% 55.85% 46.99% #DIV/0! 88.78% <-Median-> 10 DPR EPS 5 Yr Running PCA -->SU
Payout Ratio CFPS 11.41% 6.71% 8.61% 10.68% 16.48% 23.95% 34.06% 23.43% 21.57% 24.70% 62.43% 12.86% 16.04% 20.59% 20.19% #DIV/0! 22.50% <-Median-> 10 DPR CF PCA -->SU
DPR CF 5 Yr Running 4.46% 5.46% 6.58% 9.75% 10.72% 12.73% 16.86% 20.00% 22.80% 24.71% 27.61% 22.68% 20.34% 20.20% 19.47% #DIV/0! 20.17% <-Median-> 10 DPR CF 5 Yr Running PCA -->SU
Payout Ratio CFPS WC 9.32% 6.88% 7.78% 11.22% 16.26% 24.22% 32.31% 22.98% 22.43% 23.79% 43.09% 14.75% 13.89% 20.59% 20.19% #DIV/0! 22.71% <-Median-> 10 DPR CF WC PCA -->SU
DPR CF WC 5 Yr Running 4.20% 5.19% 6.28% 9.34% 10.35% 12.66% 16.54% 20.00% 22.74% 24.50% 26.43% 22.80% 19.48% 19.29% 18.78% #DIV/0! 19.74% <-Median-> 10 DPR CF WC 5 Yr Running PCA -->SU
Median 5 Yrs 10 Yr Med 10 Yr Cl 3.18% 3.48% 5 Yr Med 5 Yr Cl 4.05% 4.19% 5 Yr Med Payout 37.91% 21.57% 22.43% 7.99% <-IRR #YR-> 5 Dividends 46.88% PCA -->SU
* Dividends per share  10 Yr Med and Cur. 68.20% 53.47% 5 Yr Med and Cur. 32.08% 27.46% Last Div Inc ---> $0.47 $0.21 -54.8% 14.16% <-IRR #YR-> 10 Dividends 276.00% PCA -->SU
Dividends Growth 15 17.73% <-IRR #YR-> 15 Dividends 1056.92% PCA -->SU
Dividends Growth 20 18.55% <-IRR #YR-> 20 Dividends 2908.00% PCA -->SU
Dividends Growth 25 16.58% <-IRR #YR-> 25 Dividends 4527.69% PCA -->SU
Dividends Growth 30 17.07% <-IRR #YR-> 26 Dividends PCA -->SU
Dividends Growth 5 -$1.28 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 5 PCA -->SU
Dividends Growth 10 -$0.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 10 PCA -->SU
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 15 PCA -->SU
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 20 PCA -->SU
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 25 PCA -->SU
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 30 PCA -->SU
Historical Dividends Historical High Div 6.50% Low Div 0.27% 10 Yr High 7.31% 10 Yr Low 1.95% Med Div 1.04% Close Div 0.99% Historical Dividends PCA -->SU
High/Ave/Median Values Curr diff Exp. -17.74%     1880% Exp. -26.85% 174.21% Cheap 414.14% Cheap 441.19% High/Ave/Median  PCA -->SU
PCA -->SU
Future Dividend Yield Div Yd 7.85% earning in 5.00 Years at IRR of 7.99% Div Inc. 46.87% Future Dividend Yield PCA -->SU
Future Dividend Yield Div Yd 11.53% earning in 10.00 Years at IRR of 7.99% Div Inc. 115.72% Future Dividend Yield PCA -->SU
Future Dividend Yield Div Yd 16.94% earning in 15.00 Years at IRR of 7.99% Div Inc. 216.84% Future Dividend Yield PCA -->SU
PCA -->SU
Future Dividend Paid Div Paid $3.05 earning in 5 Years at IRR of 7.99% Div Inc. 46.87% Future Dividend Paid PCA -->SU
Future Dividend Paid Div Paid $4.49 earning in 10 Years at IRR of 7.99% Div Inc. 115.72% Future Dividend Paid PCA -->SU
Future Dividend Paid Div Paid $6.59 earning in 15 Years at IRR of 7.99% Div Inc. 216.84% Future Dividend Paid Item Cur
EPS 28.79%
Dividend Covering Cost Total Div $12.20 over 5 Years at IRR of 7.99% Div Cov. 31.36% Dividend Covering Cost AFFO 14.41%
Dividend Covering Cost Total Div $27.06 over 10 Years at IRR of 7.99% Div Cov. 69.58% Dividend Covering Cost AEPS 22.54%
Dividend Covering Cost Total Div $48.90 over 15 Years at IRR of 7.99% Div Cov. 125.70% Dividend Covering Cost CFPS 13.89%
FCF  24.75%
Yield if held 5 years 1.28% 1.15% 1.33% 2.31% 3.53% 3.62% 3.23% 3.98% 4.40% 4.30% 2.98% 2.88% 4.54% 4.59% 5.01% 6.92% 3.57% <-Median-> 10 Paid Median Price PCA -->SU
Yield if held 10 years 3.56% 2.85% 3.05% 3.39% 4.17% 3.63% 3.09% 3.41% 4.56% 5.82% 3.47% 2.92% 5.84% 6.36% 5.33% 5.67% 3.55% <-Median-> 10 Paid Median Price PCA -->SU
Yield if held 15 years 7.73% 6.08% 5.21% 9.01% 13.34% 10.16% 7.70% 7.80% 6.68% 6.86% 3.49% 2.80% 5.00% 6.59% 7.20% 6.60% 7.28% <-Median-> 10 Paid Median Price PCA -->SU
Yield if held 20 years 22.03% 16.40% 13.35% 17.77% 21.97% 9.76% 6.97% 11.45% 9.66% 8.50% 6.63% 14.87% <-Median-> 8 Paid Median Price PCA -->SU
Yield if held 25 years 21.16% 14.84% 19.60% 25.66% 27.20% 18.54% 19.60% <-Median-> 3 Paid Median Price PCA -->SU
PCA -->SU
Cost covered if held 5 years 3.81% 4.00% 4.89% 7.47% 10.66% 12.12% 12.67% 16.56% 18.45% 17.15% 18.14% 17.96% 17.27% 17.16% 19.72% 30.51% 16.86% <-Median-> 10 Paid Median Price PCA -->SU
Cost covered if held 10 years 14.06% 12.91% 14.52% 14.16% 16.24% 15.98% 16.14% 19.08% 26.60% 33.86% 33.23% 30.90% 38.76% 42.24% 38.11% 43.13% 22.84% <-Median-> 10 Paid Median Price PCA -->SU
Cost covered if held 15 years 35.08% 31.30% 27.88% 41.38% 56.50% 48.11% 43.11% 46.99% 42.20% 43.61% 37.20% 33.60% 38.10% 51.26% 62.20% 62.33% 42.65% <-Median-> 10 Paid Median Price PCA -->SU
Cost covered if held 20 years 108.88% 95.61% 83.46% 115.89% 144.13% 107.42% 86.54% 90.51% 78.33% 77.04% 66.43% 101.51% <-Median-> 8 Paid Median Price PCA -->SU
Cost covered if held 25 years 237.46% 188.11% 157.97% 211.94% 251.17% 189.14% 188.11% <-Median-> 3 Paid Median Price PCA -->SU
Yr  Item Tot. Growth Per Year
Revenue Growth  $32,176 $38,986 $38,989 $24,662 $39,101 $58,467 $232,381 81.71% <-Total Growth 5 Revenue Growth  81.71% 12.69%
EPS Growth $2.68 $2.02 $1.86 -$2.83 $2.77 $6.53 $13.03 143.66% <-Total Growth 5 EPS Growth 143.66% 19.50%
Net Income Growth $4,458 $3,293 $2,899 -$4,319 $4,119 $9,077 $19,527 103.61% <-Total Growth 5 Net Income Growth 103.61% 15.28%
Cash Flow Growth $8,966 $10,580 $10,421 $2,675 $11,764 $15,680 $60,086 74.88% <-Total Growth 5 Cash Flow Growth 74.88% 11.83%
Dividend Growth $1.28 $1.44 $1.68 $1.10 $1.05 $1.88 $8.43 46.88% <-Total Growth 5 Dividend Growth 46.88% 7.99%
Stock Price Growth $46.15 $38.13 $42.56 $21.35 $25.03 $31.73 -31.25% <-Total Growth 5 Stock Price Growth -31.25% -7.22%
Revenue Growth  $38,616 $40,297 $40,490 $29,680 $26,968 $32,176 $38,986 $38,989 $24,662 $39,101 $58,467 $408,432 51.41% <-Total Growth 10 Revenue Growth  51.41% 4.24%
EPS Growth $1.79 $2.60 $1.84 -$1.38 $0.27 $2.68 $2.02 $1.86 -$2.83 $2.77 $6.53 $18.15 264.80% <-Total Growth 10 EPS Growth 264.80% 13.82%
Net Income Growth $2,783 $3,911 $2,699 -$1,995 $434 $4,458 $3,293 $2,899 -$4,319 $4,119 $9,077 $27,359 226.16% <-Total Growth 10 Net Income Growth 226.16% 12.55%
Cash Flow Growth $8,846 $10,100 $8,936 $6,884 $5,680 $8,966 $10,580 $10,421 $2,675 $11,764 $15,680 $100,532 77.26% <-Total Growth 10 Cash Flow Growth 77.26% 5.89%
Dividend Growth $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $1.88 276.00% <-Total Growth 10 Dividend Growth 276.00% 14.16%
Stock Price Growth $32.71 $37.24 $36.90 $35.72 $43.90 $46.15 $38.13 $42.56 $21.35 $25.03 $31.73 -3.00% <-Total Growth 10 Stock Price Growth -3.00% -0.30%
Dividends on Shares $22.63 $31.62 $35.34 $35.96 $39.68 $44.64 $52.08 $33.95 $32.55 $58.28 $64.48 $64.48 $64.48 $386.73 No of Years 10 Total Divs 12/31/12
Paid  $1,014.01 $1,154.44 $1,143.90 $1,107.32 $1,360.90 $1,430.65 $1,182.03 $1,319.36 $661.85 $775.93 $983.63 $1,205.90 $1,205.90 $1,205.90 $983.63 No of Years 10 Worth $32.71 30.57
Total $1,370.36
Graham No. AEPS $29.87 $44.85 $42.65 $44.29 $45.19 $24.77 $24.66 $34.56 $40.69 $41.58 $36.75 $38.25 $74.32 $61.87 $63.70 $62.68 74.23% <-Total Growth 10 Graham Price AEPS SU
Increase 39.61% 50.19% -4.90% 3.84% 2.02% -45.18% -0.44% 40.17% 17.73% 2.18% -11.62% 4.09% 94.28% -16.76% 2.96% -1.60% 3.01% <-Median-> 10 Graham Price SU
Price/GP Ratio Med 1.06 0.80 0.75 0.74 0.86 1.48 1.48 1.20 1.11 1.00 0.82 0.58 0.46 0.51 0.93 <-Median-> 10 Price/GP Ratio SU
Price/GP Ratio High 1.31 1.03 0.87 0.86 1.03 1.64 1.80 1.34 1.36 1.11 1.23 0.70 0.57 0.57 1.17 <-Median-> 10 Price/GP Ratio SU
Price/GP Ratio Low 0.80 0.57 0.64 0.62 0.69 1.32 1.15 1.06 0.87 0.88 0.41 0.46 0.35 0.45 0.78 <-Median-> 10 Price/GP Ratio SU
Price/GP Ratio Close 1.28 0.66 0.77 0.84 0.82 1.44 1.78 1.34 0.94 1.02 0.58 0.65 0.43 0.63 0.61 0.62 0.89 <-Median-> 10 Price/GP Ratio SU
Prem/Disc Close 28.18% -34.50% -23.31% -15.92% -18.34% 44.21% 78.03% 33.52% -6.30% 2.35% -41.90% -34.57% -57.31% -37.12% -38.93% -37.94% -11.11% <-Median-> 10 Graham Price SU
Graham No. EPS $34.61 $38.58 $32.21 $40.37 $34.54 $40.35 $12.75 $40.84 $35.53 $33.89 $38.23 $39.79 $65.76 $61.65 $60.14 $0.00 104.19% <-Total Growth 10 Graham Price EPS PCA -->SU
Increase 60.09% 11.45% -16.51% 25.35% -14.45% 16.83% -68.40% 220.30% -13.00% -4.61% 12.79% 4.09% 65.27% -6.26% -2.44% -100.00% 8.44% <-Median-> 10 Graham Price PCA -->SU
Price/GP Ratio Med 0.91 0.93 1.00 0.81 1.13 0.91 2.86 1.01 1.28 1.22 0.79 0.56 0.52 0.51 0.96 <-Median-> 10 Price/GP Ratio PCA -->SU
Price/GP Ratio High 1.13 1.20 1.15 0.94 1.35 1.01 3.49 1.13 1.55 1.36 1.18 0.67 0.65 0.57 1.16 <-Median-> 10 Price/GP Ratio PCA -->SU
Price/GP Ratio Low 0.69 0.66 0.85 0.68 0.91 0.81 2.23 0.89 1.00 1.08 0.39 0.44 0.39 0.45 0.85 <-Median-> 10 Price/GP Ratio PCA -->SU
Price/GP Ratio Close 1.11 0.76 1.02 0.92 1.07 0.89 3.44 1.13 1.07 1.26 0.56 0.63 0.48 0.63 0.65 #DIV/0! 1.00 <-Median-> 10 Price/GP Ratio PCA -->SU
Prem/Disc Close 10.60% -23.84% 1.57% -7.75% 6.85% -11.47% 244.32% 13.01% 7.32% 25.58% -44.15% -37.10% -51.75% -36.90% -35.32% #DIV/0! -0.45% <-Median-> 10 Graham Price PCA -->SU
Pre-split '05
Pre-merger '09
Price Close Suncor $38.28 $29.38 $32.71 $37.24 $36.90 $35.72 $43.90 $46.15 $38.13 $42.56 $21.35 $25.03 $31.73 $38.90 $38.90 $38.90 -3.00% <-Total Growth 10 Stock Price Suncor SU
Increase 2.88% -23.25% 11.33% 13.85% -0.91% -3.20% 22.90% 5.13% -17.38% 11.62% -49.84% 17.24% 26.77% 22.60% 0.00% 0.00% 23.91 <-Median-> 10 CAPE (10 Yr P/E) SU
P/E 16.86 11.00 18.27 14.32 20.05 -25.88 162.59 17.22 18.88 22.88 -7.54 9.04 4.86 6.93 7.28 #DIV/0! -7.22% <-IRR #YR-> 5 Stock Price -31.25% SU
Trailing P/E 40.29 12.94 12.25 20.80 14.19 19.41 -31.81 170.93 14.23 21.07 11.48 -8.84 11.45 5.96 6.93 7.28 -0.30% <-IRR #YR-> 10 Stock Price -3.00% SU
CAPE (10 Yr P/E) 23.91 22.92 31.60 30.95 21.93 18.60 15.84 #DIV/0! -3.62% <-IRR #YR-> 5 Price & Dividend -15.76% SU
Median 10, 5 Yrs D.  per yr 3.80% 3.60% % Tot Ret 108.69% 0.00% Price Inc 11.62% P/E:  15.77 9.04 3.49% <-IRR #YR-> 10 Price & Dividend 35.14% SU
Price 15 D.  per yr 2.31% % Tot Ret -192.04% CAPE Diff -22.19% -3.51% <-IRR #YR-> 15 Stock Price -41.45% SU
Price  20 D.  per yr 2.98% % Tot Ret 38.57% 4.75% <-IRR #YR-> 20 Stock Price 152.83% SU
Price  25 D.  per yr 2.93% % Tot Ret 30.08% 6.80% <-IRR #YR-> 25 Stock Price 418.46% SU
Price  30 D.  per yr 3.70% % Tot Ret 27.80% 9.60% <-IRR #YR-> 27 Stock Price SU
Price & Dividend 15 -1.20% <-IRR #YR-> 15 Price & Dividend -15.05% SU
Price & Dividend 20 7.73% <-IRR #YR-> 20 Price & Dividend 272.16% SU
Price & Dividend 25 9.73% <-IRR #YR-> 25 Price & Dividend 6.701389 SU
Price & Dividend 30 13.30% <-IRR #YR-> 27 Price & Dividend SU
Price  5 -$46.15 $0.00 $0.00 $0.00 $0.00 $31.73 Price  5
Price 10 -$32.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price 10
Price & Dividend 5 -$46.15 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 5
Price & Dividend 10 -$32.71 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price  30
Price & Dividend 15 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 15
Price & Dividend 20 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 20
Price & Dividend 25 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 25
Price & Dividend 30 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 30
Price H/L Median Suncor $31.52 $35.91 $32.19 $32.73 $39.06 $36.70 $36.44 $41.38 $45.37 $41.50 $30.06 $22.14 $34.10 $31.65 5.93% <-Total Growth 10 Stock Price
Increase 9.13% 13.93% -10.37% 1.69% 19.34% -6.05% -0.71% 13.56% 9.64% -8.52% -27.57% -26.36% 54.03% -7.17% 0.58% <-IRR #YR-> 10 Stock Price 5.93% SU
P/E 13.89 13.45 17.98 12.59 21.23 -26.59 134.94 15.44 22.46 22.31 -10.62 7.99 5.22 5.64 -3.80% <-IRR #YR-> 5 Stock Price -17.60% SU
Trailing P/E 33.18 15.82 12.05 18.28 15.02 19.94 -26.40 153.24 16.93 20.54 16.16 -7.82 12.31 4.85 9.68% <-IRR #YR-> 10 Price & Dividend 107.72% SU
P/E on Run. 5 yr Ave 15.92 17.48 24.40 35.58 34.42 41.77 38.07 37.58 17.03 16.47 11.35 6.36% <-IRR #YR-> 5 Price & Dividend 32.48% SU
P/E on Run. 10 yr Ave 28.88 24.97 26.09 19.05 20.84 16.34 14.66 P/E Ratio Historical Median SU
Median 10, 5 Yrs D.  per yr 9.10% 10.16% % Tot Ret 94.03% 159.70% Price Inc -8.52% P/E:  14.01 7.99 Count 13 Years of data
-$32.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.10
-$41.38 $0.00 $0.00 $0.00 $0.00 $34.10
-$32.19 $5.21 $3.68 -$2.76 $0.55 $5.36 $4.05 $3.72 -$5.66 $5.54 $47.17
-$41.38 $4.05 $3.72 -$5.66 $5.54 $47.17
High Months Suncor Jan Mar Feb Nov Jun Apr Dec Nov Jul Mar Jan Nov Jun Mar
Pre-split '05
Pre-merger '09
Price High $39.25 $46.39 $36.97 $37.96 $46.75 $40.67 $44.44 $46.22 $55.20 $46.23 $45.05 $26.72 $42.49 $35.30 14.93% <-Total Growth 10 Stock Price SU
Increase -2.99% 18.19% -20.31% 2.68% 23.16% -13.01% 9.27% 4.01% 19.43% -16.25% -2.55% -40.69% 59.02% -16.92% 1.40% <-IRR #YR-> 10 Stock Price 14.93% SU
P/E 17.29 17.37 20.65 14.60 25.41 -29.47 164.59 17.25 27.33 24.85 -15.92 9.65 6.51 6.29 -1.67% <-IRR #YR-> 5 Stock Price -8.07% SU
Trailing P/E 41.32 20.44 13.85 21.21 17.98 22.10 -32.20 171.19 20.60 22.89 24.22 -9.44 15.34 5.41 17.33 P/E Ratio Historical Median SU
Median 10, 5 Yrs Price Inc -2.55% P/E:  15.92 9.65 27.33 P/E Ratio Historical High SU
-$36.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.49
-$46.22 $0.00 $0.00 $0.00 $0.00 $42.49
Low Months Suncor May Oct May Apr Dec Jul Jan Jul Dec Jun Mar Aug Jan May
Price Low $23.79 $25.43 $27.40 $27.50 $31.37 $32.72 $28.43 $36.53 $35.53 $36.77 $15.07 $17.55 $25.70 $28.00 -6.20% <-Total Growth 10 Stock Price SU
Increase 37.47% 6.90% 7.75% 0.36% 14.07% 4.30% -13.11% 28.49% -2.74% 3.49% -59.02% 16.46% 46.44% 8.95% -0.64% <-IRR #YR-> 10 Stock Price -6.20% SU
P/E 10.48 9.52 15.31 10.58 17.05 -23.71 105.30 13.63 17.59 19.77 -5.33 6.34 3.94 4.99 -6.79% <-IRR #YR-> 5 Stock Price -29.65% SU
Trailing P/E 25.04 11.20 10.26 15.36 12.07 17.78 -20.60 135.30 13.26 18.20 8.10 -6.20 9.28 4.29 12.10 P/E Ratio Historical Median SU
Median 10, 5 Yrs Price Inc 3.49% P/E:  12.10 6.34 3.94 P/E Ratio Historical Low SU
-$27.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.70
-$36.53 $0.00 $0.00 $0.00 $0.00 $25.70
Price Close PCA to Suncor $38.28 $29.38 $32.71 $37.24 $36.90 $35.72 $43.90 $46.15 $38.13 $42.56 $21.35 $25.03 $31.73 $38.90 $38.90 $38.90 -3.00% <-Total Growth 10 Stock Price PCA to Sun PCA -->SU
Increase 2.88% -23.25% 11.33% 13.85% -0.91% -3.20% 22.90% 5.13% -17.38% 11.62% -49.84% 17.24% 26.77% 22.60% 0.00% 0.00% 22.87 <-Median-> 10 CAPE (10 Yr P/E) PCA -->SU
P/E 16.86 11.00 18.27 14.32 20.05 -25.88 162.59 17.22 18.88 22.88 -7.54 9.04 4.86 6.93 7.28 #DIV/0! -7.22% <-IRR #YR-> 5 Stock Price -31.25% PCA -->SU
Trailing P/E 40.29 12.94 12.25 20.80 14.19 19.41 -31.81 170.93 14.23 21.07 11.48 -8.84 11.45 5.96 6.93 7.28 -0.30% <-IRR #YR-> 10 Stock Price -3.00% PCA -->SU
CAPE (10 Yr P/E) 23.82 21.24 20.45 19.21 19.07 22.02 24.01 22.83 23.91 22.92 31.60 30.95 21.93 18.60 15.84 #DIV/0! -3.62% <-IRR #YR-> 5 Price & Dividend -15.76% PCA -->SU
Median 10, 5 Yrs D.  per yr 3.80% 3.60% % Tot Ret 108.69% 0.00% Price Inc 11.62% P/E:  15.77 9.04 3.49% <-IRR #YR-> 10 Price & Dividend 35.14% PCA -->SU
Price 15 D.  per yr 2.54% % Tot Ret 359.63% CAPE Diff -18.67% -1.83% <-IRR #YR-> 15 Stock Price -24.26% PCA -->SU
Price  20 D.  per yr 2.53% % Tot Ret 49.60% 2.57% <-IRR #YR-> 20 Stock Price 66.08% PCA -->SU
Price  25 D.  per yr 2.36% % Tot Ret 33.64% 4.66% <-IRR #YR-> 25 Stock Price 212.42% PCA -->SU
Price  30 D.  per yr 2.49% % Tot Ret 28.35% 6.30% <-IRR #YR-> 27 Stock Price PCA -->SU
Price & Dividend 15 0.71% <-IRR #YR-> 15 Price & Dividend 9.91% PCA -->SU
Price & Dividend 20 5.10% <-IRR #YR-> 20 Price & Dividend 143.85% PCA -->SU
Price & Dividend 25 7.03% <-IRR #YR-> 25 Price & Dividend 3.615754 PCA -->SU
Price & Dividend 30 8.79% <-IRR #YR-> 27 Price & Dividend PCA -->SU
Price  5 -$46.15 $0.00 $0.00 $0.00 $0.00 $31.73 Price  5
Price 10 -$32.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price 10
Price & Dividend 5 -$46.15 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 5
Price & Dividend 10 -$32.71 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.73 Price  30
Price & Dividend 15 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 15
Price & Dividend 20 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 20
Price & Dividend 25 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 25
Price & Dividend 30 $0.40 $0.43 $0.50 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $33.61 Price & Dividend 30
Price H/L Median $31.52 $35.91 $32.19 $32.73 $39.06 $36.70 $36.44 $41.38 $45.37 $41.50 $30.06 $22.14 $34.10 $31.65 5.93% <-Total Growth 10 Stock Price PCA -->SU
Increase 9.13% 13.93% -10.37% 1.69% 19.34% -6.05% -0.71% 13.56% 9.64% -8.52% -27.57% -26.36% 54.03% -7.17% 0.58% <-IRR #YR-> 10 Stock Price 5.93% PCA -->SU
P/E 13.89 13.45 17.98 12.59 21.23 -26.59 134.94 15.44 22.46 22.31 -10.62 7.99 5.22 5.64 -3.80% <-IRR #YR-> 5 Stock Price -17.60% PCA -->SU
Trailing P/E 33.18 15.82 12.05 18.28 15.02 19.94 -26.40 153.24 16.93 20.54 16.16 -7.82 12.31 4.85 4.28% <-IRR #YR-> 10 Price & Dividend 44.69% PCA -->SU
P/E on Run. 5 yr Ave 19.64 18.65 16.61 15.92 17.48 24.40 35.58 34.42 41.77 38.07 37.58 17.03 16.47 11.35 -0.07% <-IRR #YR-> 5 Price & Dividend -0.33% PCA -->SU
P/E on Run. 10 yr Ave 25.88 25.07 20.72 19.06 21.71 23.61 24.71 26.35 28.88 24.97 26.09 19.05 20.84 16.34 22.35 P/E Ratio Historical Median PCA -->SU
Median 10, 5 Yrs D.  per yr 3.71% 3.73% % Tot Ret 86.51% 0.00% Price Inc -8.52% P/E:  14.01 7.99 Count 27 Years of data PCA -->SU
-$32.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.10
-$41.38 $0.00 $0.00 $0.00 $0.00 $34.10
-$32.19 $0.73 $1.02 $1.14 $1.16 $1.28 $1.44 $1.68 $1.10 $1.05 $35.98
-$41.38 $1.44 $1.68 $1.10 $1.05 $35.98
High Months Jan Mar Feb Nov Jun Apr Dec Nov Jul Mar Jan Nov Jun Mar
Pre-split '05
Pre-merger '09
Price High $39.25 $46.39 $36.97 $37.96 $46.75 $40.67 $44.44 $46.22 $55.20 $46.23 $45.05 $26.72 $42.49 $35.30 14.93% <-Total Growth 10 Stock Price PCA -->SU
Increase -2.99% 18.19% -20.31% 2.68% 23.16% -13.01% 9.27% 4.01% 19.43% -16.25% -2.55% -40.69% 59.02% -16.92% 1.40% <-IRR #YR-> 10 Stock Price 14.93% PCA -->SU
P/E 17.29 17.37 20.65 14.60 25.41 -29.47 164.59 17.25 27.33 24.85 -15.92 1494.08% -245.05% -128.67% -1.67% <-IRR #YR-> 5 Stock Price -8.07% PCA -->SU
Trailing P/E 41.32 20.44 13.85 21.21 17.98 22.10 -32.20 171.19 20.60 22.89 24.22 -193.86% -116.40% -47.49% 26.91 P/E Ratio Historical Median PCA -->SU
Median 10, 5 Yrs Price Inc -2.55% P/E:  16.09 14.94 50.51 P/E Ratio Historical High PCA -->SU
-$36.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.49
-$46.22 $0.00 $0.00 $0.00 $0.00 $42.49
Low Months May Oct May Apr Dec Jul Jan Jul Dec Jun Mar Aug Jan May PCA -->SU
Price Low $23.79 $25.43 $27.40 $27.50 $31.37 $32.72 $28.43 $36.53 $35.53 $36.77 $15.07 $17.55 $25.70 $28.00 -6.20% <-Total Growth 10 Stock Price PCA -->SU
Increase 37.47% 6.90% 7.75% 0.36% 14.07% 4.30% -13.11% 28.49% -2.74% 3.49% -59.02% 16.46% 46.44% 8.95% -0.64% <-IRR #YR-> 10 Stock Price -6.20% PCA -->SU
P/E 10.48 9.52 15.31 10.58 17.05 -23.71 105.30 13.63 17.59 19.77 -5.33 6.34 3.94 4.99 -6.79% <-IRR #YR-> 5 Stock Price -29.65% PCA -->SU
Trailing P/E 25.04 11.20 10.26 15.36 12.07 17.78 -20.60 135.30 13.26 18.20 8.10 -6.20 9.28 4.29 17.90 P/E Ratio Historical Median PCA -->SU
Median 10, 5 Yrs Price Inc 3.49% P/E:  12.10 6.34 9.24 P/E Ratio Historical Low PCA -->SU
-$27.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.70
-$36.53 $0.00 $0.00 $0.00 $0.00 $25.70
$8,428 <-12 mths -20.19%
Free Cash Flow -$524 -$3,138 $1,902 $3,323 $1,975 $217 -$902 $2,415 $5,174 $4,863 -$1,251 $7,209 $10,560 $8,078 $7,650 455.21% <-Total Growth 10 Free Cash Flow WSJ, MS SU
Change -498.85% 160.61% 74.71% -40.57% -89.01% -515.67% 367.74% 114.24% -6.01% -125.72% 676.26% 46.48% -23.50% -5.30% 34.32% <-IRR #YR-> 5 Free Cash Flow MS 337.27% SU
FCF/CF from Op Ratio -0.10 -0.31 0.22 0.33 0.22 0.03 -0.16 0.27 0.49 0.47 -0.47 0.61 0.67 0.60 0.56 18.70% <-IRR #YR-> 10 Free Cash Flow MS 455.21% SU
Dividends paid $611 $664 $756 $1,095 $1,490 $1,648 $1,877 $2,124 $2,333 $2,614 $2,614 $2,614 $2,614 $2,760 $2,760 245.77% <-Total Growth 10 Dividends paid SU
Percentage paid 759.45% -208.09% 87.95% 45.09% 53.75% -208.95% 36.26% 24.75% 34.17% 36.08% $0.41 <-Median-> 8 Percentage paid SU
5 Year Coverage 90.05% 112.26% 66.81% 48.16% 44.86% 41.44% 5 Year Covrage SU
Dividend Coverage Ratio 0.13 -0.48 1.14 2.22 1.86 -0.48 2.76 4.04 2.93 2.77 1.50 <-Median-> 8 Dividend Coverage Ratio SU
5 Year of Coverage 1.11 0.89 1.50 2.08 2.23 2.41 5 Year of Coverage SU
-$2,415 $0 $0 $0 $0 $10,560
-$1,902 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,560
Market Cap $59,927 $45,785 $49,819 $55,052 $53,288 $51,652 $73,221 $75,731 $60,416 $65,197 $32,562 $36,075 $42,438 $51,617 $51,617 $51,617 -14.82% <-Total Growth 10 Market Cap PCA -->SU
Pre-split '05
Pre-merger '09
Pre-merger '09
Diluted # of Shares in Million 1,574 1,582 1,549 1,502 1,465 1,447 1,612 1,665 1,629 1,561 1,526 1,489 1,390 1,331 -10.26% <-Total Growth 10 Diluted PCA -->SU
Change 29.98% 0.51% -2.09% -3.03% -2.46% -1.23% 11.40% 3.29% -2.16% -4.17% -2.24% -2.42% -6.65% -4.24% -2.33% <-Median-> 10 Change PCA -->SU
Difference Diluted/Basic -0.8% -0.7% -0.3% -0.1% -0.2% -0.1% -0.1% -0.2% -0.4% -0.1% 0.0% 0.0% -0.2% -0.2% Difference Diluted/Basic PCA -->SU
Pre-split '05
Pre-merger '09
Pre-merger '09
Basic # of Shares in Millions 1,562 1,571 1,545 1,501 1,462 1,446 1,610 1,661 1,623 1,559 1,526 1,489 1,387 1,329 -10.23% <-Total Growth 10 Basic used in  PCA -->SU
Change 30.38% 0.58% -1.65% -2.85% -2.60% -1.09% 11.34% 3.17% -2.29% -3.94% -2.12% -2.42% -6.85% -4.18% -2.36% <-Median-> 10 Change CFPS PCA -->SU
Difference Basic/Outstanding 0.2% -0.8% -1.4% -1.5% -1.2% 0.0% 3.6% -1.2% -2.4% -1.7% -0.1% -3.2% -3.6% -0.2% -1.37% <-Median-> 10 Difference Basic/Outstanding PCA -->SU
Pre-split 2008
# of Shares in M in SU 945.201 Share Capital SU
Increase 0.61% SU
$13,647 <-12 mths -12.97%
Pre-split '05
Pre-merger '09 Suncor
Pre-merger '09 PCA. Plus 1.28
# of Share in Millions 1565.49 1558.36 1523.06 1478.32 1444.12 1446.01 1667.91 1640.98 1584.48 1531.87 1525.15 1441.25 1337.47 1326.91 1326.91 1326.91 -1.29% <-IRR #YR-> 10 Shares -12.19% Outstanding Shares
Change 0.37% -0.46% -2.27% -2.94% -2.31% 0.13% 15.35% -1.61% -3.44% -3.32% -0.44% -5.50% -7.20% -0.79% 0.00% 0.00% -4.01% <-IRR #YR-> 5 Shares -18.50% First part of doc
CF fr Op $M PCA
Cash Flow from Operations $M $5,486 $9,988 $8,846 $10,100 $8,936 $6,884 $5,680 $8,966 $10,580 $10,421 $2,675 $11,764 $15,680 $13,402 $13,667 77.26% <-Total Growth 10 Cash Flow See Changes in Equity
Increase 113.05% 82.06% -11.43% 14.18% -11.52% -22.96% -17.49% 57.85% 18.00% -1.50% -74.33% 339.78% 33.29% -14.53% 1.98% S.O.  DRIP, Buy Backs last column
5 year Running Average $8,354 $8,540 $8,640 $7,399 $8,671 $8,951 $8,089 $8,113 $8,209 $8,506 $7,664 $8,881 $10,224 $10,788 $11,438 18.33% <-Total Growth 10 CF 5 Yr Running PCA -->SU
CFPS $3.50 $6.41 $5.81 $6.83 $6.19 $4.76 $3.41 $5.46 $6.68 $6.80 $1.75 $8.16 $11.72 $10.10 $10.30 101.85% <-Total Growth 10 Cash Flow per Share PCA -->SU
Increase 112.27% 82.90% -9.38% 17.63% -9.43% -23.06% -28.47% 60.44% 22.21% 1.88% -74.22% 365.38% 43.63% -13.85% 1.98% 5.89% <-IRR #YR-> 10 Cash Flow 77.26% PCA -->SU
5 year Running Average $5.35 $5.49 $5.58 $4.84 $5.75 $6.00 $5.40 $5.33 $5.30 $5.42 $4.82 $5.77 $7.02 $7.71 $8.41 11.83% <-IRR #YR-> 5 Cash Flow 74.88% PCA -->SU
Non-Cash CF PCA PCA -->SU
P/CF on Med Price 8.99 5.60 5.54 4.79 6.31 7.71 10.70 7.57 6.79 6.10 17.14 2.71 2.91 3.13 0.00 7.28% <-IRR #YR-> 10 Cash Flow per Share 101.85% PCA -->SU
P/CF on Closing Price 10.92 4.58 5.63 5.45 5.96 7.50 12.89 8.45 5.71 6.26 12.17 3.07 2.71 3.85 3.78 16.50% <-IRR #YR-> 5 Cash Flow per Share 114.57% PCA -->SU
-41.23% Diff M/C 2.33% <-IRR #YR-> 10 CFPS 5 yr Running 25.94% PCA -->SU
$18,031 <-12 mths -0.39% PCA -->SU
Excl.Working Capital CF $1,230 -$242 $944 -$482 $122 -$78 $308 $173 -$408 $397 $1,201 -$1,507 $2,421 $0 $0 5.67% <-IRR #YR-> 5 CFPS 5 yr Running 31.78% PCA -->SU
CF fr Op $M WC $6,716 $9,746 $9,790 $9,618 $9,058 $6,806 $5,988 $9,139 $10,172 $10,818 $3,876 $10,257 $18,101 $13,402 $13,667 84.89% <-Total Growth 10 Cash Flow less WC PCA -->SU
Increase 138.83% 45.12% 0.45% -1.76% -5.82% -24.86% -12.02% 52.62% 11.30% 6.35% -64.17% 164.63% 76.47% -25.96% 1.98% 6.34% <-IRR #YR-> 10 Cash Flow less WC 84.89% PCA -->SU
5 year Running Average $8,877 $8,975 $9,052 $7,736 $8,986 $9,004 $8,252 $8,122 $8,233 $8,585 $7,999 $8,852 $10,645 $11,291 $11,861 14.65% <-IRR #YR-> 5 Cash Flow less WC 98.06% PCA -->SU
CFPS Excl. WC $4.29 $6.25 $6.43 $6.51 $6.27 $4.71 $3.59 $5.57 $6.42 $7.06 $2.54 $7.12 $13.53 $10.10 $10.30 1.63% <-IRR #YR-> 10 CF less WC 5 Yr Run 17.60% PCA -->SU
Increase 137.96% 45.78% 2.78% 1.22% -3.59% -24.96% -23.72% 55.13% 15.27% 10.00% -64.01% 180.03% 90.17% -25.37% 1.98% 5.56% <-IRR #YR-> 5 CF less WC 5 Yr Run 31.06% PCA -->SU
5 year Running Average $5.69 $5.77 $5.84 $5.06 $5.95 $6.03 $5.50 $5.33 $5.31 $5.47 $5.04 $5.74 $7.33 $8.07 $8.72 7.73% <-IRR #YR-> 10 CFPS - Less WC 110.55% PCA -->SU
P/CF on Med Price 7.35 5.74 5.01 5.03 6.23 7.80 10.15 7.43 7.07 5.88 11.83 3.11 2.52 3.13 0.00 19.43% <-IRR #YR-> 5 CFPS - Less WC 143.01% PCA -->SU
P/CF on Closing Price 8.92 4.70 5.09 5.72 5.88 7.59 12.23 8.29 5.94 6.03 8.40 3.52 2.34 3.9 3.8 2.30% <-IRR #YR-> 10 CFPS 5 yr Running 25.52% PCA -->SU
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.55 5 yr  6.10 P/CF Med 10 yr 6.65 5 yr  5.88 -42.06% Diff M/C 6.60% <-IRR #YR-> 5 CFPS 5 yr Running 37.64% PCA -->SU
Non-Cash WC chge
current port pro when -$1,523 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,337 Shares
possitive -$1,641 $0 $0 $0 $0 $1,337 Shares
-$8,846 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,680 Cash Flow
-$8,966 $0 $0 $0 $0 $15,680 Cash Flow
-$5.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.72 Cash Flow per Share
-$5.46 $0.00 $0.00 $0.00 $0.00 $11.72 Cash Flow per Share
-$5.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.02 CFPS 5 yr Running
-$5.33 $0.00 $0.00 $0.00 $0.00 $7.02 CFPS 5 yr Running
-$9,790 $0 $0 $0 $0 $0 $0 $0 $0 $0 $18,101 Cash Flow less WC
-$9,139 $0 $0 $0 $0 $18,101 Cash Flow less WC
-$9,052 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,645 CF less WC 5 Yr Run
-$8,122 $0 $0 $0 $0 $10,645 CF less WC 5 Yr Run
-$6.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.53 CFPS - Less WC
-$5.57 $0.00 $0.00 $0.00 $0.00 $13.53 CFPS - Less WC
-$5.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.33 CFPS 5 yr Running
-$5.33 $0.00 $0.00 $0.00 $0.00 $7.33 CFPS 5 yr Running
(Increase) decrease in non-cash working capital $78 -$308 -$173 $408 -$397 -$1,201 $1,507 -$2,421
                   
Sum $0 $0 $78 -$308 -$173 $408 -$397 -$1,201 $1,507 -$2,421
Google -->TD 2017 $482.00 -$122.00 $78 -$308 -$173 $408 -$397 -$1,201 $1,507 -$2,421
Difference $0 $0 $0 $0 $0 $0 $0 $0
OPM 15.98% 25.10% 22.91% 25.06% 22.07% 23.19% 21.06% 27.87% 27.14% 26.73% 10.85% 30.09% 26.82% 28.84% 17.07% <-Total Growth 10 OPM PCA -->SU
Increase 58.08% 57.13% -8.74% 9.41% -11.95% 5.09% -9.19% 32.30% -2.61% -1.51% -59.42% 177.38% -10.86% 7.55% Should increase  or be stable. PCA -->SU
Diff from Ave -38.3% -3.1% -11.5% -3.2% -14.8% -10.4% -18.7% 7.6% 4.8% 3.2% -58.1% 16.2% 3.6% 11.4% 0.00 <-Median-> 10 OPM PCA -->SU
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 25.90% 5 Yrs 26.82% should be  zero, it is a   check on calculations PCA -->SU
Long Term Debt Suncor $9,829 $10,004 $9,938 $10,203 $12,489 $14,486 $16,157 $13,372 $13,890 $12,844 $13,812 $13,989 $9,800 $9,791 -1.41% <-Total Growth 10 Debt SU
Change -29.06% 1.78% -0.66% 2.67% 22.41% 15.99% 11.54% -17.24% 3.87% -7.53% 7.54% 1.28% -29.94% -0.09% 3.27% <-Median-> 10 Change SU
Debt/Market Cap Ratio 0.16 0.22 0.20 0.19 0.23 0.28 0.22 0.18 0.23 0.20 0.42 0.39 0.23 0.19 0.23 <-Median-> 10 Debt/Market Cap Ratio SU
Assets/Current Liab Ratio 8.23 7.25 7.98 7.38 9.54 10.86 10.93 9.36 8.69 8.49 8.02 8.05 6.58 6.76 8.59 <-Median-> 10 Assets/Current Liabilities SU
Debt to Cash Flow (Years) 1.79 1.00 1.12 1.01 1.40 2.10 2.84 1.49 1.31 1.23 5.16 1.19 0.63 0.73 1.36 <-Median-> 10 Debt to Cash Flow (Years) SU
Intangibles Suncor $221 $213 $204 $192 $183 $179 $175 $169 $169 $166 $436 $631 $694 240.20% <-Total Growth 10 Intangibles SU
Goodwill $3,201 $2,926 $2,924 $2,900 $2,900 $2,900 $2,900 $2,892 $2,892 $2,892 $2,892 $2,892 $2,892 -1.11% <-Total Growth 10 Goodwill SU
Total $3,422 $3,139 $3,128 $3,092 $3,083 $3,079 $3,075 $3,061 $3,061 $3,058 $3,328 $3,523 $3,586 $3,565 14.64% <-Total Growth 10 Total SU
Change -8.27% -0.35% -1.15% -0.29% -0.13% -0.13% -0.46% 0.00% -0.10% 8.83% 5.86% 1.79% -0.59% -0.11% <-Median-> 10 Change SU
Intangible/Market Cap Ratio 0.06 0.07 0.06 0.06 0.06 0.06 0.04 0.04 0.05 0.05 0.10 0.10 0.08 0.07 0.06 <-Median-> 10 Intangible/Market Cap Ratio SU
Current Assets PCA to Suncor $10,513 $14,124 $14,179 $14,694 $13,916 $10,428 $11,019 $9,577 $8,700 $9,906 $9,386 $10,977 $14,536 $13,885 2.52% <-Total Growth 10 Current Assets PCA -->SU
Current Liabilities $8,526 $10,310 $9,582 $10,606 $8,354 $7,136 $8,117 $9,557 $10,309 $10,537 $10,549 $10,399 $12,869 $12,537 34.30% <-Total Growth 10 Current Liabilities PCA -->SU
Liquidity Ratio 1.23 1.37 1.48 1.39 1.67 1.46 1.36 1.00 0.84 0.94 0.89 1.06 1.13 1.11 1.09 <-Median-> 10 Ratio PCA -->SU
Liq. with CF aft div 1.80 2.27 2.32 2.24 2.56 2.20 1.82 1.72 1.65 1.68 0.99 2.04 2.15 1.96 1.68 <-Median-> 5 Ratio PCA -->SU
Liq. CF re  Inv+Div  1.32 1.57 1.37 1.38 1.40 1.13 0.94 1.13 1.00 1.14 0.69 1.48 1.57 1.96 1.14 <-Median-> 5 Ratio PCA -->SU
Assets PCA to Suncor $70,169 $74,777 $76,449 $78,315 $79,671 $77,527 $88,702 $89,494 $89,579 $89,435 $84,616 $83,739 $84,618 $84,756 10.69% <-Total Growth 10 Assets PCA -->SU
Liabilities $33,448 $36,177 $37,226 $37,135 $38,068 $38,488 $44,072 $44,111 $45,574 $47,393 $48,859 $47,125 $45,251 $44,807 21.56% <-Total Growth 10 Liabilities PCA -->SU
Debt Ratio 2.10 2.07 2.05 2.11 2.09 2.01 2.01 2.03 1.97 1.89 1.73 1.78 1.87 1.89 1.99 <-Median-> 10 Ratio PCA -->SU
Estimates BVPS $32.30 $35.70 Estimates Estimates BVPS
Estimate Book Value $42,859 $47,371 Estimates Estimate Book Value
P/B Ratio (Close) 1.20 1.09 Estimates P/B Ratio (Close)
Difference from 10 year median -11.28% Diff M/C Estimates Difference from 10 yr med.
Book Value PCA to Suncor $36,721 $38,600 $39,223 $41,180 $41,603 $39,039 $44,630 $45,383 $44,005 $42,042 $35,757 $36,614 $39,367 $39,949 $39,949 $39,949 0.37% <-Total Growth 10 Book Value PCA -->SU
orig. BV per share PCA -->SU
Book Value per share $23.46 $24.77 $25.75 $27.86 $28.81 $27.00 $26.76 $27.66 $27.77 $27.44 $23.44 $25.40 $29.43 $30.11 $30.11 $30.11 14.29% <-Total Growth 10 Book Value per Share PCA -->SU
Change 7.26% 5.60% 3.97% 8.17% 3.42% -6.29% -0.89% 3.36% 0.42% -1.18% -14.57% 8.36% 15.86% 2.29% 0.00% 0.00% -9.67% P/B Ratio Current/Historical Median PCA -->SU
P/B Ratio (Median) 1.34 1.45 1.25 1.17 1.36 1.36 1.36 1.50 1.63 1.51 1.28 0.87 1.16 1.05 0.00 0.00 1.43 P/B Ratio Historical Median PCA -->SU
P/B Ratio (Close) 1.63 1.19 1.27 1.34 1.28 1.32 1.64 1.67 1.37 1.55 0.91 0.99 1.08 1.29 1.29 1.29 1.35% <-IRR #YR-> 10 Book Value 14.29% PCA -->SU
Change -4.1% -27.3% 7.1% 5.3% -4.2% 3.3% 24.0% 1.7% -17.7% 13.0% -41.3% 8.2% 9.4% 19.9% 0.0% 0.0% 1.25% <-IRR #YR-> 5 Book Value 6.43% PCA -->SU
Leverage (A/BK) 1.91 1.94 1.95 1.90 1.92 1.99 1.99 1.97 2.04 2.13 2.37 2.29 2.15 2.12 2.01 <-Median-> 10 A/BV PCA -->SU
Debt/Equity Ratio 0.91 0.94 0.95 0.90 0.92 0.99 0.99 0.97 1.04 1.13 1.37 1.29 1.15 1.12 1.01 <-Median-> 10 Debt/Eq Ratio PCA -->SU
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.36 5 yr Med 1.28 -4.82% Diff M/C 2.04 Historical 27 A/BV PCA -->SU
-$25.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.43
-$27.66 $0.00 $0.00 $0.00 $0.00 $29.43
$8,936 <-12 mths -11.31%
Comprehensive Income $3,120 $4,209 $2,589 $4,815 $2,944 -$1,022 $163 $4,291 $3,663 $2,624 -$4,537 $4,912 $10,075 289.15% <-Total Growth 10 Comprehensive Income PCA -->SU
Increase 282.35% 34.90% -38.49% 85.98% -38.86% -134.71% 115.95% 2532.52% -14.64% -28.36% -272.90% 208.27% 105.11% -14.64% <-Median-> 5 Comprehensive Income PCA -->SU
5 Yr Running Average $2,351 $2,845 $2,816 $3,110 $3,535 $2,707 $1,898 $2,238 $2,008 $1,944 $1,241 $2,191 $3,347 14.55% <-IRR #YR-> 10 Comprehensive Income 289.15% PCA -->SU
ROE 8.5% 10.9% 6.6% 11.7% 7.1% -2.6% 0.4% 9.5% 8.3% 6.2% -12.7% 13.4% 25.6% 18.61% <-IRR #YR-> 5 Comprehensive Income 134.79% PCA -->SU
5Yr Median 16.7% 10.9% 8.5% 8.5% 8.5% 7.1% 6.6% 7.1% 7.1% 6.2% 6.2% 8.3% 8.3% 1.74% <-IRR #YR-> 10 5 Yr Running Average 18.85% PCA -->SU
% Difference from NI -12.6% -2.2% -7.0% 23.1% 9.1% -48.8% -62.4% -3.7% 11.2% -9.5% 5.0% 19.3% 11.0% 8.38% <-IRR #YR-> 5 5 Yr Running Average 49.56% PCA -->SU
Median Values Diff 5, 10 yr 7.1% 11.0% 8.3% <-Median-> 5 Return on Equity PCA -->SU
-$2,589 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,075
-$4,291 $0 $0 $0 $0 $10,075
-$2,816.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,347.4
-$2,238.2 $0.0 $0.0 $0.0 $0.0 $3,347.4
Current Liability Coverage Ratio 0.64 0.97 0.92 0.95 1.07 0.96 0.70 0.94 1.03 0.99 0.25 1.13 1.22 1.07   CFO / Current Liabilities PCA -->SU
5 year Median 2.30 0.97 0.92 0.92 0.95 0.96 0.95 0.95 0.96 0.96 0.94 0.99 1.03 1.07 1.03 <-Median-> 5 Current Liability Cov Ratio PCA -->SU
PCA -->SU
Asset Efficiency Ratio 7.82% 13.36% 11.57% 12.90% 11.22% 8.88% 6.40% 10.02% 11.81% 11.65% 3.16% 14.05% 18.53% 15.81% CFO / Total Assets PCA -->SU
5 year Median 35.00% 13.36% 11.57% 11.57% 11.57% 11.57% 11.22% 10.02% 10.02% 10.02% 10.02% 11.65% 11.81% 14.05% 11.8% <-Median-> 5 Return on Assets  PCA -->SU
PCA -->SU
Return on Assets 5.1% 5.8% 3.6% 5.0% 3.4% -2.6% 0.5% 5.0% 3.7% 3.2% -5.1% 4.9% 10.7% 9.2% Net Income/Assets ROA PCA -->SU
5Yr Median 7.7% 5.8% 5.1% 5.0% 5.0% 3.6% 3.4% 3.4% 3.4% 3.2% 3.2% 3.7% 3.7% 4.9% 3.7% <-Median-> 5 ROA PCA -->SU
PCA -->SU
ROE 9.7% 11.2% 7.1% 9.5% 6.5% -5.1% 1.0% 9.8% 7.5% 6.9% -12.1% 11.2% 23.1% 19.4% Net Income/Shareholders' equity ROE PCA -->SU
5Yr Median 16.7% 11.2% 9.7% 9.5% 9.5% 7.1% 6.5% 6.5% 6.5% 6.9% 6.9% 7.5% 7.5% 11.2% 7.5% <-Median-> 5 ROE PCA -->SU
$8,180 <-12 mths -9.88%
Net Income PCA to Suncor $3,571 $4,304 $2,783 $3,911 $2,699 -$1,995 $445 $4,458 $3,293 $2,899 -$4,319 $4,119 $9,077 226.16% <-Total Growth 10 Net Income PCA -->SU
NCI $0 $0 $0 $0 $0 $0 $11 $0 $0 $0 $0 $0 $0 NCI PCA -->SU
Shareholders Net Income $3,571 $4,304 $2,783 $3,911 $2,699 -$1,995 $434 $4,458 $3,293 $2,899 -$4,319 $4,119 $9,077 $7,760 $6,346 226.16% <-Total Growth 10 Shareholders Net Income PCA -->SU
Increase 211.61% 20.53% -35.34% 40.53% -30.99% -173.92% -121.75% 927.19% -26.13% -11.96% -248.98% -195.37% 120.37% -14.51% -18.22% EPS/CF Ratio should not be higher than 1.00 PCA -->SU
5 Yr Running Average $2,465 $2,978 $2,988 $3,143 $3,454 $2,340 $1,566 $1,901 $1,778 $1,818 $1,353 $2,090 $3,014 $3,907 $4,597 12.55% <-IRR #YR-> 10 Net Income 226.16% PCA -->SU
Operating Cash Flow $5,486 $9,988 $8,846 $10,100 $8,936 $6,884 $5,680 $8,966 $10,580 $10,421 $2,675 $11,764 $15,680 15.28% <-IRR #YR-> 5 Net Income 103.61% PCA -->SU
Investment Cash Flow -$3,112 -$4,598 -$6,645 -$6,533 -$6,863 -$6,771 -$7,507 -$5,019 -$6,697 -$5,088 -$4,524 -$3,977 -$4,789 0.09% <-IRR #YR-> 10 5 Yr Running Average 0.88% PCA -->SU
Total Accruals $1,197 -$1,086 $582 $344 $626 -$2,108 $2,261 $511 -$590 -$2,434 -$2,470 -$3,668 -$1,814 9.65% <-IRR #YR-> 5 5 Yr Running Average 58.50% PCA -->SU
Total Assets $70,169 $74,777 $76,449 $78,315 $79,671 $77,527 $88,702 $89,494 $89,579 $89,435 $84,616 $83,739 $84,618 Balance Sheet Assets PCA -->SU
Accruals Ratio 1.71% -1.45% 0.76% 0.44% 0.79% -2.72% 2.55% 0.57% -0.66% -2.72% -2.92% -4.38% -2.14% -2.72% <-Median-> 5 Ratio PCA -->SU
EPS/CF Ratio 0.53 0.43 0.28 0.40 0.29 -0.29 0.08 0.48 0.31 0.26 -1.11 0.39 0.48 0.30 <-Median-> 10 EPS/CF Ratio PCA -->SU
-$2,783 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,077
-$4,458 $0 $0 $0 $0 $9,077
-$2,988 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,014
-$1,901 $0 $0 $0 $0 $3,014
Chge in Close 2.88% -23.25% 11.33% 13.85% -0.91% -3.20% 22.90% 5.13% -17.38% 11.62% -49.84% 17.24% 26.77% 22.60% 0.00% 0.00% count 29 Change in Close PCA -->SU
up/down/neutral count 13 PCA -->SU
Any Predictions? % right count 9 69.23% PCA -->SU
Financial Cash Flow -$1,787 -$2,676 -$1,592 -$2,832 -$1,872 -$1,854 $869 -$4,223 -$4,426 -$5,537 $1,786 -$7,464 -$11,228 C F Statement  Financial CF PCA -->SU
Total Accruals $2,984 $1,590 $2,174 $3,176 $2,498 -$254 $1,392 $4,734 $3,836 $3,103 -$4,256 $3,796 $9,414 Accruals PCA -->SU
Accruals Ratio 4.25% 2.13% 2.84% 4.06% 3.14% -0.33% 1.57% 5.29% 4.28% 3.47% -5.03% 4.53% 11.13% 4.28% <-Median-> 5 Ratio PCA -->SU
Cash $1,077 $3,803 $4,393 $5,202 $5,495 $4,049 $3,016 $2,672 $2,221 $1,960 $1,885 $2,205 $1,980 $1,128 Cash PCA -->SU
Cash per Share $0.69 $2.44 $2.88 $3.52 $3.81 $2.80 $1.81 $1.63 $1.40 $1.28 $1.24 $1.53 $1.48 $0.85 $1.40 <-Median-> 5 Cash per Share PCA -->SU
Percentage of Stock Price 1.80% 8.31% 8.82% 9.45% 10.31% 7.84% 4.12% 3.53% 3.68% 3.01% 5.79% 6.11% 4.67% 2.19% 4.67% <-Median-> 5 % of Stock Price PCA -->SU
Notes:
Note:  Next year consider getting only Suncor info prior to 2009.
June 30, 2023.  Last estimates were for 2022, 2023 and 2024 of $57336M, $51335M and $46920M for Revenue, $8.17, $7.10 and $5.97 for EPS, 
$1.82, $1.93 and $2.22 for Dividends, 13129M and $11201M for FCF for 2022/3, $7.40, $8.62 and $9.84 for CFPS, $11529M, $8554M and $7,194M for Net Income.
July 3, 2022.  Last estimates were for 2021, 2022 and 2023 of 35975M, $35259M and $35802M for Revenue, $1.99, 2.72 and $2.23 for EPS, $0.84, $0.95 and $1.16 for Dividends, 
$6273M, $5982M and $5410M for FCF, $6.76, $7.42 and $8.08 for CFPS, and $3019M, $4015M and $3188M for Net Income.
June 27, 2021.  Last estimates were for 2020, 2021 and 2022 of $23706M, $28246M and $30169M for Revenue, -$3.02, $0.72 and $2.01 for EPS, 
$1.08, $0.99 an $0.97 for Dividends, -$678M, $1401M and $3285M for FCF, $2.26, $4.37 and $6.07 for CFPS, and -$5552, $846 and $3074 for Net Income.
June 28, 2020.  Last estimates were for 2019, 2020, and 2021 of $39535M, $40279M and $38447M for Revenue, $3.67, $3.49 and $3.81 for EPS, 
$7.31, $7.71 and $8.13 for CFPS and $5566M, $5385M and $5692M for Net Income.
July 6, 2019.  Last estimates were for 2018, 2019 and 2020 of 39106M, $40550M and $42406M for Revenue, $2.90, 3.76 and 3.69 for EPS,
 $6.62, $7.68 and $7.73 for CFPS and $4626, $917 and $5648 for Net Income.
July 4, 2018.  Last estimate were for 2017, 2018 and 2019 of $33952M, $36402M and $37, 438M for Revenus, $2.14, $2.21 and $2.74 for EPS, 
$5.46, $6.19 and $6.73 for CFPS and $3765M, $4000M and $4353M for Net Income.
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.
1919.  Suncor was founded in 1919 in Montreal as Sun Company of Canada, a subsidiary of Sun Oil (now Sunoco). 
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. The company's operations include oil sands development, production and upgrading, offshore oil and gas, 
petroleum refining in Canada and the U.S. and the company's Petro-Canada retail and wholesale distribution networks.
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 %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Jun 26 2016 Jul 2 2017 Jul 4 2018 Jul 6 2019 Jun 28 2020 Jun 27 2021 Jul 3 2022 Jul 1 2023
Kruger, Rich 0.000 0.00% #DIV/0!
CEO - Shares - Amount $0.000
Options - percentage 0.987 0.07% #DIV/0!
Options - amount $38.398
Lttle, Mark Stephen 0.056 0.08% 0.074 0.00% 0.098 0.01% 0.118 0.01% -100.00%
CEO - Shares - Amount $2.372 $1.580 $2.442 $3.742
Options - percentage 2.202 0.08% 2.755 0.18% 3.279 0.23% 3.324 0.25% -100.00%
Options - amount $93.720 $58.810 $82.080 $105.459
Williams, Steven Walter 0.03% 0.363 0.02% 0.405 0.02% 0.412 0.03%
CEO - Shares - Amount $13.149 $15.917 $18.682 $15.697
Options - percentage 0.27% 4.638 0.28% 5.178 0.32% 5.645 0.36%
Options - amount $139.206 $203.607 $238.978 $215.242
Smith Kristopher Peter 0.060 0.00% 0.082 0.01% 35.46%
CFO - Shares - Amount $1.917 $3.184
Options - percentage 1.537 0.11% 1.583 0.12% 3.03%
Options - amount $48.756 $61.583
Cowan, Alister 0.00% 0.011 0.00% 0.017 0.00% 0.017 0.00% 0.058 0.08% 0.058 0.00% 0.058 0.00% 0.058 0.00% -100.00%
CFO - Shares - Amount $0.384 $0.472 $0.779 $0.643 $2.467 $1.238 $1.451 $1.839
Options - percentage 0.03% 0.750 0.04% 0.983 0.06% 1.177 0.07% 1.394 0.08% 1.551 0.10% 1.796 0.12% 1.491 0.11% -100.00%
Options - amount $16.836 $32.920 $45.366 $44.863 $59.324 $33.107 $44.965 $47.298
Gardner, Paul Douglas 0.00% 0.013 0.00% 0.016 0.00% 0.019 0.00% 0.021 0.08% 0.025 0.00% 0.031 0.00% 0.036 0.00% 0.039 0.00% 11.10%
Officer - Shares - Amount $0.000 $0.579 $0.740 $0.714 $0.910 $0.528 $0.768 $1.128 $1.536
Options - percentage 0.04% 0.666 0.04% 0.796 0.05% 0.806 0.05% 0.947 0.08% 1.025 0.07% 1.093 0.08% 0.919 0.07% 0.298 0.02% -67.57%
Options - amount $18.211 $29.233 $36.721 $30.730 $40.289 $21.892 $27.359 $29.170 $11.597
Reynish, Stephen David Lile 0.00% 0.009 0.00% 0.012 0.00% 0.014 0.00% 0.017 0.08% 0.020 0.00% old CFO
Officer - Shares - Amount $0.248 $0.414 $0.557 $0.548 $0.711 $0.420
Options - percentage 0.04% 0.833 0.05% 0.882 0.05% 0.670 0.04% 0.889 0.08% 1.062 0.07%
Options - amount $21.147 $36.547 $40.690 $25.531 $37.838 $22.681
Reuters Options Value
Bedient, Patricia 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.001 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.040
Options - percentage 0.044 0.00% 0.057 0.00% 0.068 0.01% 0.076 0.01% 11.74%
Options - amount $1.098 $1.438 $2.158 $2.956
Girling, Russell 0.057 0.00% 0.057 0.00% 0.00%
Director - Shares - Amount $1.796 $2.202
Options - percentage 0.009 0.00% 0.017 0.00% 86.97%
Options - amount $0.289 $0.662
Gass, John 0.007 0.00% 0.007 0.00% 0.007 0.00% Ceased insider Dec 2022 -100.00%
Director - Shares - Amount $0.168 $0.168 $0.213
Options - percentage 0.056 0.00% 0.070 0.00% 0.078 0.01% -100.00%
Options - amount $1.412 $1.742 $2.482
Benson, Mel Edward 0.00% 0.018 0.00% 0.018 0.00% 0.018 0.00% 0.018 0.08% 0.018 0.00%
Director - Shares - Amount $0.655 $0.805 $0.847 $0.700 $0.747 $0.392
Options - percentage 0.01% 0.111 0.01% 0.119 0.01% 0.125 0.01% 0.130 0.08% 0.144 0.01%
Options - amount $4.010 $4.858 $5.493 $4.767 $5.523 $3.071
Wilson,  Michael M. 0.010 0.00% 0.010 0.00% 0.010 0.08% 0.010 0.00% 0.010 0.00% 0.020 0.00% 0.020 0.00% 0.00%
Chairman - Shares - Amt $0.462 $0.381 $0.426 $0.214 $0.250 $0.635 $0.778
Options - percentage 0.034 0.00% 0.050 0.00% 0.065 0.08% 0.087 0.01% 0.109 0.01% 0.130 0.01% 0.149 0.01% 14.82%
Options - amount $1.560 $1.914 $2.745 $1.854 $2.718 $4.130 $5.813
Simpson, James W. 0.00% 0.005 0.00%
Chairman - Shares - Amt $0.169 $0.208
Options - percentage 0.00% 0.063 0.00%
Options - amount $2.020 $2.772
Brown, Thomas Richard William
Subsidiary Executive
Options - percentage
Options - amount
Increase in O/S Shares 0.54% 3.124 0.22% 3.983 0.24% 6.223 0.38% 7.927 0.50% 2.688 0.18% 0.804 0.05% 0.245 0.02% 13.158 0.98% See Changes in Equity
due to SO 2013 $288.964 $111.589 $174.854 $287.191 $302.257 $114.401 $17.165 $6.132 $417.503 last column
Book Value $292.000 $125.000 $132.000 $297.000 $331.000 $116.000 $29.000 $8.000 $512.000
Insider Buying -$0.501 -$0.018 -$1.456 -$1.694 -$3.915 -$0.854 -$1.305 -$2.110 -$1.305
Insider Selling $7.091 $0.369 $19.953 $78.646 $25.144 $9.567 $0.026 $15.084 $12.072
Net Insider Selling $6.590 $0.351 $18.498 $76.952 $21.230 $8.714 -$1.279 $12.974 $10.767
% of Market Cap 0.01% 0.00% 0.02% 0.13% 0.03% 0.03% 0.00% 0.03% 0.02%
Directors 11 11 10 9 9 11 10 13
Women 25% 4 36% 4 36% 4 40% 3 33% 4 44% 4 36% 4 40% 4 31%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 62.88% 524 60.91% 533 66.73% 587 66.64% 611 66.09%
Total Shares Held 62.86% 1,013.693 60.78% 1,113.898 67.88% 1,088.820 68.72% 1,038.323 67.78% 20 56.03% 20 42.22% 20 42.23%
Increase/Decrease 1.86% 57.374 6.00% 0.502 0.05% 5.791 0.53% -6.951 -0.67% 844.038 55.34% 596.756 44.62% 553.092 41.68%
Starting No. of Shares NASDAQ 956.319 NASDAQ 1,113.396 NASDAQ 1,083.029 NASDAQ 1,045.275 NASDAQ -32.601 -3.72% -28.215 -4.51% 37.379 7.25%
876.639 Top 20 MS 624.971 Top 20 MS 515.713 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.