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 |
|
|
|
Petro-Can/Suncor August 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
splits Suncor Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
splits Suncor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split Petro-Can |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Orig Revenue SU |
$25,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase |
34.77% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rev per Share |
$27.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
P/S (Price/Sales) |
1.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Revenue in M CDN $ net of Royalities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$25,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$25,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$27.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$27.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Orig Revenue PCA |
$8,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase |
34.77% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Old Rev per share |
$13.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$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 |
|
|
|
|
|
|
|
|
|
|
Pre-split '05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-merger '09 |
$30.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
Pre-split '05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-merger '09 |
$30.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|