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.														Estimates	Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.														Q1 2026
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/			3/31/26	<-Estimates
Suncor Energy Inc					TSX:	SU	NYSE:	SU	https://www.suncor.com/			Fiscal Yr:	Dec 31
Year	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	12/31/26	12/31/27	12/31/28		Value	Description	#Y	Item		Comments
Accounting Rules	IFRS	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
Increase
Rev per Share
P/S (Price/Sales)
*Revenue in M CDN $ net of Royalities
Orig Revenue PCA
Increase
Old Rev per share
														$44,469	<-12 mths	4.94%					Net of Royalities.
Revenue Suncor	$40,297	$40,490	$29,680	$26,968	$32,176	$38,986	$38,989	$24,662	$39,101	$58,467	$50,746	$54,881	$42,377	$61,056	$55,114	$54,469		42.78%	<-Total Growth	10	Revenue		SU
Increase	4.35%	0.48%	-26.70%	-9.14%	19.31%	21.16%	0.01%	-36.75%	58.55%	49.53%	-13.21%	8.15%	-22.78%	44.08%	-9.73%	-1.17%		3.63%	<-IRR #YR->	10	Revenue	42.78%	SU
5 year Running Average	$35,705	$38,707	$37,775	$35,210	$33,922	$33,660	$33,360	$32,356	$34,783	$40,041	$42,393	$45,571	$49,114	$53,505	$52,835	$53,579		11.43%	<-IRR #YR->	5	Revenue	71.83%	SU
Revenue per Share	$27.26	$28.04	$20.53	$16.17	$19.61	$24.60	$25.45	$16.17	$27.13	$43.71	$39.33	$44.10	$35.51	$51.56	$46.54	$46.00		2.66%	<-IRR #YR->	10	5 yr Running Average	30.02%	SU
Increase	7.51%	2.86%	-26.79%	-21.23%	21.27%	25.49%	3.44%	-36.47%	67.78%	61.13%	-10.02%	12.13%	-19.50%	45.21%	-9.73%	-1.17%		8.71%	<-IRR #YR->	5	5 yr Running Average	51.79%	SU
5 year Running Average	$23.28	$25.62	$25.34	$23.47	$22.32	$21.79	$21.27	$20.40	$22.59	$27.41	$30.36	$34.09	$37.96	$42.84	$43.41	$44.74		5.63%	<-IRR #YR->	10	Revenue per Share	72.99%	SU
P/S (Price/Sales) Med	1.20	1.39	1.79	2.25	2.11	1.84	1.63	1.86	0.82	0.78	1.08	1.14	1.52	1.53	0.00	0.00		17.04%	<-IRR #YR->	5	Revenue per Share	119.58%	SU
P/S (Price/Sales) Close	1.37	1.32	1.74	2.72	2.35	1.55	1.67	1.32	0.92	0.73	1.08	1.16	1.72	1.65	1.83	1.85		4.12%	<-IRR #YR->	10	5 yr Running Average	49.78%	SU
* Revenues and Other Income in M CDN $ after Royalities					P/S Med	20 yr	1.48	15 yr	1.41	10 yr	1.58	5 yr	1.08		4.83%	Diff M/C		13.22%	<-IRR #YR->	5	5 yr Running Average	86.06%	SU
			-$29,680	$0	$0	$0	$0	$0	$0	$0	$0	$0	$42,377
								-$24,662	$0	$0	$0	$0	$42,377
			-$37,775	$0	$0	$0	$0	$0	$0	$0	$0	$0	$49,114
								-$32,356	$0	$0	$0	$0	$49,114
			-$20.53	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$35.51
								-$16.17	$0.00	$0.00	$0.00	$0.00	$35.51
			-$25.34	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37.96
								-$20.40	$0.00	$0.00	$0.00	$0.00	$37.96
														$13,595	<-12 mths	6.35%
Payout Ratio AFFO														$11.20	<-12 mths	6.77%
AFFO	$9,412	$9,058	$6,806	$5,988	$9,139	$10,172	$10,818	$3,876	$10,257	$18,101	$13,325	$13,846	$12,783	1249.50%
AFFO* per Share Calc Basic	$6.27	$6.20	$4.71	$3.72	$5.50	$6.27	$6.94	$2.54	$6.89	$13.53	$10.33	$11.13	$10.71					-100.00%	<-Total Growth	9	AFFO		SU
AFFO* per Share	$6.27	$6.19	$4.71	$3.72	$5.50	$6.27	$6.94	$2.54	$6.89	$13.05	$10.19	$10.87	$10.49	$15.82	$14.04			325.27%	<-Total Growth	10	AFFO		SU
Increase	-0.48%	-1.28%	-23.91%	-21.02%	47.85%	14.00%	10.69%	-63.40%	171.26%	89.40%	-21.92%	6.67%	-3.50%	-7.45%	-7.45%			10	0	10	Years of Data, EPS P or N		SU
5 year Running Average	$5.07	$5.84	$5.93	$5.44	$5.28	$5.28	$5.43	$4.99	$5.63	$7.14	$7.92	$8.71	$10.30	$10.21	$10.21			8.34%	<-IRR #YR->	10	AFFO		SU
AFFO Yield	16.84%	16.78%	13.19%	8.47%	11.92%	16.44%	16.31%	11.90%	27.53%	41.13%	23.95%	21.18%	17.22%	18.34%	18.34%			32.80%	<-IRR #YR->	5	AFFO		SU
Payout Ratio	11.64%	16.48%	24.20%	31.18%	23.27%	22.97%	24.21%	43.11%	15.24%	14.41%	20.66%	20.29%	22.02%	22.96%	22.96%			5.67%	<-IRR #YR->	10	5 yr Running Average		SU
5 year Running Average	9.75%	10.48%	13.44%	18.29%	21.36%	23.62%	25.17%	28.95%	25.76%	23.99%	23.52%	22.74%	18.52%	18.71%	18.71%			15.57%	<-IRR #YR->	5	5 yr Running Average		SU
Price/AFFO Median	5.22	6.31	7.79	9.79	7.52	7.24	5.98	11.83	3.21	2.61	4.19	4.62	5.15	5.12	5.12			5.57	<-Median->	10	Price/AFFO Median		SU
Price/AFFO High	6.05	7.55	8.63	11.95	8.40	8.80	6.66	17.74	3.88	3.26	4.69	5.34	6.02	5.77	5.77			6.34	<-Median->	10	Price/AFFO High		SU
Price/AFFO Low	4.39	5.07	6.95	7.64	6.64	5.67	5.30	5.93	2.55	1.97	3.68	3.89	4.28	4.47	4.47			4.79	<-Median->	10	Price/AFFO Low		SU
Price/AFFO Close	5.94	5.96	7.58	11.80	8.39	6.08	6.13	8.41	3.63	2.43	4.17	4.72	5.81	5.45	5.45			5.94	<-Median->	10	Price/AFFO Close		SU
Trailing P/AFFO Close	5.91	5.89	5.77	9.32	12.41	6.93	6.79	3.08	9.85	4.61	3.26	5.04	5.60	5.05	5.05			6.20	<-Median->	10	Trailing P/AFFO Close		SU
Median Values		DPR	10 Yrs	22.49%	5 Yrs	20.29%	P/CF	5 Yrs	in order	4.19	4.69	3.68	4.17		30.23%	Diff M/C					DPR 75% to 95% best		SU
* Adjusted Funds From Operations
and Funds from Operations			-$4.71	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.49
								-$2.54	$0.00	$0.00	$0.00	$0.00	$10.49
			-$5.93	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.30
								-$4.99	$0.00	$0.00	$0.00	$0.00	$10.30
														$6,596	<-12 mths	17.35%
														$5.44	<-12 mths	18.00%
Adjusted Profit CDN$	$4,700	$4,620	$1,465	-$83	$3,188	$4,312	$4,358	-$2,242	$3,805	$11,566	$6,677	$6,884	$5,621
Basic	$3.13	$3.16	$1.01	-$0.05	$1.92	$2.65	$2.80	-$1.47	$2.56	$8.34	$5.10	$5.40	$4.61					355.14%	<-Total Growth	10	AEPS		SU
AEPS* Dilued	$3.13	$3.15	$1.01	-$0.05	$1.92	$2.65	$2.80	-$1.47	$2.56	$8.34	$5.10	$5.40	$4.61	$9.61	$7.69	$8.32		356.44%	<-Total Growth	10	AEPS		SU
Increase	-0.32%	0.64%	-67.94%	-104.95%	3940.00%	38.02%	5.66%	-152.50%	274.15%	225.78%	-38.85%	5.88%	-14.63%	108.46%	-19.98%	8.19%		8	2	10	Years of Data, EPS P or N		SU
5 year Running Average	$2.50	$2.94	$2.81	$2.08	$1.83	$1.74	$1.67	$1.17	$1.69	$2.98	$3.47	$3.99	$5.20	$6.61	$6.48	$7.13		16.40%	<-IRR #YR->	10	AEPS		SU
AEPS Yield	8.40%	8.54%	2.83%	-0.11%	4.16%	6.95%	6.58%	-6.89%	10.23%	26.28%	11.99%	10.52%	7.57%	11.28%	9.02%	9.76%		#NUM!	<-IRR #YR->	5	AEPS		SU
Payout Ratio	23.32%	32.38%	112.87%	0.00%	66.67%	54.34%	60.00%	0.00%	41.02%	22.54%	41.27%	40.83%	50.11%	24.97%	31.21%	28.85%		6.36%	<-IRR #YR->	10	5 yr Running Average		SU
5 year Running Average	21.42%	21.44%	39.28%	36.90%	47.05%	53.25%	58.78%	36.20%	44.40%	35.58%	32.97%	29.13%	39.15%	35.95%	37.68%	35.19%		34.77%	<-IRR #YR->	5	5 yr Running Average		SU
Price/AEPS Median	10.46	12.40	36.33	-728.70	21.55	17.12	14.82	-20.45	8.65	4.09	8.37	9.29	11.73	8.19	0.00	0.00		8.97	<-Median->	10	Price/AEPS Median		SU
Price/AEPS High	12.13	14.84	40.27	-888.80	24.07	20.83	16.51	-30.65	10.44	5.09	9.38	10.75	13.71	9.97	0.00	0.00		10.60	<-Median->	10	Price/AEPS High		SU
Price/AEPS Low	8.79	9.96	32.40	-568.60	19.03	13.41	13.13	-10.25	6.86	3.08	7.35	7.83	9.75	6.41	0.00	0.00		7.59	<-Median->	10	Price/AEPS Low		SU
Price/AEPS Close	11.90	11.71	35.37	-878.00	24.04	14.39	15.20	-14.52	9.78	3.80	8.34	9.50	13.21	8.87	11.08	10.24		9.64	<-Median->	10	Price/AEPS Close		SU
Trailing P/AEPS Close	11.86	11.79	11.34	43.47	-923.00	19.86	16.06	7.63	-17.03	12.39	5.10	10.06	11.28	18.49	8.87	11.08		10.67	<-Median->	10	Trailing P/AEPS Close		SU
Median Values	Historical	in order	12.06	14.28	9.85	12.56	P/CF	5 Yrs	in order	8.65	10.44	7.35	9.50		2.56%	Diff M/C					DPR 75% to 95% best		SU
* Adjusted Operatimg Earnings
			-$1.01	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.61
								$1.47	$0.00	$0.00	$0.00	$0.00	$4.61
			-$2.81	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.20
								-$1.17	$0.00	$0.00	$0.00	$0.00	$5.20
														$5.26	<-12 mths	8.45%
EPS Basic  Suncor	$2.61	$1.84	-$1.38	$0.28	$2.68	$2.03	$1.86	-$2.83	$2.77	$6.54	$6.34	$4.72	$4.85					451.45%	<-Total Growth	10	EPS Basic		SU
EPS Diluted*	$2.60	$1.84	-$1.38	$0.27	$2.68	$2.02	$1.86	-$2.83	$2.77	$6.53	$6.33	$4.72	$4.85	$9.26	$8.32	$8.35		451.45%	<-Total Growth	10	EPS Diluted		SU
Increase	45.25%	-29.23%	-175.00%	119.57%	892.59%	-24.63%	-7.92%	-252.15%	197.88%	135.74%	-3.06%	-25.43%	2.75%	90.89%	-10.13%	0.40%		9	1	10	Years of Data, EPS P or N	90.00%	SU
Earnings Yield	7.0%	5.0%	-3.9%	0.6%	5.8%	5.3%	4.4%	-13.3%	11.1%	20.6%	14.9%	9.2%	8.0%	10.9%	9.8%	9.8%		#NUM!	<-IRR #YR->	10	Earnings per Share	451.45%	SU
5 year Running Average	$2.06	$2.23	$1.50	$1.02	$1.20	$1.09	$1.09	$0.80	$1.30	$2.07	$2.93	$3.50	$5.04	$6.34	$6.70	$7.10		30.01%	<-IRR #YR->	5	Earnings per Share	271.38%	SU
10 year Running Average	$2.99	$2.94	$2.53	$1.93	$1.60	$1.57	$1.66	$1.15	$1.16	$1.64	$2.01	$2.30	$2.92	$3.82	$4.38	$5.02		12.85%	<-IRR #YR->	10	5 yr Running Average	235.11%	SU
* Diluted ESP per share									E/P	10 Yrs	6.88%	5Yrs	11.07%					44.50%	<-IRR #YR->	5	5 yr Running Average	530.00%	SU
			$1.38	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.85
								$2.83	$0.00	$0.00	$0.00	$0.00	$4.85
			-$1.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.04
								-$0.80	$0.00	$0.00	$0.00	$0.00	$5.04
Dividend* Suncor														$2.43	$2.50	$2.56			Estimates		Dividend*		SU
Increase														5.06%	2.84%	2.64%			Estimates		Increase		SU
Payout Ratio EPS														25.25%	32.46%	30.79%			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*	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$2.31	$2.40	$2.40	$2.40		102.63%	<-Total Growth	10	Dividends		SU
Increase	46.00%	39.73%	11.76%	1.75%	10.34%	12.50%	16.67%	-34.82%	-4.11%	79.05%	11.97%	4.75%	4.76%	3.90%	0.00%	0.00%		23	2	31	Years of data, Count P, N	0.00	SU
Average Increases 5 Year Running	30.62%	28.57%	24.25%	23.10%	21.92%	15.22%	10.61%	1.29%	0.12%	13.86%	13.75%	11.37%	19.28%	20.88%	5.08%	2.68%		13.80%	<-Median->	10	Average Incr 5 Year Running		SU
Dividends 5 Yr Running	$0.47	$0.62	$0.76	$0.91	$1.07	$1.21	$1.34	$1.33	$1.31	$1.43	$1.56	$1.67	$1.91	$2.18	$2.28	$2.34		150.00%	<-Total Growth	10	Dividends 5 Yr Running		SU
Yield H/L Price	2.23%	2.61%	3.11%	3.18%	3.09%	3.17%	4.05%	3.64%	4.74%	5.51%	4.93%	4.39%	4.27%	3.05%				4.16%	<-Median->	10	Yield H/L Price	Item	Current
Yield on High  Price	1.92%	2.18%	2.80%	2.61%	2.77%	2.61%	3.63%	2.43%	3.93%	4.42%	4.40%	3.80%	3.66%	2.50%				3.64%	<-Median->	10	Yield on High  Price	EPS	47.63%
Yield on Low Price	2.65%	3.25%	3.48%	4.08%	3.50%	4.05%	4.57%	7.27%	5.98%	7.32%	5.61%	5.21%	5.14%	3.90%				5.18%	<-Median->	10	Yield on Low Price	AFFO	22.02%
Yield on Close Price	1.96%	2.76%	3.19%	2.64%	2.77%	3.78%	3.95%	5.13%	4.19%	5.92%	4.95%	4.30%	3.79%	2.82%	2.82%	2.82%		4.07%	<-Median->	10	Yield on Close Price	AEPS	50.11%
Payout Ratio EPS	28.08%	55.43%	-82.61%	429.63%	47.76%	71.29%	90.32%	-38.69%	37.91%	28.79%	33.25%	46.72%	47.63%	25.92%	28.85%	28.73%		47.17%	<-Median->	10	DPR EPS	CFPS	21.57%
DPR EPS 5 Yr Running Avg	22.96%	27.57%	50.80%	88.87%	88.69%	111.23%	122.94%	166.38%	100.69%	69.03%	53.27%	47.57%	37.90%	34.40%	34.11%	33.00%		88.78%	<-Median->	10	DPR EPS 5 Yr Running	FCF	40.53%
Payout Ratio CFPS	10.68%	16.48%	23.95%	34.06%	23.43%	21.57%	24.70%	62.43%	12.86%	16.04%	22.00%	17.19%	21.57%	15.94%	16.93%	16.90%		21.79%	<-Median->	10	DPR CF		SU
DPR CF 5 Yr Running	9.75%	10.72%	12.73%	16.86%	20.00%	22.80%	24.71%	27.61%	22.68%	20.34%	20.55%	18.93%	18.02%	18.20%	18.32%	17.49%		20.45%	<-Median->	10	DPR CF 5 Yr Running		SU
Payout Ratio CFPS WC	11.22%	16.26%	24.22%	32.31%	22.98%	22.43%	23.79%	43.09%	14.75%	13.89%	20.38%	19.82%	21.57%	15.94%	16.93%	16.90%		22.00%	<-Median->	10	DPR CF WC		SU
DPR CF WC 5 Yr Running	9.34%	10.35%	12.66%	16.54%	20.00%	22.74%	24.50%	26.43%	22.80%	19.48%	19.24%	18.67%	18.08%	17.94%	18.60%	17.95%		19.74%	<-Median->	10	DPR CF WC 5 Yr Running		SU
Median 5 Yrs	10 Yr Med	10 Yr Cl	4.16%	4.07%	5 Yr Med	5 Yr Cl	4.74%	4.30%	5 Yr Med	Payout	37.91%	17.19%	19.82%					16.10%	<-IRR #YR->	5	Dividends	110.96%	SU
* Dividends per share	10 Yr Med	and Cur.	-32.31%	-30.82%	5 Yr Med	and Cur.	-40.63%	-34.47%	Last Div Inc --->		$0.57	$0.60	5.26%					7.32%	<-IRR #YR->	10	Dividends	102.63%	SU
Dividends Growth 15																		12.40%	<-IRR #YR->	15	Dividends	477.50%	SU
Dividends Growth 20																		15.94%	<-IRR #YR->	20	Dividends	1825.00%	SU
Dividends Growth 25																		14.12%	<-IRR #YR->	25	Dividends	2617.65%	SU
Dividends Growth 30																		12.30%	<-IRR #YR->	29	Dividends
Dividends Growth 5								-$1.10	$0.00	$0.00	$0.00	$0.00	$2.31								Dividends Growth 5
Dividends Growth 10			-$1.14	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.31								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	$2.31								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	$2.31								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	$2.31								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	$2.31								Dividends Growth 30
Historical Dividends	Historical	High Div	7.28%	Low Div	0.89%	10 Yr High	7.31%	10 Yr Low	2.45%	Med Div	3.17%	Close Div	1.53%								Historical Dividends		SU
High/Ave/Median Values	Curr diff	Exp.	-61.32%		216%	Exp.	-61.47%		14.95%	Exp.	-11.16%	Cheap	83.73%								High/Ave/Median		SU
																							SU
Future Dividend Yield					Div Yield	$0.06	earning in	5	Years	at IRR of	16.10%	Div Inc.	110.96%								Future Dividend Yield		SU
Future Dividend Yield					Div Yield	12.53%	earning in	10	Years	at IRR of	16.10%	Div Inc.	345.04%								Future Dividend Yield		SU
Future Dividend Yield					Div Yield	26.44%	earning in	15	Years	at IRR of	16.10%	Div Inc.	838.84%								Future Dividend Yield		SU
																							SU
Future Dividend Paid					Div Paid	$5.06	earning in	5	Years	at IRR of	16.10%	Div Inc.	110.96%								Future Dividend Paid		SU
Future Dividend Paid					Div Paid	$10.68	earning in	10	Years	at IRR of	16.10%	Div Inc.	345.04%								Future Dividend Paid		SU
Future Dividend Paid					Div Paid	$22.53	earning in	15	Years	at IRR of	16.10%	Div Inc.	838.84%								Future Dividend Paid		SU
																							SU
Dividend Covering Cost					Total Div	$16.54	over	5	Years	at IRR of	16.10%	Div Cov.	19.41%								Dividend Covering Cost		SU
Dividend Covering Cost					Total Div	$46.36	over	10	Years	at IRR of	16.10%	Div Cov.	54.41%								Dividend Covering Cost		SU
Dividend Covering Cost					Total Div	$109.29	over	15	Years	at IRR of	16.10%	Div Cov.	128.24%								Dividend Covering Cost		SU
Yield if held 5 years	1.60%	3.53%	3.62%	3.23%	3.98%	4.40%	4.30%	2.98%	2.88%	4.54%	4.64%	5.31%	7.68%	10.84%	7.04%	5.62%		4.35%	<-Median->	10	Paid Median Price		SU
Yield if held 10 years	5.21%	5.39%	4.03%	2.65%	2.73%	3.16%	5.82%	3.47%	2.92%	5.84%	6.43%	5.65%	6.30%	6.59%	5.80%	5.29%		4.56%	<-Median->	10	Paid Median Price		SU
Yield if held 15 years	11.90%	15.85%	13.67%	10.85%	9.75%	10.27%	8.88%	3.88%	2.40%	4.01%	4.62%	7.63%	7.33%	6.68%	7.46%	7.33%		7.48%	<-Median->	10	Paid Median Price		SU
Yield if held 20 years			49.30%	36.55%	25.13%	23.47%	26.11%	13.13%	9.82%	14.32%	15.01%	11.66%	8.18%	5.49%	5.12%	5.26%		14.66%	<-Median->	10	Paid Median Price		SU
Yield if held 25 years								47.35%	33.09%	36.91%	34.31%	34.27%	27.71%	22.46%	18.28%	17.12%		34.29%	<-Median->	6	Paid Median Price		SU
Yield if held 30 years													99.89%	75.63%	47.12%	39.12%		99.89%	<-Median->	1	Paid Median Price		SU
Cost covered if held 5 years	5.18%	10.66%	12.12%	12.67%	16.56%	18.45%	17.15%	18.14%	17.96%	17.27%	17.22%	20.08%	31.77%	49.24%	33.49%	27.45%		17.62%	<-Median->	10	Paid Median Price		SU
Cost covered if held 10 years	22.36%	21.36%	17.91%	13.88%	15.27%	18.42%	33.86%	33.23%	30.90%	38.76%	42.32%	38.49%	44.16%	47.88%	44.87%	43.04%		33.55%	<-Median->	10	Paid Median Price		SU
Cost covered if held 15 years	58.24%	70.05%	66.72%	62.11%	59.64%	65.43%	56.79%	41.46%	28.85%	30.51%	35.55%	62.72%	63.53%	61.25%	74.24%	78.11%		58.21%	<-Median->	10	Paid Median Price		SU
Cost covered if held 20 years			258.70%	222.55%	162.11%	156.70%	174.18%	146.54%	123.35%	114.05%	121.13%	100.86%	75.26%	53.77%	54.86%	61.24%		134.94%	<-Median->	10	Paid Median Price		SU
Cost covered if held 25 years								546.49%	428.80%	302.39%	284.02%	303.72%	261.08%	225.33%	201.02%	204.67%		303.05%	<-Median->	6	Paid Median Price		SU
Cost covered if held 30 years													959.46%	772.28%	526.59%	474.99%		959.46%	<-Median->	1	Paid Median Price		SU
																				Yr	Item	Tot. Growth	Per Year
Revenue Growth								$24,662	$39,101	$58,467	$50,746	$54,881	$42,377	$44,469	<-12 mths	4.94%		71.83%	<-Total Growth	5	Revenue Growth	71.83%	11.43%
AEPS Growth								-$1.47	$2.56	$8.34	$5.10	$5.40	$4.61	$5.44	<-12 mths	18.00%		413.61%	<-Total Growth	5	AEPS Growth	413.61%	38.72%
Net Income Growth								-$4,319	$4,119	$9,077	$8,295	$6,016	$5,918	$6,329	<-12 mths	6.94%		237.02%	<-Total Growth	5	Net Income Growth	237.02%	27.51%
Cash Flow Growth								$2,675	$11,764	$15,680	$12,344	$15,960	$12,781	$13,060	<-12 mths	2.18%		377.79%	<-Total Growth	5	Cash Flow Growth	377.79%	36.73%
Dividend Growth								$1.10	$1.05	$1.88	$2.11	$2.21	$2.31	$2.40	<-12 mths	3.90%		110.96%	<-Total Growth	5	Dividend Growth	110.96%	16.10%
Stock Price Growth								$21.35	$25.03	$31.73	$42.54	$51.31	$60.92	$85.22	<-12 mths	39.89%		185.34%	<-Total Growth	5	Stock Price Growth	185.34%	23.33%
Revenue Growth			$29,680	$26,968	$32,176	$38,986	$38,989	$24,662	$39,101	$58,467	$50,746	$54,881	$42,377	$61,056	<-this year	44.08%		42.78%	<-Total Growth	10	Revenue Growth	42.78%	3.63%
AEPS Growth			$1.01	-$0.05	$1.92	$2.65	$2.80	-$1.47	$2.56	$8.34	$5.10	$5.40	$4.61	$9.61	<-this year	108.46%		356.44%	<-Total Growth	10	AEPS Growth	356.44%	16.40%
Net Income Growth			-$1,995	$434	$4,458	$3,293	$2,899	-$4,319	$4,119	$9,077	$8,295	$6,016	$5,918	$10,660	<-this year	80.13%		396.64%	<-Total Growth	10	Net Income Growth	396.64%	17.38%
Cash Flow Growth			$6,884	$5,680	$8,966	$10,580	$10,421	$2,675	$11,764	$15,680	$12,344	$15,960	$12,781	$17,834	<-this year	39.53%		85.66%	<-Total Growth	10	Cash Flow Growth	85.66%	6.38%
Dividend Growth			$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$2.31	$2.43	<-this year	5.06%		102.63%	<-Total Growth	10	Dividend Growth	102.63%	7.32%
Stock Price Growth			$35.72	$43.90	$46.15	$38.13	$42.56	$21.35	$25.03	$31.73	$42.54	$51.31	$60.92	$100.58	<-this year	65.10%		70.55%	<-Total Growth	10	Stock Price Growth	70.55%	5.48%
Dividends on Shares				$32.48	$35.84	$40.32	$47.04	$30.66	$29.40	$52.64	$58.94	$61.74	$64.68	$67.20	$67.20	$67.20		$453.74	No of Years	10	Total Divs	12/31/15
Paid			$1,000.16	$1,229.20	$1,292.20	$1,067.64	$1,191.68	$597.80	$700.84	$888.44	$1,191.12	$1,436.68	$1,705.76	$2,386.16	$2,386.16	$2,386.16		$1,705.76	No of Years	10	Worth	$35.72	28.00
Total																		$2,159.50
Graham No. AEPS	$44.29	$45.19	$24.77	$24.66	$34.56	$40.69	$41.58	$36.75	$38.25	$74.32	$62.04	$65.93	$62.62	$91.42	$81.78	$85.07		152.82%	<-Total Growth	10	Graham Price AEPS		SU
Increase	3.84%	2.02%	-45.18%	-0.44%	40.17%	17.73%	2.18%	-11.62%	4.09%	94.28%	-16.52%	6.26%	-5.01%	45.99%	-10.55%	4.02%		3.14%	<-Median->	10	Graham Price		SU
Price/GP Ratio Med	0.74	0.86	1.48	1.48	1.20	1.11	1.00	0.82	0.58	0.46	0.69	0.76	0.86	0.86				0.84	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio High	0.86	1.03	1.64	1.80	1.34	1.36	1.11	1.23	0.70	0.57	0.77	0.88	1.01	1.05				1.06	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio Low	0.62	0.69	1.32	1.15	1.06	0.87	0.88	0.41	0.46	0.35	0.60	0.64	0.72	0.67				0.68	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio Close	0.84	0.82	1.44	1.78	1.34	0.94	1.02	0.58	0.65	0.43	0.69	0.78	0.97	0.93	1.04	1.00		0.86	<-Median->	10	Price/GP Ratio		SU
Prem/Disc Close	-15.92%	-18.34%	44.21%	78.03%	33.52%	-6.30%	2.35%	-41.90%	-34.57%	-57.31%	-31.44%	-22.17%	-2.72%	-6.79%	4.20%	0.18%		-14.24%	<-Median->	10	Graham Price		SU
Graham No. EPS	$40.37	$34.54	$12.81	$12.75	$40.84	$35.53	$33.89	$31.32	$39.79	$65.76	$69.12	$61.64	$64.23	$89.73	$85.07	$85.24		401.55%	<-Total Growth	10	Graham Price EPS		SU
Increase	25.35%	-14.45%	-62.92%	-0.44%	220.30%	-13.00%	-4.61%	-7.57%	27.03%	65.27%	5.11%	-10.83%	4.21%	39.70%	-5.20%	0.20%		1.88%	<-Median->	10	Graham Price		SU
Price/GP Ratio Med	0.81	1.13	2.87	2.86	1.01	1.28	1.22	0.96	0.56	0.52	0.62	0.81	0.84	0.88				0.90	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio High	0.94	1.35	3.18	3.49	1.13	1.55	1.36	1.44	0.67	0.65	0.69	0.94	0.98	1.07				1.06	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio Low	0.68	0.91	2.55	2.23	0.89	1.00	1.08	0.48	0.44	0.39	0.54	0.69	0.70	0.69				0.69	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio Close	0.92	1.07	2.79	3.44	1.13	1.07	1.26	0.68	0.63	0.48	0.62	0.83	0.95	0.95				0.89	<-Median->	10	Price/GP Ratio		SU
Prem/Disc Close	-7.75%	6.85%	178.92%	244.32%	13.01%	7.32%	25.58%	-31.84%	-37.10%	-51.75%	-38.46%	-16.75%	-5.16%	-5.03%	0.18%	-0.02%		-10.96%	<-Median->	10	Graham Price		SU
Pre-split '05
Pre-merger '09
Price Close Suncor	$37.24	$36.90	$35.72	$43.90	$46.15	$38.13	$42.56	$21.35	$25.03	$31.73	$42.54	$51.31	$60.92	$85.22	$85.22	$85.22		70.55%	<-Total Growth	10	Stock Price	Suncor	SU
Increase	13.85%	-0.91%	-3.20%	22.90%	5.13%	-17.38%	11.62%	-49.84%	17.24%	26.77%	34.07%	20.62%	18.73%	39.89%	0.00%	0.00%		22.42	<-Median->	10	CAPE (10 Yr P/E)		SU
P/E	14.32	20.05	-25.88	162.59	17.22	18.88	22.88	-7.54	9.04	4.86	6.72	10.87	12.56	9.21	10.24	10.20		23.33%	<-IRR #YR->	5	Stock Price	185.34%	SU
Trailing P/E	20.80	14.19	19.41	-31.81	170.93	14.23	21.07	11.48	-8.84	11.45	6.51	8.11	12.91	17.57	9.21	10.24		5.48%	<-IRR #YR->	10	Stock Price	70.55%	SU
CAPE (10 Yr P/E)						23.91	22.92	31.60	30.95	21.93	18.12	16.47	13.82	11.65	11.04	10.59		29.09%	<-IRR #YR->	5	Price & Dividend	230.07%	SU
Median 10, 5 Yrs		D.  per yr	3.47%	5.76%	% Tot Ret	38.76%	19.81%		Price Inc	20.62%	P/E:	11.72	9.04					8.95%	<-IRR #YR->	10	Price & Dividend	115.92%	SU
Price 15		D.  per yr	2.61%		% Tot Ret	45.32%						CAPE Diff	-48.04%					3.15%	<-IRR #YR->	15	Stock Price	59.14%	SU
Price  20		D.  per yr	1.98%		% Tot Ret	43.50%												2.57%	<-IRR #YR->	20	Stock Price	66.18%	SU
Price  25		D.  per yr	2.47%		% Tot Ret	24.36%												7.68%	<-IRR #YR->	25	Stock Price	536.57%	SU
Price  30		D.  per yr	3.23%		% Tot Ret	22.72%												10.99%	<-IRR #YR->	30	Stock Price		SU
Price & Dividend 15																		5.75%	<-IRR #YR->	15	Price & Dividend	111.46%	SU
Price & Dividend 20																		4.55%	<-IRR #YR->	20	Price & Dividend	124.18%	SU
Price & Dividend 25																		10.16%	<-IRR #YR->	25	Price & Dividend	7.640282	SU
Price & Dividend 30																		14.22%	<-IRR #YR->	30	Price & Dividend		SU
Price  5								-$21.35	$0.00	$0.00	$0.00	$0.00	$60.92								Price  5
Price 10			-$35.72	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$60.92								Price 10
Price & Dividend 5								-$21.35	$1.05	$1.88	$2.11	$2.21	$63.23								Price & Dividend 5
Price & Dividend 10			-$35.72	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$63.23								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	$60.92								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	$60.92								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	$60.92								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	$60.92								Price  30
Price & Dividend 15	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$63.23								Price & Dividend 15
Price & Dividend 20	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$63.23								Price & Dividend 20
Price & Dividend 25	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$63.23								Price & Dividend 25
Price & Dividend 30	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$63.23								Price & Dividend 30
Price H/L Median Suncor	$32.73	$39.06	$36.70	$36.44	$41.38	$45.37	$41.50	$30.06	$22.14	$34.10	$42.67	$50.19	$54.07	$78.70				47.35%	<-Total Growth	10	Stock Price
Increase	1.69%	19.34%	-6.05%	-0.71%	13.56%	9.64%	-8.52%	-27.57%	-26.36%	54.03%	25.15%	17.61%	7.74%	45.54%				3.95%	<-IRR #YR->	10	Stock Price	47.35%	SU
P/E	12.59	21.23	-26.59	134.94	15.44	22.46	22.31	-10.62	7.99	5.22	6.74	10.63	11.15	8.50				12.46%	<-IRR #YR->	5	Stock Price	79.87%	SU
Trailing P/E	18.28	15.02	19.94	-26.40	153.24	16.93	20.54	16.16	-7.82	12.31	6.53	7.93	11.46	16.23				7.56%	<-IRR #YR->	10	Price & Dividend	#REF!	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	14.55	14.32	10.73	12.42				17.35%	<-IRR #YR->	5	Price & Dividend	#REF!	SU
P/E on Run. 10 yr Ave						28.88	24.97	26.09	19.05	20.84	21.24	21.85	18.52	20.61				11.15	P/E Ratio		Historical Median		SU
Median 10, 5 Yrs		D.  per yr	3.60%	4.89%	% Tot Ret	47.70%	28.19%		Price Inc	17.61%	P/E:	10.89	7.99						Count	30	Years of data
			-$36.70	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$54.07
								-$30.06	$0.00	$0.00	$0.00	$0.00	$54.07
			-$36.70	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.21	$56.38
								-$30.06	$1.05	$1.88	$2.11	$2.21	$56.38
High Months Suncor	Nov	Jun	Apr	Dec	Nov	Jul	Mar	Jan	Nov	Jun	Mar	Nov	Nov	May
Pre-split '05
Pre-merger '09
Price High	$37.96	$46.75	$40.67	$44.44	$46.22	$55.20	$46.23	$45.05	$26.72	$42.49	$47.83	$58.07	$63.20	$95.81				55.40%	<-Total Growth	10	Stock Price		SU
Increase	2.68%	23.16%	-13.01%	9.27%	4.01%	19.43%	-16.25%	-2.55%	-40.69%	59.02%	12.57%	21.41%	8.83%	51.60%				4.51%	<-IRR #YR->	10	Stock Price	55.40%	SU
P/E	14.60	25.41	-29.47	164.59	17.25	27.33	24.85	-15.92	9.65	6.51	7.56	12.30	13.03	10.35				7.01%	<-IRR #YR->	5	Stock Price	40.29%	SU
Trailing P/E	21.21	17.98	22.10	-32.20	171.19	20.60	22.89	24.22	-9.44	15.34	7.32	9.17	13.39	19.75				13.73	P/E Ratio		Historical Median		SU
Median 10, 5 Yrs									Price Inc	12.57%	P/E:	12.67	9.65					25.79	P/E Ratio		Historical High		SU
			-$40.67	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$63.20
								-$45.05	$0.00	$0.00	$0.00	$0.00	$63.20
Low Months Suncor	Apr	Dec	Jul	Jan	Jul	Dec	Jun	Mar	Aug	Jan	Jun	Jan	Apr	Jan
Pre-split '05
Pre-merger '09
Price Low	$27.50	$31.37	$32.72	$28.43	$36.53	$35.53	$36.77	$15.07	$17.55	$25.70	$37.51	$42.30	$44.94	$61.58				37.35%	<-Total Growth	10	Stock Price		SU
Increase	0.36%	14.07%	4.30%	-13.11%	28.49%	-2.74%	3.49%	-59.02%	16.46%	46.44%	45.95%	12.77%	6.24%	37.03%				3.22%	<-IRR #YR->	10	Stock Price	37.35%	SU
P/E	10.58	17.05	-23.71	105.30	13.63	17.59	19.77	-5.33	6.34	3.94	5.93	8.96	9.27	6.65				24.42%	<-IRR #YR->	5	Stock Price	198.21%	SU
Trailing P/E	15.36	12.07	17.78	-20.60	135.30	13.26	18.20	8.10	-6.20	9.28	5.74	6.68	9.52	12.70				8.96	P/E Ratio		Historical Median		SU
Median 10, 5 Yrs									Price Inc	16.46%	P/E:	9.11	6.34					5.72	P/E Ratio		Historical Low		SU
			-$32.72	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$44.94
								-$15.07	$0.00	$0.00	$0.00	$0.00	$44.94
Free Funds Flow Mkt Sc								-$50	$5,702	$13,114	$7,497	$7,363	$6,927	$11,652	$9,185	$5,845			<-Total Growth	5	Free Funds Flow Mkt Sc
Change									11504.00%	129.99%	-42.83%	-1.79%	-5.92%	68.21%	-21.17%	-36.36%		-1.79%	<-Median->	5	Change
														$8,141	<-12 mths	17.53%
Free Funds Flow Company						$4,432	$4,914	-$228	$5,702	$13,114	$7,497	$7,363	$6,927	$11,652	$9,185	$5,845		56.30%	<-Total Growth	7	Free Funds Flow Company
Change							10.88%	-104.64%	2600.88%	129.99%	-42.83%	-1.79%	-5.92%	68.21%	-21.17%	-36.36%		-1.79%	<-Median->	7	Change
														$7,232	<-12 mths	4.43%
Free Cash Flow WSJ			$217	-$902	$2,415	$5,174	$4,863	-$1,251	$7,209	$10,963	$6,516	$9,477	$6,925	$11,652	$9,185	$5,845		3091.24%	<-Total Growth	10	Free Cash Flow WSJ
Change				-515.67%	367.74%	114.24%	-6.01%	-125.72%	676.26%	52.07%	-40.56%	45.44%	-26.93%	68.26%	-21.17%	-36.36%		19.72%	<-Median->	10	Change
												$7,448	<-12 mths	0.78%
Free Cash Flow MS Old			$217	-$902	$2,415	$5,174	$4,863	-$1,251	$7,209	$10,560	$641
Change				-515.67%	367.74%	114.24%	-6.01%	-125.72%	676.26%	46.48%	-93.93%
Free Cash Flow MS	$3,323	$1,975	$140	-$590	$2,590	$4,770	$5,260	-$50	$5,700	$12,980	$7,390	$7,360	$6,930	$11,652	$9,185	$5,845		4850.00%	<-Total Growth	10	Free Cash Flow	WSJ, MS	SU
Change	74.71%	-40.57%	-92.91%	-521.43%	538.98%	84.17%	10.27%	-100.95%	11500.00%	127.72%	-43.07%	-0.41%	-5.84%	68.14%	-21.17%	-36.36%		#NUM!	<-IRR #YR->	5	Free Cash Flow MS	########	SU
FCF/CF from Op Ratio	0.33	0.22	0.02	-0.10	0.29	0.45	0.50	-0.02	0.48	0.83	0.60	0.46	0.54	0.65	0.55	0.35		47.73%	<-IRR #YR->	10	Free Cash Flow MS	4850.00%	SU
Dividends paid	$1,095	$1,490	$1,648	$1,877	$2,124	$2,333	$2,614	$1,670	$2,614	$2,596	$2,749	$2,803	$2,809	$2,803	$2,803	$2,803		70.45%	<-Total Growth	10	Dividends paid		SU
Percentage paid			1177.14%	-318.14%	82.01%	48.91%	49.70%	-3340.00%	45.86%	20.00%	37.20%	38.08%	40.53%	24.06%	30.52%	47.96%		39.31%	<-Median->	10	Percentage paid		SU
5 Year Coverage							87.07%	88.63%	62.15%	41.27%	39.14%	37.24%	33.62%	29.71%	32.85%	34.22%					5 Year Covrage		SU
Dividend Coverage Ratio			0.08	-0.31	1.22	2.04	2.01	-0.03	2.18	5.00	2.69	2.63	2.47	4.16	3.28	2.09		2.11	<-Median->	10	Dividend Coverage Ratio		SU
5 Year of Coverage							1.15	1.13	1.61	2.42	2.55	2.69	2.97	3.37	3.04	2.92					5 Year of Coverage		SU
								$50	$0	$0	$0	$0	$6,930
			-$140	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,930
Market Cap	$55,052	$53,288	$51,652	$73,221	$75,731	$60,416	$65,197	$32,562	$36,075	$42,438	$54,881	$63,847	$72,709	$100,916	$100,916	$100,916		40.77%	<-Total Growth	10	Market Cap		SU
Pre-split '05
Pre-merger '09
Pre-merger '09
Diluted # of Shares in Million	1,502	1,465	1,447	1,612	1,665	1,629	1,561	1,526	1,489	1,390	1,310	1,276	1,220	1,331				-15.69%	<-Total Growth	10	Diluted		PCA -->SU
Change	-3.03%	-2.46%	-1.23%	11.40%	3.29%	-2.16%	-4.17%	-2.24%	-2.42%	-6.65%	-5.76%	-2.60%	-4.39%	9.10%				-2.51%	<-Median->	10	Change		PCA -->SU
Difference Diluted/Basic	-0.1%	-0.2%	-0.1%	-0.1%	-0.2%	-0.4%	-0.1%	0.0%	0.0%	-0.2%	-0.2%	-0.2%	-0.1%	-0.2%							Difference Diluted/Basic		PCA -->SU
Pre-split '05
Pre-merger '09
Pre-merger '09
Basic # of Shares in Millions	1,501	1,462	1,446	1,610	1,661	1,623	1,559	1,526	1,489	1,387	1,308	1,274	1,219	1,329				-15.70%	<-Total Growth	10	Basic	used in	PCA -->SU
Change	-2.85%	-2.60%	-1.09%	11.34%	3.17%	-2.29%	-3.94%	-2.12%	-2.42%	-6.85%	-5.70%	-2.60%	-4.32%	9.02%				-2.51%	<-Median->	10	Change	CFPS	PCA -->SU
Difference Basic/Outstanding	-1.5%	-1.2%	0.0%	3.6%	-1.2%	-2.4%	-1.7%	-0.1%	-3.2%	-3.6%	-1.4%	-2.3%	-2.1%	-10.9%				-1.92%	<-Median->	10	Difference Basic/Outstanding		PCA -->SU
Pre-split 2008
# of Shares in M in SU																					Share Capital		SU
Increase																							SU
														$13,060	<-12 mths	2.18%
Pre-split '05
Pre-merger '09																					Suncor
Pre-merger '09																					PCA. Plus 1.28
# of Share in Millions	1478.32	1444.12	1446.01	1667.91	1640.98	1584.48	1531.87	1525.15	1441.25	1337.47	1290.10	1244.33	1193.52	1184.19	1184.19	1184.19		-1.90%	<-IRR #YR->	10	Shares	-17.46%	Outstanding Shares
Change	-2.94%	-2.31%	0.13%	15.35%	-1.61%	-3.44%	-3.32%	-0.44%	-5.50%	-7.20%	-3.54%	-3.55%	-4.08%	-0.78%	0.00%	0.00%		-4.79%	<-IRR #YR->	5	Shares	-21.74%	First part of doc
CF fr Op $M PCA
Cash Flow from Operations $M	$10,100	$8,936	$6,884	$5,680	$8,966	$10,580	$10,421	$2,675	$11,764	$15,680	$12,344	$15,960	$12,781	$17,834	$16,792	$16,815		85.66%	<-Total Growth	10	Cash Flow		See Changes in Equity
Increase	14.18%	-11.52%	-22.96%	-17.49%	57.85%	18.00%	-1.50%	-74.33%	339.78%	33.29%	-21.28%	29.29%	-19.92%	39.53%	-5.84%	0.14%			S.O.		DRIP, Buy Backs		last column
5 year Running Average	$7,399	$8,671	$8,951	$8,089	$8,113	$8,209	$8,506	$7,664	$8,881	$10,224	$10,577	$11,685	$13,706	$14,920	$15,142	$16,036		53.12%	<-Total Growth	10	CF 5 Yr Running		PCA -->SU
CFPS	$6.83	$6.19	$4.76	$3.41	$5.46	$6.68	$6.80	$1.75	$8.16	$11.72	$9.57	$12.83	$10.71	$15.06	$14.18	$14.20		124.94%	<-Total Growth	10	Cash Flow per Share		PCA -->SU
Increase	17.63%	-9.43%	-23.06%	-28.47%	60.44%	22.21%	1.88%	-74.22%	365.38%	43.63%	-18.38%	34.05%	-16.51%	40.63%	-5.84%	0.14%		6.38%	<-IRR #YR->	10	Cash Flow	85.66%	PCA -->SU
5 year Running Average	$4.84	$5.75	$6.00	$5.40	$5.33	$5.30	$5.42	$4.82	$5.77	$7.02	$7.60	$8.81	$10.60	$11.98	$12.47	$13.39		36.73%	<-IRR #YR->	5	Cash Flow	377.79%	PCA -->SU
Non-Cash CF PCA																							PCA -->SU
P/CF on Med Price	4.79	6.31	7.71	10.70	7.57	6.79	6.10	17.14	2.71	2.91	4.46	3.91	5.05	5.23	0.00	0.00		8.44%	<-IRR #YR->	10	Cash Flow per Share	124.94%	PCA -->SU
P/CF on Closing Price	5.45	5.96	7.50	12.89	8.45	5.71	6.26	12.17	3.07	2.71	4.45	4.00	5.69	5.66	6.01	6.00		43.60%	<-IRR #YR->	5	Cash Flow per Share	510.55%	PCA -->SU
															1.50%	Diff M/C		5.85%	<-IRR #YR->	10	CFPS 5 yr Running	76.64%	PCA -->SU
														$13,768	<-12 mths	7.71%							PCA -->SU
Excl.Working Capital CF	-$482	$122	-$78	$308	$173	-$408	$397	$1,201	-$1,507	$2,421	$981	-$2,114	$2	$0	$0	$0		17.06%	<-IRR #YR->	5	CFPS 5 yr Running	119.84%	PCA -->SU
CF fr Op $M WC	$9,618	$9,058	$6,806	$5,988	$9,139	$10,172	$10,818	$3,876	$10,257	$18,101	$13,325	$13,846	$12,783	$17,834	$16,792	$16,815		87.82%	<-Total Growth	10	Cash Flow less WC		PCA -->SU
Increase	-1.76%	-5.82%	-24.86%	-12.02%	52.62%	11.30%	6.35%	-64.17%	164.63%	76.47%	-26.39%	3.91%	-7.68%	39.51%	-5.84%	0.14%		6.51%	<-IRR #YR->	10	Cash Flow less WC	87.82%	PCA -->SU
5 year Running Average	$7,736	$8,986	$9,004	$8,252	$8,122	$8,233	$8,585	$7,999	$8,852	$10,645	$11,275	$11,881	$13,662	$15,178	$14,916	$15,614		26.95%	<-IRR #YR->	5	Cash Flow less WC	229.80%	PCA -->SU
CFPS Excl. WC	$6.51	$6.27	$4.71	$3.59	$5.57	$6.42	$7.06	$2.54	$7.12	$13.53	$10.33	$11.13	$10.71	$15.06	$14.18	$14.20		4.26%	<-IRR #YR->	10	CF less WC 5 Yr Run	51.74%	PCA -->SU
Increase	1.22%	-3.59%	-24.96%	-23.72%	55.13%	15.27%	10.00%	-64.01%	180.03%	90.17%	-23.68%	7.73%	-3.75%	40.61%	-5.84%	0.14%		11.30%	<-IRR #YR->	5	CF less WC 5 Yr Run	70.81%	PCA -->SU
5 year Running Average	$5.06	$5.95	$6.03	$5.50	$5.33	$5.31	$5.47	$5.04	$5.74	$7.33	$8.12	$8.93	$10.56	$12.15	$12.28	$13.06		8.57%	<-IRR #YR->	10	CFPS - Less WC	127.55%	PCA -->SU
P/CF on Med Price	5.03	6.23	7.80	10.15	7.43	7.07	5.88	11.83	3.11	2.52	4.13	4.51	5.05	5.23	0.00	0.00		33.34%	<-IRR #YR->	5	CFPS - Less WC	321.44%	PCA -->SU
P/CF on Closing Price	5.72	5.88	7.59	12.23	8.29	5.94	6.03	8.40	3.52	2.34	4.12	4.61	5.69	5.66	6.01	6.00		5.76%	<-IRR #YR->	10	CFPS 5 yr Running	75.08%	PCA -->SU
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	5.57	5 yr	3.91	P/CF Med	10 yr	5.46	5 yr	4.13		3.59%	Diff M/C		15.97%	<-IRR #YR->	5	CFPS 5 yr Running	109.74%	PCA -->SU
Non-Cash WC chge
current port pro when			-$1,446	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,194								Shares
possitive								-$1,525	$0	$0	$0	$0	$1,194								Shares
			-$6,884	$0	$0	$0	$0	$0	$0	$0	$0	$0	$12,781								Cash Flow
								-$2,675	$0	$0	$0	$0	$12,781								Cash Flow
			-$4.76	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.71								Cash Flow per Share
								-$1.75	$0.00	$0.00	$0.00	$0.00	$10.71								Cash Flow per Share
			-$6.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.60								CFPS 5 yr Running
								-$4.82	$0.00	$0.00	$0.00	$0.00	$10.60								CFPS 5 yr Running
			-$6,806	$0	$0	$0	$0	$0	$0	$0	$0	$0	$12,783								Cash Flow less WC
								-$3,876	$0	$0	$0	$0	$12,783								Cash Flow less WC
			-$9,004	$0	$0	$0	$0	$0	$0	$0	$0	$0	$13,662								CF less WC 5 Yr Run
								-$7,999	$0	$0	$0	$0	$13,662								CF less WC 5 Yr Run
			-$4.71	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.71								CFPS - Less WC
								-$2.54	$0.00	$0.00	$0.00	$0.00	$10.71								CFPS - Less WC
			-$6.03	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.56								CFPS 5 yr Running
								-$5.04	$0.00	$0.00	$0.00	$0.00	$10.56								CFPS 5 yr Running
(Increase) decrease in non-cash working capital			$78	-$308	-$173	$408	-$397	-$1,201	$1,507	-$2,421	-$981	$2,114	-$2
Sum	$0	$0	$78	-$308	-$173	$408	-$397	-$1,201	$1,507	-$2,421	-$981	$2,114	-$2
Google -->TD 2017	$482.00	-$122.00	$78	-$308	-$173	$408	-$397	-$1,201	$1,507	-$2,421	-$981	$2,114
Difference			$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
OPM	25.06%	22.07%	23.19%	21.06%	27.87%	27.14%	26.73%	10.85%	30.09%	26.82%	24.33%	29.08%	30.16%	29.21%				30.03%	<-Total Growth	10	OPM		PCA -->SU
Increase	9.41%	-11.95%	5.09%	-9.19%	32.30%	-2.61%	-1.51%	-59.42%	177.38%	-10.86%	-9.30%	19.55%	3.71%	-3.15%					Should increase		or be stable.		PCA -->SU
Diff from Ave	-7.1%	-18.2%	-14.0%	-21.9%	3.3%	0.6%	-0.9%	-59.8%	11.5%	-0.6%	-9.8%	7.8%	11.8%	8.3%				0.00	<-Median->	10	OPM		PCA -->SU
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	26.98%	5 Yrs	29.08%					should be	zero, it is a		check on calculations		PCA -->SU
														$16,639	<-12 mths	4.36%
EBITDA							$13,530	$4,425	$12,675	$23,113	$18,291	$17,051	$15,944	$23,298	$19,941	$19,081			<-Total Growth	6	EBITDA		SU
Change								-67.29%	186.44%	82.35%	-20.86%	-6.78%	-6.49%	46.12%	-14.41%	-4.31%		-6.64%	<-Median->	6	Change		SU
Margin							34.70%	17.94%	32.42%	39.53%	36.04%	31.07%	37.62%	38.16%	36.18%	35.03%		34.70%	<-Median->	7	Margin		SU
														$9,655	<-12 mths	6.95%
EBIT									$6,825	$14,327	$11,856	$1,097	$9,028	$13,673	$11,345	$10,853			<-Total Growth	4	EBIT
Change										109.92%	-17.25%	-90.75%	722.97%	51.45%	-17.03%	-4.34%		46.34%	<-Median->	4	Change
Margin									17.45%	24.50%	23.36%	2.00%	21.30%	22.39%	20.58%	19.93%		21.30%	<-Median->	5	Margin
Long Term Debt Suncor	$10,203	$12,489	$14,486	$16,157	$13,372	$13,890	$12,844	$13,812	$13,989	$9,800	$11,087	$9,348	$9,014	$9,135				-60.71%	<-Total Growth	10	Debt		SU
Change	2.67%	22.41%	15.99%	11.54%	-17.24%	3.87%	-7.53%	7.54%	1.28%	-29.94%	13.13%	-15.69%	-3.57%	1.34%				-1.15%	<-Median->	10	Change		SU
Debt/Market Cap Ratio	0.19	0.23	0.28	0.22	0.18	0.23	0.20	0.42	0.39	0.23	0.20	0.15	0.12	0.09				0.21	<-Median->	10	Debt/Market Cap Ratio		SU
Assets/Current Liab Ratio	7.38	9.54	10.86	10.93	9.36	8.69	8.49	8.02	8.05	6.58	9.23	8.35	8.81	7.54				8.59	<-Median->	10	Assets/Current Liabilities		SU
Debt to Cash Flow (Years)	1.01	1.40	2.10	2.84	1.49	1.31	1.23	5.16	1.19	0.63	0.90	0.59	0.71	0.51				1.21	<-Median->	10	Debt to Cash Flow (Years)		SU
Intangibles Suncor	$192	$183	$179	$175	$169	$169	$166	$436	$631	$694	$636	$611	$563	$550				214.53%	<-Total Growth	10	Intangibles		SU
Goodwill	$2,900	$2,900	$2,900	$2,900	$2,892	$2,892	$2,892	$2,892	$2,892	$2,892	$2,892	$2,892	$2,892	$2,892				-0.28%	<-Total Growth	10	Goodwill		SU
Total	$3,092	$3,083	$3,079	$3,075	$3,061	$3,061	$3,058	$3,328	$3,523	$3,586	$3,528	$3,503	$3,455	$3,442				12.21%	<-Total Growth	10	Total		SU
Change	-1.15%	-0.29%	-0.13%	-0.13%	-0.46%	0.00%	-0.10%	8.83%	5.86%	1.79%	-1.62%	-0.71%	-1.37%	-0.38%				-0.11%	<-Median->	10	Change		SU
Intangible/Market Cap Ratio	0.06	0.06	0.06	0.04	0.04	0.05	0.05	0.10	0.10	0.08	0.06	0.05	0.05	0.03				0.05	<-Median->	10	Intangible/Market Cap Ratio		SU
Current Assets	$14,694	$13,916	$10,428	$11,019	$9,577	$8,700	$9,906	$9,386	$10,977	$14,536	$13,809	$12,288	$14,229	$17,462				36.45%	<-Total Growth	10	Current Assets		SU
Current Liabilities	$10,606	$8,354	$7,136	$8,117	$9,557	$10,309	$10,537	$10,549	$10,399	$12,869	$9,597	$10,747	$10,210	$12,319				43.08%	<-Total Growth	10	Current Liabilities		SU
Liquidity Ratio	1.39	1.67	1.46	1.36	1.00	0.84	0.94	0.89	1.06	1.13	1.44	1.14	1.39	1.42				1.09	<-Median->	10	Ratio		SU
Liq. with CF aft div	2.24	2.56	2.20	1.82	1.72	1.65	1.68	0.99	2.04	2.15	2.44	2.37	2.38	2.63				2.37	<-Median->	5	Ratio		SU
Liq. CF re  Inv+Div	1.38	1.40	1.13	0.94	1.13	1.00	1.14	0.69	1.48	1.57	1.46	1.48	1.49	2.63				1.48	<-Median->	5	Ratio		SU
Assets	$78,315	$79,671	$77,527	$88,702	$89,494	$89,579	$89,435	$84,616	$83,739	$84,618	$88,539	$89,784	$89,913	$92,826				15.98%	<-Total Growth	10	Assets		SU
Liabilities	$37,135	$38,068	$38,488	$44,072	$44,111	$45,574	$47,393	$48,859	$47,125	$45,251	$45,260	$45,270	$44,789	$47,050				16.37%	<-Total Growth	10	Liabilities		SU
Debt Ratio	2.11	2.09	2.01	2.01	2.03	1.97	1.89	1.73	1.78	1.87	1.96	1.98	2.01	1.97				1.96	<-Median->	10	Ratio		SU
Estimates BVPS														$41.35	$43.78	$45.60			Estimates		Estimates BVPS
Estimate Book Value														$48,966	$51,844	$53,999			Estimates		Estimate Book Value
P/B Ratio (Close)														2.06	1.95	1.87			Estimates		P/B Ratio (Close)
Difference from 10 year median															49.10%	Diff M/C			Estimates		Difference from 10 yr med.
Book Value PCA to Suncor	$41,180	$41,603	$39,039	$44,630	$45,383	$44,005	$42,042	$35,757	$36,614	$39,367	$43,279	$44,514	$45,124	$45,776	$45,776	$45,776		15.59%	<-Total Growth	10	Book Value		SU
orig. BV per share																							SU
Book Value per share	$27.86	$28.81	$27.00	$26.76	$27.66	$27.77	$27.44	$23.44	$25.40	$29.43	$33.55	$35.77	$37.81	$38.66	$38.66	$38.66		40.04%	<-Total Growth	10	Book Value per Share		SU
Change	8.17%	3.42%	-6.29%	-0.89%	3.36%	0.42%	-1.18%	-14.57%	8.36%	15.86%	13.97%	6.64%	5.69%	2.24%	0.00%	0.00%		62.60%	P/B Ratio		Current/Historical Median		SU
P/B Ratio (Median)	1.17	1.36	1.36	1.36	1.50	1.63	1.51	1.28	0.87	1.16	1.27	1.40	1.43	2.04	0.00	0.00		1.36	P/B Ratio		Historical Median		SU
P/B Ratio (Close)	1.34	1.28	1.32	1.64	1.67	1.37	1.55	0.91	0.99	1.08	1.27	1.43	1.61	2.20	2.20	2.20		3.42%	<-IRR #YR->	10	Book Value	40.04%	SU
Change	5.3%	-4.2%	3.3%	24.0%	1.7%	-17.7%	13.0%	-41.3%	8.2%	9.4%	17.6%	13.1%	12.3%	36.8%	0.0%	0.0%		10.03%	<-IRR #YR->	5	Book Value	61.26%	SU
Leverage (A/BK)	1.90	1.92	1.99	1.99	1.97	2.04	2.13	2.37	2.29	2.15	2.05	2.02	1.99	2.03				2.04	<-Median->	10	A/BV		SU
Debt/Equity Ratio	0.90	0.92	0.99	0.99	0.97	1.04	1.13	1.37	1.29	1.15	1.05	1.02	0.99	1.03				1.04	<-Median->	10	Debt/Eq Ratio		SU
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	1.38	5 yr Med	1.27		59.49%	Diff M/C		1.99	Historical	17	A/BV		SU
			-$27.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37.81
								-$23.44	$0.00	$0.00	$0.00	$0.00	$37.81
														$9,839	<-12 mths	5.66%
Comprehensive Income	$4,815	$2,944	-$1,022	$163	$4,291	$3,663	$2,624	-$4,537	$4,912	$10,075	$8,497	$6,759	$9,312					1011.15%	<-Total Growth	10	Comprehensive Income		SU
Increase	85.98%	-38.86%	-134.71%	115.95%	2532.52%	-14.64%	-28.36%	-272.90%	208.27%	105.11%	-15.66%	-20.45%	37.77%					37.77%	<-Median->	5	Comprehensive Income		SU
5 Yr Running Average	$3,110	$3,535	$2,707	$1,898	$2,238	$2,008	$1,944	$1,241	$2,191	$3,347	$4,314	$5,141	$7,911					#NUM!	<-IRR #YR->	10	Comprehensive Income	1011.15%	SU
ROE	11.7%	7.1%	-2.6%	0.4%	9.5%	8.3%	6.2%	-12.7%	13.4%	25.6%	19.6%	15.2%	20.6%					#NUM!	<-IRR #YR->	5	Comprehensive Income	305.25%	SU
5Yr Median	8.5%	8.5%	7.1%	6.6%	7.1%	7.1%	6.2%	6.2%	8.3%	8.3%	13.4%	15.2%	19.6%					11.32%	<-IRR #YR->	10	5 Yr Running Average	192.24%	SU
% Difference from NI	23.1%	9.1%	-48.8%	-62.4%	-3.7%	11.2%	-9.5%	5.0%	19.3%	11.0%	2.4%	12.4%	57.4%					44.85%	<-IRR #YR->	5	5 Yr Running Average	537.57%	SU
Median Values										Diff	5, 10 yr	8.0%	12.4%					19.6%	<-Median->	5	Return on Equity		SU
			$1,022	$0	$0	$0	$0	$0	$0	$0	$0	$0	$9,312
								$4,537	$0	$0	$0	$0	$9,312
			-$2,707.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$7,911.0
								-$1,240.8	$0.0	$0.0	$0.0	$0.0	$7,911.0
Current Liability Coverage Ratio	0.95	1.07	0.96	0.70	0.94	1.03	0.99	0.25	1.13	1.22	1.29	1.49	1.25	1.45							CFO / Current Liabilities		SU
5 year Median	0.92	0.95	0.96	0.95	0.95	0.96	0.96	0.94	0.99	1.03	1.13	1.22	1.25	1.29				1.25	<-Median->	5	Current Liability Cov Ratio		SU
																							SU
Asset Efficiency Ratio	12.90%	11.22%	8.88%	6.40%	10.02%	11.81%	11.65%	3.16%	14.05%	18.53%	13.94%	17.78%	14.21%	19.21%							CFO / Total Assets		SU
5 year Median	11.57%	11.57%	11.57%	11.22%	10.02%	10.02%	10.02%	10.02%	11.65%	11.81%	13.94%	14.05%	14.21%	17.78%				14.2%	<-Median->	5	Return on Assets		SU
																							SU
Return on Assets	4.99%	3.39%	-2.57%	0.49%	4.98%	3.68%	3.24%	-5.10%	4.92%	10.73%	9.37%	6.70%	6.58%	11.48%				Net Income/Assets			ROA		SU
5Yr Median	4.99%	4.99%	3.64%	3.39%	3.39%	3.39%	3.24%	3.24%	3.68%	3.68%	4.92%	6.70%	6.70%	9.37%				6.7%	<-Median->	5	ROA		SU
																							SU
ROE	9.50%	6.49%	-5.11%	0.97%	9.82%	7.48%	6.90%	-12.08%	11.25%	23.06%	19.17%	13.51%	13.11%	23.29%				Net Income/Shareholders' equity			ROE		SU
5Yr Median	9.50%	9.50%	7.10%	6.49%	6.49%	6.49%	6.90%	6.90%	7.48%	7.48%	11.25%	13.51%	13.51%	19.17%				13.5%	<-Median->	5	ROE		SU
														$6,329	<-12 mths	6.94%
Net Income PCA to Suncor	$3,911	$2,699	-$1,995	$445	$4,458	$3,293	$2,899	-$4,319	$4,119	$9,077	$8,295	$6,016	$5,918					396.64%	<-Total Growth	10	Net Income		SU
NCI	$0	$0	$0	$11	$0	$0	$0	$0	$0	$0	$0	$0	$0								NCI		SU
Shareholders Net Income	$3,911	$2,699	-$1,995	$434	$4,458	$3,293	$2,899	-$4,319	$4,119	$9,077	$8,295	$6,016	$5,918	$10,660	$8,722	$8,610		396.64%	<-Total Growth	10	Shareholders Net Income		SU
Increase	40.53%	-30.99%	-173.92%	-121.75%	927.19%	-26.13%	-11.96%	-248.98%	-195.37%	120.37%	-8.62%	-27.47%	-1.63%	80.13%	-18.18%	-1.28%		EPS/CF Ratio should not be higher than 1.00					SU
5 Yr Running Average	$3,143	$3,454	$2,340	$1,566	$1,901	$1,778	$1,818	$1,353	$2,090	$3,014	$4,014	$4,638	$6,685	$7,993	$7,922	$7,985		#NUM!	<-IRR #YR->	10	Net Income	396.64%	SU
Operating Cash Flow	$10,100	$8,936	$6,884	$5,680	$8,966	$10,580	$10,421	$2,675	$11,764	$15,680	$12,344	$15,960	$12,781					#NUM!	<-IRR #YR->	5	Net Income	237.02%	SU
Investment Cash Flow	-$6,533	-$6,863	-$6,771	-$7,507	-$5,019	-$6,697	-$5,088	-$4,524	-$3,977	-$4,789	-$6,511	-$6,472	-$6,022					11.07%	<-IRR #YR->	10	5 Yr Running Average	185.63%	SU
Total Accruals	$344	$626	-$2,108	$2,261	$511	-$590	-$2,434	-$2,470	-$3,668	-$1,814	$2,462	-$3,472	-$841					37.65%	<-IRR #YR->	5	5 Yr Running Average	394.09%	SU
Total Assets	$78,315	$79,671	$77,527	$88,702	$89,494	$89,579	$89,435	$84,616	$83,739	$84,618	$88,539	$89,784	$89,913						Balance Sheet		Assets		SU
Accruals Ratio	0.44%	0.79%	-2.72%	2.55%	0.57%	-0.66%	-2.72%	-2.92%	-4.38%	-2.14%	2.78%	-3.87%	-0.94%					-2.14%	<-Median->	5	Ratio		SU
EPS/CF Ratio	0.40	0.29	-0.29	0.08	0.48	0.31	0.26	-1.11	0.39	0.48	0.61	0.42	0.45					0.41	<-Median->	10	EPS/CF Ratio		SU
			$1,995	$0	$0	$0	$0	$0	$0	$0	$0	$0	$5,918
								$4,319	$0	$0	$0	$0	$5,918
			-$2,340	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,685
								-$1,353	$0	$0	$0	$0	$6,685
Chge in Close	13.85%	-0.91%	-3.20%	22.90%	5.13%	-17.38%	11.62%	-49.84%	17.24%	26.77%	34.07%	20.62%	18.73%	39.89%	0.00%	0.00%			count	18	Change in Close		SU
up/down/neutral																			count	1			SU
Any Predictions?																		% right	count	1	100.00%		SU
Financial Cash Flow	-$2,832	-$1,872	-$1,854	$869	-$4,223	-$4,426	-$5,537	$1,786	-$7,464	-$11,228	-$5,990	-$7,882	-$6,468					C F Statement			Financial CF		SU
Total Accruals	$3,176	$2,498	-$254	$1,392	$4,734	$3,836	$3,103	-$4,256	$3,796	$9,414	$8,452	$4,410	$5,627								Accruals		SU
Accruals Ratio	4.06%	3.14%	-0.33%	1.57%	5.29%	4.28%	3.47%	-5.03%	4.53%	11.13%	9.55%	4.91%	6.26%					6.26%	<-Median->	5	Ratio		SU
Cash	$5,202	$5,495	$4,049	$3,016	$2,672	$2,221	$1,960	$1,885	$2,205	$1,980	$1,729	$3,484	$3,650	$3,271							Cash		SU
Cash per Share	$3.52	$3.81	$2.80	$1.81	$1.63	$1.40	$1.28	$1.24	$1.53	$1.48	$1.34	$2.80	$3.06	$2.76				$1.53	<-Median->	5	Cash per Share		SU
Percentage of Stock Price	9.45%	10.31%	7.84%	4.12%	3.53%	3.68%	3.01%	5.79%	6.11%	4.67%	3.15%	5.46%	5.02%	3.24%				5.02%	<-Median->	5	% of Stock Price		SU
Notes:
Note:  Next year consider getting only Suncor info prior to 2009.
Julu5, 2026.  Last estimates were for 2025, 2026, 2027 of $48068M, $47561M, $49037M Revenue, 10.06 AFFO 2025, $4.16, $4.33, $6.64 AEPS, $4.02, $3.87, $4.91 EPS,
$2.30, $2.37, $2.44 Dividends, $7375M, $7273M 2025/6 FCF, $10.93, $9.55, $10.24 CFPS, $14905m, $14678M, $15928M EBITDA, $32.27, $36.79, $35.61 BVPS, $4513M, $4337M, $5146M Net Income.
July 3, 2025.  Last estimates were for 2024, 2025, 2026 of $51256M, $51762M, $48807M Revenue, $10.12, $10.06 2024/5 AFFO, $5.54, $5.57, $6.32 AEPS, $5.57, $5.61, $5.37 EPS,
$2.20, $2.26, $2.38 Dividends, $6897M, $7375M, $7273M FCF, $10.60, $10.80, $12.10 CFPS, $16534M, $16471M, $16084M EBITDA, $35.90, $37.80, $39.60 BVPS, $7090M, $6801M, $6147M Net Income.
June 30, 2024.  Last estimates were for 2023 and 2024 of $46646M, $43956M  Revenue, $11.29, $11.55 AFFO, $5.65, $5.99, $5.80 2023/5 AEPS,
$5.61, $5.34 EPS, $2.13, $2.27 Dividends,$8078M, $7650M FCF, $10.10, $10.30 CFPS, $32.30, $35.70 BVPS, $7760M, $6346M Net Income.
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 span the full energy value chain, including oil sands mining and in situ operations, upgrading,
offshore production, petroleum refining in Canada and the U.S., marketing, and trading, and nationwide PetroCanada retail and wholesale networks delivering reliable energy
that fuels economic growth and meets the needs of customers across Canada and globally. Geographically, the company generates a majority of its revenue from Canada.
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	2018	Jul 6	2019	Jun 28	2020	Jun 27	2021	Jul 3	2022	Jul 1	2023	Jun 30	2024	Jul 4	2025			Jul 5	2026
Kruger, Richard Michael										0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
CEO - Shares - Amount											$0.000		$0.000		$0.000				$0.000
Options - percentage										0.987	0.08%	1.162	0.09%	1.328	0.11%			1.260	0.11%			-5.18%
Options - amount											$41.991		$59.641		$80.921				$107.337
Lttle, Mark Stephen		0.056	0.08%	0.074	0.00%	0.098	0.01%	0.118	0.01%
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%
Options - amount			$93.720		$58.810		$82.080		$105.459
Williams, Steven Walter	0.03%
CEO - Shares - Amount	$15.697
Options - percentage	0.36%
Options - amount	$215.242
Little, Troy Ward														0.000	0.00%			0.000	0.00%			#DIV/0!
CFO - Shares - Amount															$0.000				$0.000
Options - percentage														0.085	0.01%			0.100	0.01%			18.32%
Options - amount															$5.152				$8.527
Smith Kristopher Peter								0.060	0.00%	0.082	0.01%	0.086	0.01%	0.090	0.01%						ceased insider Dec 2025
CFO - Shares - Amount									$1.917		$3.482		$4.428		$5.495
Options - percentage								1.537	0.11%	1.583	0.12%	1.396	0.11%	1.214	0.10%
Options - amount									$48.756		$67.346		$71.606		$73.974
Cowan, Alister	0.00%	0.058	0.08%	0.058	0.00%	0.058	0.00%	0.058	0.00%
CFO - Shares - Amount	$0.643		$2.467		$1.238		$1.451		$1.839
Options - percentage	0.07%	1.394	0.08%	1.551	0.10%	1.796	0.12%	1.491	0.11%
Options - amount	$44.863		$59.324		$33.107		$44.965		$47.298
Ferjuson, kent Donald					0.050	0.00%	0.066	0.01%
Officer - Shares - Amount						$2.566		$4.001
Options - percentage					0.130	0.01%	0.152	0.01%
Options - amount						$6.659		$9.234
Powell, Shelley														0.033	0.00%			0.033	0.00%			0.00%
Officer - Shares - Amount															$2.024				$2.832
Options - percentage														0.462	0.04%			0.428	0.04%			-7.37%
Options - amount															$28.158				$36.486
Moore, Jacqueline Sue										0.020	0.00%	0.022	0.00%	0.024	0.00%						ceased insider May 2026	-100.00%
Officer - Shares - Amount											$0.831		$1.126		$1.479
Options - percentage										0.208	0.02%	0.234	0.02%	0.178	0.01%							-100.00%
Options - amount											$8.846		$12.003		$10.858
Bedient, Patricia				0.000	0.00%	0.000	0.00%	0.000	0.00%	0.001	0.00%	0.005	0.00%	0.011	0.00%						Ceased insider May 2026	-100.00%
Director - Shares - Amount					$0.000		$0.000		$0.000		$0.044		$0.272		$0.647
Options - percentage				0.044	0.00%	0.057	0.00%	0.068	0.01%	0.076	0.01%	0.080	0.01%	0.084	0.01%							-100.00%
Options - amount					$0.937		$1.438		$2.158		$3.233		$4.092		$5.125
MacDonald, Brian Patrick										0.013	0.00%	0.013	0.00%	0.013	0.00%			0.013	0.00%			0.00%
Director - Shares - Amount											$0.553		$0.667		$0.792				$1.108
Options - percentage										0.057	0.00%	0.067	0.01%	0.080	0.01%			0.089	0.01%			10.41%
Options - amount											$2.422		$3.444		$4.901				$7.570
Gass, John				0.007	0.00%	0.007	0.00%	0.007	0.00%												Ceased insider Dec 2022
Director - Shares - Amount					$0.143		$0.168		$0.213
Options - percentage				0.056	0.00%	0.070	0.00%	0.078	0.01%
Options - amount					$1.204		$1.742		$2.482
Gladu, Jean Paul										0.001	0.00%	0.004	0.00%	0.007	0.00%			0.009	0.00%			30.29%
Director - Shares - Amount											$0.035		$0.182		$0.425				$0.775
Options - percentage										31.931	2.48%	0.034	0.00%	0.035	0.00%			0.036	0.00%			0.67%
Options - amount											$1,358.345		$1.719		$2.153				$3.032
Mitchelmore, Lorraine														0.001	0.00%			0.001	0.00%			0.00%
Director - Shares - Amount															$0.084				$0.118
Options - percentage														0.067	0.01%			0.075	0.01%			11.57%
Options - amount															$4.078				$6.365
Girling, Russell								0.057	0.00%	0.057	0.00%	0.057	0.00%	0.069	0.01%			0.069	0.01%		Was a director Chair 2024	0.00%
Chairman - Shares - Amt									$1.796		$2.408		$2.904		$4.179				$5.846		last rept Jul 2025
Options - percentage								0.009	0.00%	0.017	0.00%	0.026	0.00%	0.042	0.00%			0.042	0.00%			0.00%
Options - amount									$0.289		$0.724		$1.311		$2.528				$3.537
Wilson,  Michael M.	0.00%	0.010	0.08%	0.010	0.00%	0.010	0.00%	0.020	0.00%	0.020	0.00%
Chairman - Shares - Amt	$0.381		$0.426		$0.214		$0.250		$0.635		$0.851										Ceased insider May 2024
Options - percentage	0.00%	0.065	0.08%	0.087	0.01%	0.109	0.01%	0.130	0.01%	0.149	0.01%
Options - amount	$1.914		$2.745		$1.854		$2.718		$4.130		$6.357
Chairman - Shares - Amt
Options - percentage
Options - amount
Subsidiary Executive
Options - percentage
Options - amount
Increase in O/S Shares	0.38%	7.927	0.50%	2.688	0.18%	0.804	0.05%	0.245	0.02%	13.158	0.98%	4.611	0.36%	9.796	0.79%			4.510	0.38%		Average	0.50%
due to SO 2013	$132.861		$198.413		$85.290		$34.202		$7.774		$559.741		$236.590		$596.772				$274.749		See Changes in Equity
Book Value	$297.000		$331.000		$116.000		$29.000		$8.000		$512.000		$181.000		$447.000				$212.000		last column
Insider Buying	-$1.694		-$3.915		-$0.854		-$1.305		-$2.110		-$1.305		-$0.085		-$1.455				-$0.686
Insider Selling	$78.646		$25.144		$9.567		$0.026		$15.084		$12.072		$18.646		$14.510				$27.552
Net Insider Selling	$76.952		$21.230		$8.714		-$1.279		$12.974		$10.767		$18.561		$13.055				$26.866
% of Market Cap	0.13%		0.03%		0.03%		0.00%		0.03%		0.02%		0.03%		0.02%				0.03%
Directors		9		9		11		10		13		11		11				10
Women	40%	3	33%	4	44%	4	36%	4	40%	4	31%	4	36%	4	36%			4	40%
Minorities	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%			0	0%
Institutions/Holdings	66.64%	611	66.09%
Total Shares Held	68.72%	1,038.323	67.78%			20	56.03%	20	42.22%	20	42.23%	20	53.49%	20	43.88%			20	47.44%
Increase/Decrease	0.53%	-6.951	-0.67%			844.038	55.34%	596.756	44.62%	553.092	42.87%	687.852	53.32%	538.624	45.13%			561.743	47.44%
Starting No. of Shares	NASDAQ	1,045.275	NASDAQ			-32.601	-3.72%	-28.215	-4.51%	37.379	7.25%	141.779	25.96%	6.247	1.17%			72.705	14.87%
						876.639	Top 20 MS	624.971	Top 20 MS	515.713	Top 20 MS	546.073	Top 20 MS	532.377	Top 20 MS			489.039	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.