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 2024
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/
Suncor Energy Inc					TSX:	SU	NYSE:	SU	https://www.suncor.com/			Fiscal Yr:	Dec 31
Year	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	12/31/26		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
														$51,795	<-12 mths	2.07%					Net of Royalities.
Revenue Suncor	$39,790	$38,616	$40,297	$40,490	$29,680	$26,968	$32,176	$38,986	$38,989	$24,662	$39,101	$58,467	$50,746	$51,256	$51,762	$48,807		25.93%	<-Total Growth	10	Revenue		SU
Increase	15.87%	-2.95%	4.35%	0.48%	-26.70%	-9.14%	19.31%	21.16%	0.01%	-36.75%	58.55%	49.53%	-13.21%	1.01%	0.99%	-5.71%		2.33%	<-IRR #YR->	10	Revenue	25.93%	SU
5 year Running Average	$29,526	$33,663	$35,705	$38,707	$37,775	$35,210	$33,922	$33,660	$33,360	$32,356	$34,783	$40,041	$42,393	$44,846	$50,266	$52,208		5.41%	<-IRR #YR->	5	Revenue	30.16%	SU
Revenue per Share	$25.53	$25.35	$27.26	$28.04	$20.53	$16.17	$19.61	$24.60	$25.45	$16.17	$27.13	$43.71	$39.33	$39.83	$40.22	$37.92		1.73%	<-IRR #YR->	10	5 yr Running Average	18.73%	SU
Increase	16.40%	-0.70%	7.51%	2.86%	-26.79%	-21.23%	21.27%	25.49%	3.44%	-36.47%	67.78%	61.13%	-10.02%	1.25%	0.99%	-5.71%		4.72%	<-IRR #YR->	5	5 yr Running Average	25.94%	SU
5 year Running Average	$23.07	$24.26	$23.28	$25.62	$25.34	$23.47	$22.32	$21.79	$21.27	$20.40	$22.59	$27.41	$30.36	$33.24	$38.04	$40.20		3.74%	<-IRR #YR->	10	Revenue per Share	44.30%	SU
P/S (Price/Sales) Med	1.41	1.27	1.20	1.39	1.79	2.25	2.11	1.84	1.63	1.86	0.82	0.78	1.08	1.23	0.00	0.00		9.84%	<-IRR #YR->	5	Revenue per Share	59.87%	SU
P/S (Price/Sales) Close	1.15	1.29	1.37	1.32	1.74	2.72	2.35	1.55	1.67	1.32	0.92	0.73	1.08	1.29	1.28	1.36		2.69%	<-IRR #YR->	10	5 yr Running Average	30.39%	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	1.08		-24.46%	Diff M/C		6.86%	<-IRR #YR->	5	5 yr Running Average	39.34%	SU
			-$40,297	$0	$0	$0	$0	$0	$0	$0	$0	$0	$50,746
								-$38,986	$0	$0	$0	$0	$50,746
			-$35,705	$0	$0	$0	$0	$0	$0	$0	$0	$0	$42,393
								-$33,660	$0	$0	$0	$0	$42,393
			-$27.26	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$39.33
								-$24.60	$0.00	$0.00	$0.00	$0.00	$39.33
			-$23.28	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$30.36
								-$21.79	$0.00	$0.00	$0.00	$0.00	$30.36
														$51,795	<-12 mths	2.07%
Rev PCA --> SU	$39,790	$38,616	$40,297	$40,490	$29,680	$26,968	$32,176	$38,986	$38,989	$24,662	$39,101	$58,467	$50,746	$51,256	$51,762	$48,807		25.93%	<-Total Growth	10	Revenue
Increase	15.87%	-2.95%	4.35%	0.48%	-26.70%	-9.14%	19.31%	21.16%	0.01%	-36.75%	58.55%	49.53%	-13.21%	1.01%	0.99%	-5.71%		2.33%	<-IRR #YR->	10	Revenue	25.93%	PCA -->SU
5 year Running Average	$44,440	$41,538	$35,705	$38,707	$37,775	$35,210	$33,922	$33,660	$33,360	$32,356	$34,783	$40,041	$42,393	$44,846	$50,266	$52,208		5.41%	<-IRR #YR->	5	Revenue	30.16%	PCA -->SU
Revenue per Share	$25.53	$25.35	$27.26	$28.04	$20.53	$16.17	$19.61	$24.60	$25.45	$16.17	$27.13	$43.71	$39.33	$39.83	$40.22	$37.92		1.73%	<-IRR #YR->	10	5 yr Running Average	18.73%	PCA -->SU
Increase	16.40%	-0.70%	7.51%	2.86%	-26.79%	-21.23%	21.27%	25.49%	3.44%	-36.47%	67.78%	61.13%	-10.02%	1.25%	0.99%	-5.71%		4.72%	<-IRR #YR->	5	5 yr Running Average	25.94%	PCA -->SU
5 year Running Average	$28.59	$26.79	$23.28	$25.62	$25.34	$23.47	$22.32	$21.79	$21.27	$20.40	$22.59	$27.41	$30.36	$33.24	$38.04	$40.20		3.74%	<-IRR #YR->	10	Revenue per Share	44.30%	PCA -->SU
P/S (Price/Sales) Med	1.41	1.27	1.20	1.39	1.79	2.25	2.11	1.84	1.63	1.86	0.82	0.78	1.08	1.23	0.00	0.00		9.84%	<-IRR #YR->	5	Revenue per Share	59.87%	PCA -->SU
P/S (Price/Sales) Close	1.15	1.29	1.37	1.32	1.74	2.72	2.35	1.55	1.67	1.32	0.92	0.73	1.08	1.29	1.28	1.36		2.69%	<-IRR #YR->	10	5 yr Running Average	30.39%	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	1.08		-24.46%	Diff M/C		6.86%	<-IRR #YR->	5	5 yr Running Average	39.34%	PCA -->SU
			-$40,297	$0	$0	$0	$0	$0	$0	$0	$0	$0	$50,746
								-$38,986	$0	$0	$0	$0	$50,746
			-$35,705	$0	$0	$0	$0	$0	$0	$0	$0	$0	$42,393
								-$33,660	$0	$0	$0	$0	$42,393
			-$27.26	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$39.33
								-$24.60	$0.00	$0.00	$0.00	$0.00	$39.33
			-$23.28	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$30.36
								-$21.79	$0.00	$0.00	$0.00	$0.00	$30.36
														$13,492	<-12 mths	1.25%
Payout Ratio AFFO														$10.39	<-12 mths	1.96%
AFFO	$9,746	$9,733	$9,412	$9,058	$6,806	$5,988	$9,139	$10,172	$10,818	$3,876	$10,257	$18,101	$13,325	$12,975	$12
AFFO* per Share Calc Basic	$6.20	$6.30	$6.27	$6.20	$4.71	$3.72	$5.50	$6.27	$6.94	$2.54	$6.89	$13.53	$10.33					-100.00%	<-Total Growth	9	AFFO	SU
AFFO* per Share	$6.20	$6.30	$6.27	$6.19	$4.71	$3.72	$5.50	$6.27	$6.94	$2.54	$6.89	$13.05	$10.19	$10.12	$10.06			63.49%	<-Total Growth	10	AFFO	SU
Increase	45.88%	1.61%	-0.48%	-1.28%	-23.91%	-21.02%	47.85%	14.00%	10.69%	-63.40%	171.26%	89.40%	-21.92%	-0.69%	-0.59%			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	$7.92	$8.56	$10.06			4.98%	<-IRR #YR->	10	AFFO	SU
AFFO Yield	21.10%	19.26%	16.84%	16.78%	13.19%	8.47%	11.92%	16.44%	16.31%	11.90%	27.53%	41.13%	23.95%	19.68%	19.56%			10.20%	<-IRR #YR->	5	AFFO	SU
Payout Ratio	6.94%	7.94%	11.64%	16.48%	24.20%	31.18%	23.27%	22.97%	24.21%	43.11%	15.24%	14.41%	20.66%	21.54%	21.67%			4.56%	<-IRR #YR->	10	5 yr Running Average	SU
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%	23.52%	22.99%	18.70%			8.46%	<-IRR #YR->	5	5 yr Running Average	SU
Price/AFFO Median	5.79	5.11	5.22	6.31	7.79	9.79	7.52	7.24	5.98	11.83	3.21	2.61	4.19	4.86	0.00			6.77	<-Median->	10	Price/AFFO Median	SU
Price/AFFO High	7.48	5.87	6.05	7.55	8.63	11.95	8.40	8.80	6.66	17.74	3.88	3.26	4.69	5.54	0.00			7.98	<-Median->	10	Price/AFFO High	SU
Price/AFFO Low	4.10	4.35	4.39	5.07	6.95	7.64	6.64	5.67	5.30	5.93	2.55	1.97	3.68	4.18	0.00			5.48	<-Median->	10	Price/AFFO Low	SU
Price/AFFO Close	4.74	5.19	5.94	5.96	7.58	11.80	8.39	6.08	6.13	8.41	3.63	2.43	4.17	5.08	5.11			6.11	<-Median->	10	Price/AFFO Close	SU
Trailing P/AFFO Close	6.91	5.28	5.91	5.89	5.77	9.32	12.41	6.93	6.79	3.08	9.85	4.61	3.26	5.05	5.08			6.34	<-Median->	10	Trailing P/AFFO Close	SU
Median Values		DPR	10 Yrs	23.12%	5 Yrs	20.66%	P/CF	5 Yrs	in order	4.19	4.69	3.68	4.17		21.34%	Diff M/C					DPR 75% to 95% best	SU
* Adjusted Funds From Operations
and Funds from Operations			-$6.27	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.19
								-$6.27	$0.00	$0.00	$0.00	$0.00	$10.19
			-$5.07	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.92
								-$5.28	$0.00	$0.00	$0.00	$0.00	$7.92
														$6,685	<-12 mths	0.12%
														$5.15	<-12 mths	0.98%
Adjusted Profit CDN$	$5,674	$4,847	$4,700	$4,620	$1,465	-$83	$3,188	$4,312	$4,358	-$2,242	$3,805	$11,566	$6,677
Basic	$3.61	$3.14	$3.13	$3.16	$1.01	-$0.05	$1.92	$2.65	$2.80	-$1.47	$2.56	$8.34	$5.10					63.03%	<-Total Growth	10	AEPS	SU
AEPS* Dilued	$3.61	$3.14	$3.13	$3.15	$1.01	-$0.05	$1.92	$2.65	$2.80	-$1.47	$2.56	$8.34	$5.10	$5.54	$5.57	$6.32		62.94%	<-Total Growth	10	AEPS	SU
Increase	113.61%	-13.02%	-0.32%	0.64%	-67.94%	-104.95%	3940.00%	38.02%	5.66%	-152.50%	274.15%	225.78%	-38.85%	8.63%	0.54%	13.46%		8	2	10	Years of Data, EPS P or N	SU
5 year Running Average	$1.88	$2.20	$2.50	$2.94	$2.81	$2.08	$1.83	$1.74	$1.67	$1.17	$1.69	$2.98	$3.47	$4.01	$5.42	$6.17		5.00%	<-IRR #YR->	10	AEPS	SU
AEPS Yield	12.29%	9.60%	8.40%	8.54%	2.83%	-0.11%	4.16%	6.95%	6.58%	-6.89%	10.23%	26.28%	11.99%	10.77%	10.83%	12.29%		13.99%	<-IRR #YR->	5	AEPS	SU
Payout Ratio	11.91%	15.92%	23.32%	32.38%	112.87%	0.00%	66.67%	54.34%	60.00%	0.00%	41.02%	22.54%	41.27%	39.35%	39.14%	34.49%		3.32%	<-IRR #YR->	10	5 yr Running Average	SU
5 year Running Average	18.47%	19.20%	21.42%	21.44%	39.28%	36.90%	47.05%	53.25%	58.78%	36.20%	44.40%	35.58%	32.97%	28.84%	36.66%	35.36%		14.83%	<-IRR #YR->	5	5 yr Running Average	SU
Price/AEPS Median	9.95	10.25	10.46	12.40	36.33	-728.70	21.55	17.12	14.82	-20.45	8.65	4.09	8.37	8.87	0.00	0.00		10.52	<-Median->	10	Price/AEPS Median	SU
Price/AEPS High	12.85	11.77	12.13	14.84	40.27	-888.80	24.07	20.83	16.51	-30.65	10.44	5.09	9.38	10.11	0.00	0.00		12.64	<-Median->	10	Price/AEPS High	SU
Price/AEPS Low	7.04	8.73	8.79	9.96	32.40	-568.60	19.03	13.41	13.13	-10.25	6.86	3.08	7.35	7.64	0.00	0.00		8.66	<-Median->	10	Price/AEPS Low	SU
Price/AEPS Close	8.14	10.42	11.90	11.71	35.37	-878.00	24.04	14.39	15.20	-14.52	9.78	3.80	8.34	9.28	9.23	8.14		10.75	<-Median->	10	Price/AEPS Close	SU
Trailing P/AEPS Close	17.38	9.06	11.86	11.79	11.34	43.47	-923.00	19.86	16.06	7.63	-17.03	12.39	5.10	10.08	9.28	9.23		11.56	<-Median->	10	Trailing P/AEPS Close	SU
Median Values		DPR	10 Yrs	41.15%	5 Yrs	41.02%	P/CF	5 Yrs	in order	8.37	9.38	6.86	8.34		10.94%	Diff M/C					DPR 75% to 95% best	SU
* Adjusted Operatimg Earnings
			-$3.13	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.10
								-$2.65	$0.00	$0.00	$0.00	$0.00	$5.10
			-$2.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.47
								-$1.74	$0.00	$0.00	$0.00	$0.00	$3.47
														$6.04	<-12 mths	-4.58%
EPS Basic  Suncor	$2.74	$1.80	$2.61	$1.84	-$1.38	$0.28	$2.68	$2.03	$1.86	-$2.83	$2.77	$6.54	$6.34					142.91%	<-Total Growth	10	EPS Basic		SU
EPS Diluted*	$2.67	$1.79	$2.60	$1.84	-$1.38	$0.27	$2.68	$2.02	$1.86	-$2.83	$2.77	$6.53	$6.33	$5.57	$5.61	$5.37		143.46%	<-Total Growth	10	EPS Diluted		SU
Increase	17.62%	-32.96%	45.25%	-29.23%	-175.00%	119.57%	892.59%	-24.63%	-7.92%	-252.15%	197.88%	135.74%	-3.06%	-12.02%	0.66%	-4.26%		8	2	10	Years of Data, EPS P or N	80.00%	SU
Earnings Yield	9.1%	5.5%	7.0%	5.0%	-3.9%	0.6%	5.8%	5.3%	4.4%	-13.3%	11.1%	20.6%	14.9%	10.8%	10.9%	10.4%		9.31%	<-IRR #YR->	10	Earnings per Share	143.46%	SU
5 year Running Average	$2.83	$1.99	$2.06	$2.23	$1.50	$1.02	$1.20	$1.09	$1.09	$0.80	$1.30	$2.07	$2.93	$3.67	$5.36	$5.88		25.66%	<-IRR #YR->	5	Earnings per Share	213.37%	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	$2.01	$2.38	$3.08	$3.59		3.61%	<-IRR #YR->	10	5 yr Running Average	42.61%	SU
* Diluted ESP per share									E/P	10 Yrs	5.14%	5Yrs	11.07%					21.97%	<-IRR #YR->	5	5 yr Running Average	169.98%	SU
			-$2.60	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.33
								-$2.02	$0.00	$0.00	$0.00	$0.00	$6.33
			-$2.06	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.93
								-$1.09	$0.00	$0.00	$0.00	$0.00	$2.93
														$6.04	<-12 mths	-4.58%
Pre-split '05
Pre-merger '09
After-merger '09
EPS Basic  PCA --> SU	$2.74	$1.80	$2.61	$1.84	-$1.38	$0.28	$2.68	$2.03	$1.86	-$2.83	$2.77	$6.54	$6.34					142.91%	<-Total Growth	10	EPS Basic		PCA -->SU
Pre-split '05																							PCA -->SU
Pre-merger '09																							PCA -->SU
After-merger '09																							PCA -->SU
EPS Diluted*	$2.67	$1.79	$2.60	$1.84	-$1.38	$0.27	$2.68	$2.02	$1.86	-$2.83	$2.77	$6.53	$6.33	$5.57	$5.61	$5.37		143.46%	<-Total Growth	10	EPS Diluted		PCA -->SU
Increase	17.62%	-32.96%	45.25%	-29.23%	-175.00%	119.57%	892.59%	-24.63%	-7.92%	-252.15%	197.88%	135.74%	-3.06%	-12.02%	0.66%	-4.26%		8	2	10	Years of Data, EPS P or N	80.00%	PCA -->SU
Earnings Yield	9.1%	5.5%	7.0%	5.0%	-3.9%	0.6%	5.8%	5.3%	4.4%	-13.3%	11.1%	20.6%	14.9%	10.8%	10.9%	10.4%		9.31%	<-IRR #YR->	10	Earnings per Share	143.46%	PCA -->SU
5 year Running Average	$1.93	$1.94	$2.06	$2.23	$1.50	$1.02	$1.20	$1.09	$1.09	$0.80	$1.30	$2.07	$2.93	$3.67	$5.36	$5.88		25.66%	<-IRR #YR->	5	Earnings per Share	213.37%	PCA -->SU
10 year Running Average	$1.43	$1.55	$1.72	$1.80	$1.55	$1.47	$1.57	$1.57	$1.66	$1.15	$1.16	$1.64	$2.01	$2.38	$3.08	$3.59		3.61%	<-IRR #YR->	10	5 yr Running Average	42.61%	PCA -->SU
* Diluted ESP per share									E/P	10 Yrs	5.14%	5Yrs	11.07%					21.97%	<-IRR #YR->	5	5 yr Running Average	169.98%	PCA -->SU
			-$2.60	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.33
								-$2.02	$0.00	$0.00	$0.00	$0.00	$6.33
			-$2.06	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.93
								-$1.09	$0.00	$0.00	$0.00	$0.00	$2.93
Dividend* Suncor														$2.20	$2.26	$2.38			Estimates		Dividend*		SU
Increase														4.61%	2.68%	5.35%			Estimates		Increase		SU
Payout Ratio EPS														39.54%	40.33%	44.38%			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*	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.18	$2.18	$2.18		188.36%	<-Total Growth	10	Dividends		SU
Increase	7.50%	16.28%	46.00%	39.73%	11.76%	1.75%	10.34%	12.50%	16.67%	-34.82%	-4.11%	79.05%	11.97%	3.56%	0.00%	0.00%		21	2	31	Years of data, Count P, N	0.00	SU
Average Increases 5 Year Running	24.55%	22.48%	30.62%	28.57%	24.25%	23.10%	21.92%	15.22%	10.61%	1.29%	0.12%	13.86%	13.75%	11.13%	18.09%	18.92%		14.54%	<-Median->	10	Average Incr 5 Year Running		SU
Dividends 5 Yr Running	$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	$1.66	$1.88	$2.11		230.93%	<-Total Growth	10	Dividends 5 Yr Running		SU
Yield H/L Price	1.20%	1.55%	2.23%	2.61%	3.11%	3.18%	3.09%	3.17%	4.05%	3.64%	4.74%	5.51%	4.93%	4.43%				3.41%	<-Median->	10	Yield H/L Price	Item	Current
Yield on High  Price	0.93%	1.35%	1.92%	2.18%	2.80%	2.61%	2.77%	2.61%	3.63%	2.43%	3.93%	4.42%	4.40%	3.89%				2.79%	<-Median->	10	Yield on High  Price	EPS	33.25%
Yield on Low Price	1.69%	1.82%	2.65%	3.25%	3.48%	4.08%	3.50%	4.05%	4.57%	7.27%	5.98%	7.32%	5.61%	5.15%				4.32%	<-Median->	10	Yield on Low Price	AFFO	20.66%
Yield on Close Price	1.46%	1.53%	1.96%	2.76%	3.19%	2.64%	2.77%	3.78%	3.95%	5.13%	4.19%	5.92%	4.95%	4.24%	4.24%	4.24%		3.86%	<-Median->	10	Yield on Close Price	AEPS	41.27%
Payout Ratio EPS	16.10%	27.93%	28.08%	55.43%	-82.61%	429.63%	47.76%	71.29%	90.32%	-38.69%	37.91%	28.79%	33.25%	39.15%	38.89%	40.62%		42.83%	<-Median->	10	DPR EPS	CFPS	20.38%
DPR EPS 5 Yr Running Avg	15.79%	18.89%	22.96%	27.57%	50.80%	88.87%	88.69%	111.23%	122.94%	166.38%	100.69%	69.03%	53.27%	45.24%	35.05%	35.80%		88.78%	<-Median->	10	DPR EPS 5 Yr Running	FCF	428.86%
Payout Ratio CFPS	6.71%	8.61%	10.68%	16.48%	23.95%	34.06%	23.43%	21.57%	24.70%	62.43%	12.86%	16.04%	22.00%	20.57%	20.19%	18.02%		22.71%	<-Median->	10	DPR CF		SU
DPR CF 5 Yr Running	5.53%	6.56%	9.75%	10.72%	12.73%	16.86%	20.00%	22.80%	24.71%	27.61%	22.68%	20.34%	20.55%	19.88%	18.47%	19.21%		20.45%	<-Median->	10	DPR CF 5 Yr Running		SU
Payout Ratio CFPS WC	6.88%	7.78%	11.22%	16.26%	24.22%	32.31%	22.98%	22.43%	23.79%	43.09%	14.75%	13.89%	20.38%	20.57%	20.19%	18.02%		22.71%	<-Median->	10	DPR CF WC		SU
DPR CF WC 5 Yr Running	5.27%	6.26%	9.34%	10.35%	12.66%	16.54%	20.00%	22.74%	24.50%	26.43%	22.80%	19.48%	19.24%	18.83%	17.94%	18.35%		19.74%	<-Median->	10	DPR CF WC 5 Yr Running		SU
Median 5 Yrs	10 Yr Med	10 Yr Cl	3.41%	3.86%	5 Yr Med	5 Yr Cl	4.74%	4.95%	5 Yr Med	Payout	33.25%	22.00%	20.38%					7.89%	<-IRR #YR->	5	Dividends	46.18%	SU
* Dividends per share	10 Yr Med	and Cur.	24.21%	9.78%	5 Yr Med	and Cur.	-10.63%	-14.32%	Last Div Inc --->		$0.52	$0.55	4.81%					11.17%	<-IRR #YR->	10	Dividends	188.36%	SU
Dividends Growth 15																		16.99%	<-IRR #YR->	15	Dividends	952.50%	SU
Dividends Growth 20																		16.66%	<-IRR #YR->	20	Dividends	2081.35%	SU
Dividends Growth 25																		13.70%	<-IRR #YR->	25	Dividends	2376.47%	SU
Dividends Growth 30																		12.88%	<-IRR #YR->	27	Dividends
Dividends Growth 5								-$1.44	$0.00	$0.00	$0.00	$0.00	$2.11								Dividends Growth 5
Dividends Growth 10			-$0.73	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.11								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	$2.11								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	$2.11								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	$2.11								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	$2.11								Dividends Growth 30
Historical Dividends	Historical	High Div	7.29%	Low Div	0.85%	10 Yr High	7.31%	10 Yr Low	2.21%	Med Div	3.11%	Close Div	1.50%								Historical Dividends		SU
High/Ave/Median Values	Curr diff	Exp.	-41.84%		399%	Exp.	-42.00%		91.84%	Cheap	36.32%	Cheap	183.38%								High/Ave/Median		SU
																							SU
Future Dividend Yield					Div Yield	$0.06	earning in	5	Years	at IRR of	7.89%	Div Inc.	46.18%								Future Dividend Yield		SU
Future Dividend Yield					Div Yield	9.06%	earning in	10	Years	at IRR of	7.89%	Div Inc.	113.69%								Future Dividend Yield		SU
Future Dividend Yield					Div Yield	13.24%	earning in	15	Years	at IRR of	7.89%	Div Inc.	212.37%								Future Dividend Yield		SU
																							SU
Future Dividend Paid					Div Paid	$3.19	earning in	5	Years	at IRR of	7.89%	Div Inc.	46.18%								Future Dividend Paid		SU
Future Dividend Paid					Div Paid	$4.66	earning in	10	Years	at IRR of	7.89%	Div Inc.	113.69%								Future Dividend Paid		SU
Future Dividend Paid					Div Paid	$6.81	earning in	15	Years	at IRR of	7.89%	Div Inc.	212.37%								Future Dividend Paid		SU
																							SU
Dividend Covering Cost					Total Div	$12.76	over	5	Years	at IRR of	7.89%	Div Cov.	24.82%								Dividend Covering Cost		SU
Dividend Covering Cost					Total Div	$28.23	over	10	Years	at IRR of	7.89%	Div Cov.	54.90%								Dividend Covering Cost		SU
Dividend Covering Cost					Total Div	$50.84	over	15	Years	at IRR of	7.89%	Div Cov.	98.87%								Dividend Covering Cost		SU
Dividend* PCA to Suncor														$2.20	$2.26	$2.38			Estimates		Dividend*		PCA -->SU
Increase														4.61%	2.68%	5.35%			Estimates		Increase		PCA -->SU
Payout Ratio EPS														39.54%	40.33%	44.38%			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*	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.18	$2.18	$2.18		188.36%	<-Total Growth	10	Dividends		PCA -->SU
Increase	7.50%	16.28%	46.00%	39.73%	11.76%	1.75%	10.34%	12.50%	16.67%	-34.82%	-4.11%	79.05%	11.97%	3.56%	0.00%	0.00%		22	2	27	Years of data, Count P, N	81.48%	PCA -->SU
Average Increases 5 Year Running	28.64%	25.90%	29.71%	28.57%	24.25%	23.10%	21.92%	15.22%	10.61%	1.29%	0.12%	13.86%	13.75%	11.13%	18.09%	18.92%		14.54%	<-Median->	10	Average Incr 5 Year Running		PCA -->SU
Dividends 5 Yr Running	$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	$1.66	$1.88	$2.11		230.93%	<-Total Growth	10	Dividends 5 Yr Running		PCA -->SU
Yield H/L Price	1.20%	1.55%	2.23%	2.61%	3.11%	3.18%	3.09%	3.17%	4.05%	3.64%	4.74%	5.51%	4.93%	4.43%				3.41%	<-Median->	10	Yield H/L Price	Item	Current
Yield on High  Price	0.93%	1.35%	1.92%	2.18%	2.80%	2.61%	2.77%	2.61%	3.63%	2.43%	3.93%	4.42%	4.40%	3.89%				2.79%	<-Median->	10	Yield on High  Price	EPS	33.25%
Yield on Low Price	1.69%	1.82%	2.65%	3.25%	3.48%	4.08%	3.50%	4.05%	4.57%	7.27%	5.98%	7.32%	5.61%	5.15%				4.32%	<-Median->	10	Yield on Low Price	AFFO	20.66%
Yield on Close Price	1.46%	1.53%	1.96%	2.76%	3.19%	2.64%	2.77%	3.78%	3.95%	5.13%	4.19%	5.92%	4.95%	4.24%	4.24%	4.24%		3.86%	<-Median->	10	Yield on Close Price	AEPS	41.27%
Payout Ratio EPS	16.10%	27.93%	28.08%	55.43%	-82.61%	429.63%	47.76%	71.29%	90.32%	-38.69%	37.91%	28.79%	33.25%	39.15%	38.89%	40.62%		42.83%	<-Median->	10	DPR EPS	CFPS	20.38%
DPR EPS 5 Yr Running Avg	15.57%	18.95%	22.96%	27.57%	50.80%	88.87%	88.69%	111.23%	122.94%	166.38%	100.69%	69.03%	53.27%	45.24%	35.05%	35.80%		88.78%	<-Median->	10	DPR EPS 5 Yr Running	FCF	428.86%
Payout Ratio CFPS	6.71%	8.61%	10.68%	16.48%	23.95%	34.06%	23.43%	21.57%	24.70%	62.43%	12.86%	16.04%	22.00%	20.57%	20.19%	18.02%		22.71%	<-Median->	10	DPR CF		PCA -->SU
DPR CF 5 Yr Running	5.46%	6.58%	9.75%	10.72%	12.73%	16.86%	20.00%	22.80%	24.71%	27.61%	22.68%	20.34%	20.55%	19.88%	18.47%	19.21%		20.45%	<-Median->	10	DPR CF 5 Yr Running		PCA -->SU
Payout Ratio CFPS WC	6.88%	7.78%	11.22%	16.26%	24.22%	32.31%	22.98%	22.43%	23.79%	43.09%	14.75%	13.89%	20.38%	20.57%	20.19%	18.02%		22.71%	<-Median->	10	DPR CF WC		PCA -->SU
DPR CF WC 5 Yr Running	5.19%	6.28%	9.34%	10.35%	12.66%	16.54%	20.00%	22.74%	24.50%	26.43%	22.80%	19.48%	19.24%	18.83%	17.94%	18.35%		19.74%	<-Median->	10	DPR CF WC 5 Yr Running		PCA -->SU
Median 5 Yrs	10 Yr Med	10 Yr Cl	3.41%	3.86%	5 Yr Med	5 Yr Cl	4.74%	4.95%	5 Yr Med	Payout	33.25%	22.00%	20.38%					7.89%	<-IRR #YR->	5	Dividends	46.18%	PCA -->SU
* Dividends per share	10 Yr Med	and Cur.	24.21%	9.78%	5 Yr Med	and Cur.	-10.63%	-14.32%	Last Div Inc --->		$0.47	$0.21	-54.8%					11.17%	<-IRR #YR->	10	Dividends	188.36%	PCA -->SU
Dividends Growth 15																		16.75%	<-IRR #YR->	15	Dividends	920.61%	PCA -->SU
Dividends Growth 20																		19.23%	<-IRR #YR->	20	Dividends	3268.00%	PCA -->SU
Dividends Growth 25																		16.14%	<-IRR #YR->	25	Dividends	4110.00%	PCA -->SU
Dividends Growth 30																		16.87%	<-IRR #YR->	27	Dividends		PCA -->SU
Dividends Growth 5								-$1.44	$0.00	$0.00	$0.00	$0.00	$2.11								Dividends Growth 5		PCA -->SU
Dividends Growth 10			-$0.73	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.11								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	$2.11								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	$2.11								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	$2.11								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	$2.11								Dividends Growth 30		PCA -->SU
Historical Dividends	Historical	High Div	6.37%	Low Div	0.27%	10 Yr High	7.31%	10 Yr Low	2.21%	Med Div	1.12%	Close Div	1.02%								Historical Dividends		PCA -->SU
High/Ave/Median Values	Curr diff	Exp.	-33.44%		1470%	Exp.	-42.00%		91.84%	Cheap	278.54%	Cheap	317.09%								High/Ave/Median		PCA -->SU
Future Dividend Yield					Div Yd	6.20%	earning in	5.00	Years	at IRR of	7.89%	Div Inc.	46.18%								Future Dividend Yield		PCA -->SU
Future Dividend Yield					Div Yd	9.06%	earning in	10.00	Years	at IRR of	7.89%	Div Inc.	113.69%								Future Dividend Yield		PCA -->SU
Future Dividend Yield					Div Yd	13.24%	earning in	15.00	Years	at IRR of	7.89%	Div Inc.	212.37%								Future Dividend Yield		PCA -->SU
Future Dividend Paid					Div Paid	$3.19	earning in	5	Years	at IRR of	7.89%	Div Inc.	46.18%								Future Dividend Paid		PCA -->SU
Future Dividend Paid					Div Paid	$4.66	earning in	10	Years	at IRR of	7.89%	Div Inc.	113.69%								Future Dividend Paid		PCA -->SU
Future Dividend Paid					Div Paid	$6.81	earning in	15	Years	at IRR of	7.89%	Div Inc.	212.37%								Future Dividend Paid		PCA -->SU
Dividend Covering Cost					Total Div	$12.76	over	5	Years	at IRR of	7.89%	Div Cov.	24.82%								Dividend Covering Cost		PCA -->SU
Dividend Covering Cost					Total Div	$28.23	over	10	Years	at IRR of	7.89%	Div Cov.	54.90%								Dividend Covering Cost		PCA -->SU
Dividend Covering Cost					Total Div	$50.84	over	15	Years	at IRR of	7.89%	Div Cov.	98.87%								Dividend Covering Cost		PCA -->SU
Yield if held 5 years	1.15%	1.33%	2.31%	3.53%	3.62%	3.23%	3.98%	4.40%	4.30%	2.98%	2.88%	4.54%	4.64%	5.25%	7.25%	9.85%		3.80%	<-Median->	10	Paid Median Price		PCA -->SU
Yield if held 10 years	2.85%	3.05%	3.39%	4.17%	3.63%	3.09%	3.41%	4.56%	5.82%	3.47%	2.92%	5.84%	6.43%	5.58%	5.94%	5.98%		3.90%	<-Median->	10	Paid Median Price		PCA -->SU
Yield if held 15 years	6.08%	5.21%	9.01%	13.34%	10.16%	7.70%	7.80%	6.68%	6.86%	3.49%	2.80%	5.00%	6.67%	7.55%	6.92%	6.07%		6.77%	<-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%	9.77%	8.90%	6.95%	5.82%		13.35%	<-Median->	9	Paid Median Price		PCA -->SU
Yield if held 25 years										21.16%	14.84%	19.60%	25.97%	28.51%	19.43%	14.47%		20.38%	<-Median->	4	Paid Median Price		PCA -->SU
																							PCA -->SU
Cost covered if held 5 years	4.00%	4.89%	7.47%	10.66%	12.12%	12.67%	16.56%	18.45%	17.15%	18.14%	17.96%	17.27%	17.22%	20.02%	31.25%	47.55%		17.18%	<-Median->	10	Paid Median Price		PCA -->SU
Cost covered if held 10 years	12.91%	14.52%	14.16%	16.24%	15.98%	16.14%	19.08%	26.60%	33.86%	33.23%	30.90%	38.76%	42.32%	38.43%	43.74%	46.85%		28.75%	<-Median->	10	Paid Median Price		PCA -->SU
Cost covered if held 15 years	31.30%	27.88%	41.38%	56.50%	48.11%	43.11%	46.99%	42.20%	43.61%	37.20%	33.60%	38.10%	51.34%	62.63%	63.04%	60.21%		43.36%	<-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%	78.45%	77.55%	67.14%	61.68%		95.61%	<-Median->	9	Paid Median Price		PCA -->SU
Cost covered if held 25 years										237.46%	188.11%	157.97%	212.25%	252.80%	191.15%	156.39%		200.18%	<-Median->	4	Paid Median Price		PCA -->SU
																				Yr	Item	Tot. Growth	Per Year
Revenue Growth								$38,986	$38,989	$24,662	$39,101	$58,467	$50,746	$51,795	<-12 mths	2.07%		30.16%	<-Total Growth	5	Revenue Growth	30.16%	5.41%
AEPS Growth								$2.65	$2.80	-$1.47	$2.56	$8.34	$5.10	$5.15	<-12 mths	0.98%		92.45%	<-Total Growth	5	AEPS Growth	92.45%	13.99%
Net Income Growth								$3,293	$2,899	-$4,319	$4,119	$9,077	$8,295	$7,853	<-12 mths	-5.33%		151.90%	<-Total Growth	5	Net Income Growth	151.90%	20.29%
Cash Flow Growth								$10,580	$10,421	$2,675	$11,764	$15,680	$12,344	$14,092	<-12 mths	14.16%		16.67%	<-Total Growth	5	Cash Flow Growth	16.67%	3.13%
Dividend Growth								$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.18	<-12 mths	3.56%		46.18%	<-Total Growth	5	Dividend Growth	46.18%	7.89%
Stock Price Growth								$38.13	$42.56	$21.35	$25.03	$31.73	$42.54	$51.42	<-12 mths	20.87%		11.57%	<-Total Growth	5	Stock Price Growth	11.57%	2.21%
Revenue Growth			$40,297	$40,490	$29,680	$26,968	$32,176	$38,986	$38,989	$24,662	$39,101	$58,467	$50,746	$51,256	<-this year	1.01%		25.93%	<-Total Growth	10	Revenue Growth	25.93%	2.33%
AEPS Growth			$3.13	$3.15	$1.01	-$0.05	$1.92	$2.65	$2.80	-$1.47	$2.56	$8.34	$5.10	$5.54	<-this year	8.63%		62.94%	<-Total Growth	10	AEPS Growth	62.94%	5.00%
Net Income Growth			$3,911	$2,699	-$1,995	$434	$4,458	$3,293	$2,899	-$4,319	$4,119	$9,077	$8,295	$7,090	<-this year	-14.53%		112.09%	<-Total Growth	10	Net Income Growth	112.09%	7.81%
Cash Flow Growth			$10,100	$8,936	$6,884	$5,680	$8,966	$10,580	$10,421	$2,675	$11,764	$15,680	$12,344	$13,642	<-this year	10.52%		22.22%	<-Total Growth	10	Cash Flow Growth	22.22%	2.03%
Dividend Growth			$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$2.11	$2.20	<-this year	4.61%		188.36%	<-Total Growth	10	Dividend Growth	188.36%	11.17%
Stock Price Growth			$37.24	$36.90	$35.72	$43.90	$46.15	$38.13	$42.56	$21.35	$25.03	$31.73	$42.54	$51.42	<-this year	20.87%		14.23%	<-Total Growth	10	Stock Price Growth	14.23%	1.34%
Dividends on Shares				$27.54	$30.78	$31.32	$34.56	$38.88	$45.36	$29.57	$28.35	$50.76	$56.84	$58.86	$58.86	$58.86		$373.95	No of Years	10	Total Divs	12/31/13
Paid			$1,005.48	$996.30	$964.44	$1,185.30	$1,246.05	$1,029.51	$1,149.12	$576.45	$675.81	$856.71	$1,148.58	$1,388.34	$1,388.34	$1,388.34		$1,148.58	No of Years	10	Worth	$37.24	26.85
Total																		$1,522.53
Graham No. AEPS	$44.85	$42.65	$44.29	$45.19	$24.77	$24.66	$34.56	$40.69	$41.58	$36.75	$38.25	$74.32	$62.04	$65.51	$65.69	$69.97		40.08%	<-Total Growth	10	Graham Price AEPS		SU
Increase	50.19%	-4.90%	3.84%	2.02%	-45.18%	-0.44%	40.17%	17.73%	2.18%	-11.62%	4.09%	94.28%	-16.52%	5.58%	0.27%	6.52%		2.10%	<-Median->	10	Graham Price		SU
Price/GP Ratio Med	0.80	0.75	0.74	0.86	1.48	1.48	1.20	1.11	1.00	0.82	0.58	0.46	0.69	0.75				0.93	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio High	1.03	0.87	0.86	1.03	1.64	1.80	1.34	1.36	1.11	1.23	0.70	0.57	0.77	0.86				1.17	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio Low	0.57	0.64	0.62	0.69	1.32	1.15	1.06	0.87	0.88	0.41	0.46	0.35	0.60	0.65				0.78	<-Median->	10	Price/GP Ratio		SU
Price/GP Ratio Close	0.66	0.77	0.84	0.82	1.44	1.78	1.34	0.94	1.02	0.58	0.65	0.43	0.69	0.78	0.78	0.73		0.88	<-Median->	10	Price/GP Ratio		SU
Prem/Disc Close	-34.50%	-23.31%	-15.92%	-18.34%	44.21%	78.03%	33.52%	-6.30%	2.35%	-41.90%	-34.57%	-57.31%	-31.44%	-21.51%	-21.72%	-26.51%		-12.32%	<-Median->	10	Graham Price		SU
Graham No. EPS	$38.58	$32.21	$40.37	$34.54	$40.35	$12.75	$40.84	$35.53	$33.89	$38.23	$39.79	$65.76	$69.12	$65.68	$65.90	$64.48		71.23%	<-Total Growth	10	Graham Price EPS		PCA -->SU
Increase	11.45%	-16.51%	25.35%	-14.45%	16.83%	-68.40%	220.30%	-13.00%	-4.61%	12.79%	4.09%	65.27%	5.11%	-4.98%	0.33%	-2.15%		4.60%	<-Median->	10	Graham Price		PCA -->SU
Price/GP Ratio Med	0.93	1.00	0.81	1.13	0.91	2.86	1.01	1.28	1.22	0.79	0.56	0.52	0.62	0.75				0.96	<-Median->	10	Price/GP Ratio		PCA -->SU
Price/GP Ratio High	1.20	1.15	0.94	1.35	1.01	3.49	1.13	1.55	1.36	1.18	0.67	0.65	0.69	0.85				1.16	<-Median->	10	Price/GP Ratio		PCA -->SU
Price/GP Ratio Low	0.66	0.85	0.68	0.91	0.81	2.23	0.89	1.00	1.08	0.39	0.44	0.39	0.54	0.64				0.85	<-Median->	10	Price/GP Ratio		PCA -->SU
Price/GP Ratio Close	0.76	1.02	0.92	1.07	0.89	3.44	1.13	1.07	1.26	0.56	0.63	0.48	0.62	0.78	0.78	0.80		0.98	<-Median->	10	Price/GP Ratio		PCA -->SU
Prem/Disc Close	-23.84%	1.57%	-7.75%	6.85%	-11.47%	244.32%	13.01%	7.32%	25.58%	-44.15%	-37.10%	-51.75%	-38.46%	-21.71%	-21.97%	-20.25%		-2.31%	<-Median->	10	Graham Price		PCA -->SU
Pre-split '05
Pre-merger '09
Price Close Suncor	$29.38	$32.71	$37.24	$36.90	$35.72	$43.90	$46.15	$38.13	$42.56	$21.35	$25.03	$31.73	$42.54	$51.42	$51.42	$51.42		14.23%	<-Total Growth	10	Stock Price	Suncor	SU
Increase	-23.25%	11.33%	13.85%	-0.91%	-3.20%	22.90%	5.13%	-17.38%	11.62%	-49.84%	17.24%	26.77%	34.07%	20.87%	0.00%	0.00%		23.42	<-Median->	10	CAPE (10 Yr P/E)		SU
P/E	11.00	18.27	14.32	20.05	-25.88	162.59	17.22	18.88	22.88	-7.54	9.04	4.86	6.72	9.23	9.17	9.58		2.21%	<-IRR #YR->	5	Stock Price	11.57%	SU
Trailing P/E	12.94	12.25	20.80	14.19	19.41	-31.81	170.93	14.23	21.07	11.48	-8.84	11.45	6.51	8.12	9.23	9.17		1.34%	<-IRR #YR->	10	Stock Price	14.23%	SU
CAPE (10 Yr P/E)								23.91	22.92	31.60	30.95	21.93	18.12	15.89	12.80	11.19		6.10%	<-IRR #YR->	5	Price & Dividend	32.05%	SU
Median 10, 5 Yrs		D.  per yr	3.44%	3.88%	% Tot Ret	71.95%	63.70%		Price Inc	17.24%	P/E:	13.13	6.72					4.78%	<-IRR #YR->	10	Price & Dividend	51.42%	SU
Price 15		D.  per yr	3.13%		% Tot Ret	43.97%						CAPE Diff	-32.13%					3.99%	<-IRR #YR->	15	Stock Price	79.95%	SU
Price  20		D.  per yr	2.62%		% Tot Ret	34.58%												4.96%	<-IRR #YR->	20	Stock Price	163.41%	SU
Price  25		D.  per yr	2.93%		% Tot Ret	25.65%												8.50%	<-IRR #YR->	25	Stock Price	669.26%	SU
Price  30		D.  per yr	3.42%		% Tot Ret	24.74%												10.39%	<-IRR #YR->	28	Stock Price		SU
Price & Dividend 15																		7.13%	<-IRR #YR->	15	Price & Dividend	148.52%	SU
Price & Dividend 20																		7.58%	<-IRR #YR->	20	Price & Dividend	268.58%	SU
Price & Dividend 25																		11.44%	<-IRR #YR->	25	Price & Dividend	9.843128	SU
Price & Dividend 30																		13.81%	<-IRR #YR->	28	Price & Dividend		SU
Price  5								-$38.13	$0.00	$0.00	$0.00	$0.00	$42.54								Price  5
Price 10			-$37.24	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$42.54								Price 10
Price & Dividend 5								-$38.13	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 5
Price & Dividend 10			-$37.24	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								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	$42.54								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	$42.54								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	$42.54								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	$42.54								Price  30
Price & Dividend 15	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 15
Price & Dividend 20	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 20
Price & Dividend 25	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 25
Price & Dividend 30	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 30
Price H/L Median Suncor	$35.91	$32.19	$32.73	$39.06	$36.70	$36.44	$41.38	$45.37	$41.50	$30.06	$22.14	$34.10	$42.67	$49.17				30.37%	<-Total Growth	10	Stock Price
Increase	13.93%	-10.37%	1.69%	19.34%	-6.05%	-0.71%	13.56%	9.64%	-8.52%	-27.57%	-26.36%	54.03%	25.15%	15.22%				2.69%	<-IRR #YR->	10	Stock Price	30.37%	SU
P/E	13.45	17.98	12.59	21.23	-26.59	134.94	15.44	22.46	22.31	-10.62	7.99	5.22	6.74	8.83				-1.22%	<-IRR #YR->	5	Stock Price	-5.94%	SU
Trailing P/E	15.82	12.05	18.28	15.02	19.94	-26.40	153.24	16.93	20.54	16.16	-7.82	12.31	6.53	7.77				6.37%	<-IRR #YR->	10	Price & Dividend	153.25%	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	13.38				2.29%	<-IRR #YR->	5	Price & Dividend	58.73%	SU
P/E on Run. 10 yr Ave								28.88	24.97	26.09	19.05	20.84	21.24	20.64				13.89	P/E Ratio		Historical Median		SU
Median 10, 5 Yrs		D.  per yr	3.68%	3.51%	% Tot Ret	57.79%	153.11%		Price Inc	-8.52%	P/E:	11.71	6.74						Count	14	Years of data
			-$32.73	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$42.67
								-$45.37	$0.00	$0.00	$0.00	$0.00	$42.67
			-$32.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.78
								-$45.37	$1.68	$1.10	$1.05	$1.88	$44.78
High Months Suncor	Mar	Feb	Nov	Jun	Apr	Dec	Nov	Jul	Mar	Jan	Nov	Jun	Mar	May
Pre-split '05
Pre-merger '09
Price High	$46.39	$36.97	$37.96	$46.75	$40.67	$44.44	$46.22	$55.20	$46.23	$45.05	$26.72	$42.49	$47.83	$56.03				26.00%	<-Total Growth	10	Stock Price		SU
Increase	18.19%	-20.31%	2.68%	23.16%	-13.01%	9.27%	4.01%	19.43%	-16.25%	-2.55%	-40.69%	59.02%	12.57%	17.14%				2.34%	<-IRR #YR->	10	Stock Price	26.00%	SU
P/E	17.37	20.65	14.60	25.41	-29.47	164.59	17.25	27.33	24.85	-15.92	9.65	6.51	7.56	10.06				-2.83%	<-IRR #YR->	5	Stock Price	-13.35%	SU
Trailing P/E	20.44	13.85	21.21	17.98	22.10	-32.20	171.19	20.60	22.89	24.22	-9.44	15.34	7.32	8.85				17.29	P/E Ratio		Historical Median		SU
Median 10, 5 Yrs									Price Inc	-2.55%	P/E:	13.45	7.56					26.94	P/E Ratio		Historical High		SU
			-$37.96	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.83
								-$55.20	$0.00	$0.00	$0.00	$0.00	$47.83
Low Months Suncor	Oct	May	Apr	Dec	Jul	Jan	Jul	Dec	Jun	Mar	Aug	Jan	Jun	Jan
Pre-split '05
Pre-merger '09
Price Low	$25.43	$27.40	$27.50	$31.37	$32.72	$28.43	$36.53	$35.53	$36.77	$15.07	$17.55	$25.70	$37.51	$42.30				36.40%	<-Total Growth	10	Stock Price		SU
Increase	6.90%	7.75%	0.36%	14.07%	4.30%	-13.11%	28.49%	-2.74%	3.49%	-59.02%	16.46%	46.44%	45.95%	12.77%				3.15%	<-IRR #YR->	10	Stock Price	36.40%	SU
P/E	9.52	15.31	10.58	17.05	-23.71	105.30	13.63	17.59	19.77	-5.33	6.34	3.94	5.93	7.60				1.09%	<-IRR #YR->	5	Stock Price	5.57%	SU
Trailing P/E	11.20	10.26	15.36	12.07	17.78	-20.60	135.30	13.26	18.20	8.10	-6.20	9.28	5.74	6.68				10.58	P/E Ratio		Historical Median		SU
Median 10, 5 Yrs									Price Inc	16.46%	P/E:	9.98	5.93					4.33	P/E Ratio		Historical Low		SU
			-$27.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37.51
								-$35.53	$0.00	$0.00	$0.00	$0.00	$37.51
Price Close PCA to Suncor	$29.38	$32.71	$37.24	$36.90	$35.72	$43.90	$46.15	$38.13	$42.56	$21.35	$25.03	$31.73	$42.54	$51.42	$51.42	$51.42		14.23%	<-Total Growth	10	Stock Price	PCA to Sun	PCA -->SU
Increase	-23.25%	11.33%	13.85%	-0.91%	-3.20%	22.90%	5.13%	-17.38%	11.62%	-49.84%	17.24%	26.77%	34.07%	20.87%	0.00%	0.00%		22.87	<-Median->	10	CAPE (10 Yr P/E)		PCA -->SU
P/E	11.00	18.27	14.32	20.05	-25.88	162.59	17.22	18.88	22.88	-7.54	9.04	4.86	6.72	9.23	9.17	9.58		2.21%	<-IRR #YR->	5	Stock Price	11.57%	PCA -->SU
Trailing P/E	12.94	12.25	20.80	14.19	19.41	-31.81	170.93	14.23	21.07	11.48	-8.84	11.45	6.51	8.12	9.23	9.17		1.34%	<-IRR #YR->	10	Stock Price	14.23%	PCA -->SU
CAPE (10 Yr P/E)	21.24	20.45	19.21	19.07	22.02	24.01	22.83	23.91	22.92	31.60	30.95	21.93	18.12	15.89	12.80	11.19		6.10%	<-IRR #YR->	5	Price & Dividend	32.05%	PCA -->SU
Median 10, 5 Yrs		D.  per yr	3.44%	3.88%	% Tot Ret	71.95%	63.70%		Price Inc	17.24%	P/E:	13.13	6.72					4.78%	<-IRR #YR->	10	Price & Dividend	51.42%	PCA -->SU
Price 15		D.  per yr	3.32%		% Tot Ret	40.59%						CAPE Diff	-30.53%					4.86%	<-IRR #YR->	15	Stock Price	103.78%	PCA -->SU
Price  20		D.  per yr	2.21%		% Tot Ret	45.01%												2.70%	<-IRR #YR->	20	Stock Price	70.40%	PCA -->SU
Price  25		D.  per yr	2.66%		% Tot Ret	25.19%												7.91%	<-IRR #YR->	25	Stock Price	570.17%	PCA -->SU
Price  30		D.  per yr	2.27%		% Tot Ret	24.00%												7.18%	<-IRR #YR->	28	Stock Price		PCA -->SU
Price & Dividend 15																		8.18%	<-IRR #YR->	15	Price & Dividend	181.44%	PCA -->SU
Price & Dividend 20																		4.91%	<-IRR #YR->	20	Price & Dividend	138.10%	PCA -->SU
Price & Dividend 25																		10.57%	<-IRR #YR->	25	Price & Dividend	8.411938	PCA -->SU
Price & Dividend 30																		9.45%	<-IRR #YR->	28	Price & Dividend		PCA -->SU
Price  5								-$38.13	$0.00	$0.00	$0.00	$0.00	$42.54								Price  5
Price 10			-$37.24	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$42.54								Price 10
Price & Dividend 5								-$38.13	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 5
Price & Dividend 10			-$37.24	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								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	$42.54								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	$42.54								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	$42.54								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	$42.54								Price  30
Price & Dividend 15	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 15
Price & Dividend 20	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 20
Price & Dividend 25	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 25
Price & Dividend 30	$0.43	$0.50	$0.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.65								Price & Dividend 30
Price H/L Median	$35.91	$32.19	$32.73	$39.06	$36.70	$36.44	$41.38	$45.37	$41.50	$30.06	$22.14	$34.10	$42.67	$49.17				30.37%	<-Total Growth	10	Stock Price		PCA -->SU
Increase	13.93%	-10.37%	1.69%	19.34%	-6.05%	-0.71%	13.56%	9.64%	-8.52%	-27.57%	-26.36%	54.03%	25.15%	15.22%				2.69%	<-IRR #YR->	10	Stock Price	30.37%	PCA -->SU
P/E	13.45	17.98	12.59	21.23	-26.59	134.94	15.44	22.46	22.31	-10.62	7.99	5.22	6.74	8.83				-1.22%	<-IRR #YR->	5	Stock Price	-5.94%	PCA -->SU
Trailing P/E	15.82	12.05	18.28	15.02	19.94	-26.40	153.24	16.93	20.54	16.16	-7.82	12.31	6.53	7.77				6.37%	<-IRR #YR->	10	Price & Dividend	72.69%	PCA -->SU
P/E on Run. 5 yr Ave	18.65	16.61	15.92	17.48	24.40	35.58	34.42	41.77	38.07	37.58	17.03	16.47	14.55	13.38				2.29%	<-IRR #YR->	5	Price & Dividend	11.28%	PCA -->SU
P/E on Run. 10 yr Ave	25.07	20.72	19.06	21.71	23.61	24.71	26.35	28.88	24.97	26.09	19.05	20.84	21.24	20.64				22.31	P/E Ratio		Historical Median		PCA -->SU
Median 10, 5 Yrs		D.  per yr	3.68%	3.51%	% Tot Ret	57.79%	153.11%		Price Inc	-8.52%	P/E:	11.71	6.74						Count	28	Years of data		PCA -->SU
			-$32.73	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$42.67
								-$45.37	$0.00	$0.00	$0.00	$0.00	$42.67
			-$32.73	$1.02	$1.14	$1.16	$1.28	$1.44	$1.68	$1.10	$1.05	$1.88	$44.78
								-$45.37	$1.68	$1.10	$1.05	$1.88	$44.78
High Months	Mar	Feb	Nov	Jun	Apr	Dec	Nov	Jul	Mar	Jan	Nov	Jun	Mar	May
Pre-split '05
Pre-merger '09
Price High	$46.39	$36.97	$37.96	$46.75	$40.67	$44.44	$46.22	$55.20	$46.23	$45.05	$26.72	$42.49	$47.83	$56.03				26.00%	<-Total Growth	10	Stock Price		PCA -->SU
Increase	18.19%	-20.31%	2.68%	23.16%	-13.01%	9.27%	4.01%	19.43%	-16.25%	-2.55%	-40.69%	59.02%	12.57%	17.14%				2.34%	<-IRR #YR->	10	Stock Price	26.00%	PCA -->SU
P/E	17.37	20.65	14.60	25.41	-29.47	164.59	17.25	27.33	24.85	-15.92	1494.08%	-245.05%	-78.71%	36.41%				-2.83%	<-IRR #YR->	5	Stock Price	-13.35%	PCA -->SU
Trailing P/E	20.44	13.85	21.21	17.98	22.10	-32.20	171.19	20.60	22.89	24.22	-193.86%	-116.40%	-67.88%	-146.27%				26.49	P/E Ratio		Historical Median		PCA -->SU
Median 10, 5 Yrs									Price Inc	-2.55%	P/E:	16.09	-0.79					49.45	P/E Ratio		Historical High		PCA -->SU
			-$37.96	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.83
								-$55.20	$0.00	$0.00	$0.00	$0.00	$47.83
Low Months	Oct	May	Apr	Dec	Jul	Jan	Jul	Dec	Jun	Mar	Aug	Jan	Jun	Jan									PCA -->SU
Pre-split '05
Pre-merger '09
Price Low	$25.43	$27.40	$27.50	$31.37	$32.72	$28.43	$36.53	$35.53	$36.77	$15.07	$17.55	$25.70	$37.51	$42.30				36.40%	<-Total Growth	10	Stock Price		PCA -->SU
Increase	6.90%	7.75%	0.36%	14.07%	4.30%	-13.11%	28.49%	-2.74%	3.49%	-59.02%	16.46%	46.44%	45.95%	12.77%				3.15%	<-IRR #YR->	10	Stock Price	36.40%	PCA -->SU
P/E	9.52	15.31	10.58	17.05	-23.71	105.30	13.63	17.59	19.77	-5.33	6.34	3.94	5.93	7.60				1.09%	<-IRR #YR->	5	Stock Price	5.57%	PCA -->SU
Trailing P/E	11.20	10.26	15.36	12.07	17.78	-20.60	135.30	13.26	18.20	8.10	-6.20	9.28	5.74	6.68				17.59	P/E Ratio		Historical Median		PCA -->SU
Median 10, 5 Yrs									Price Inc	16.46%	P/E:	9.98	5.93					8.10	P/E Ratio		Historical Low		PCA -->SU
			-$27.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37.51
								-$35.53	$0.00	$0.00	$0.00	$0.00	$37.51
														$699	<-12 mths	9.05%
Free Funds Flow Company								$4,432	$4,914	-$228	$5,702	$13,114	$7,497
Change									10.88%	-104.64%	2600.88%	129.99%	-42.83%
Free Cash Flow	-$3,138	$1,902	$3,323	$1,975	$217	-$902	$2,415	$5,174	$4,863	-$1,251	$7,209	$10,560	$641	$6,897	$7,375	$7,273		-80.71%	<-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%	-93.93%	975.98%	6.93%	-1.38%		-34.14%	<-IRR #YR->	5	Free Cash Flow MS	-87.61%	SU
FCF/CF from Op Ratio	-0.31	0.22	0.33	0.22	0.03	-0.16	0.27	0.49	0.47	-0.47	0.61	0.67	0.05	0.51	0.53	0.47		-15.17%	<-IRR #YR->	10	Free Cash Flow MS	-80.71%	SU
Dividends paid	$664	$756	$1,095	$1,490	$1,648	$1,877	$2,124	$2,333	$2,614	$1,670	$2,614	$2,596	$2,749	$2,806	$2,806	$2,806		151.05%	<-Total Growth	10	Dividends paid		SU
Percentage paid					759.45%	-208.09%	87.95%	45.09%	53.75%	-133.49%	36.26%	24.58%	428.86%	40.68%	38.04%	38.58%		$0.45	<-Median->	9	Percentage paid		SU
5 Year Coverage									90.05%	103.10%	61.68%	44.54%	55.59%	51.69%	41.52%	42.03%					5 Year Covrage		SU
Dividend Coverage Ratio					0.13	-0.48	1.14	2.22	1.86	-0.75	2.76	4.07	0.23	2.46	2.63	2.59		1.14	<-Median->	9	Dividend Coverage Ratio		SU
5 Year of Coverage									1.11	0.97	1.62	2.25	1.80	1.93	2.41	2.38					5 Year of Coverage		SU
								-$5,174	$0	$0	$0	$0	$641
			-$3,323	$0	$0	$0	$0	$0	$0	$0	$0	$0	$641
Market Cap	$45,785	$49,819	$55,052	$53,288	$51,652	$73,221	$75,731	$60,416	$65,197	$32,562	$36,075	$42,438	$54,881	$66,178	$66,178	$66,178		-0.31%	<-Total Growth	10	Market Cap		PCA -->SU
Pre-split '05
Pre-merger '09
Pre-merger '09
Diluted # of Shares in Million	1,582	1,549	1,502	1,465	1,447	1,612	1,665	1,629	1,561	1,526	1,489	1,390	1,310	1,331				-12.78%	<-Total Growth	10	Diluted		PCA -->SU
Change	0.51%	-2.09%	-3.03%	-2.46%	-1.23%	11.40%	3.29%	-2.16%	-4.17%	-2.24%	-2.42%	-6.65%	-5.76%	1.60%				-2.33%	<-Median->	10	Change		PCA -->SU
Difference Diluted/Basic	-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%	-0.2%							Difference Diluted/Basic		PCA -->SU
Pre-split '05
Pre-merger '09
Pre-merger '09
Basic # of Shares in Millions	1,571	1,545	1,501	1,462	1,446	1,610	1,661	1,623	1,559	1,526	1,489	1,387	1,308	1,329				-12.86%	<-Total Growth	10	Basic	used in	PCA -->SU
Change	0.58%	-1.65%	-2.85%	-2.60%	-1.09%	11.34%	3.17%	-2.29%	-3.94%	-2.12%	-2.42%	-6.85%	-5.70%	1.61%				-2.36%	<-Median->	10	Change	CFPS	PCA -->SU
Difference Basic/Outstanding	-0.8%	-1.4%	-1.5%	-1.2%	0.0%	3.6%	-1.2%	-2.4%	-1.7%	-0.1%	-3.2%	-3.6%	-1.4%	-3.2%				-1.30%	<-Median->	10	Difference Basic/Outstanding		PCA -->SU
Pre-split 2008
# of Shares in M in SU																					Share Capital		SU
Increase																							SU
														$14,092	<-12 mths	14.16%
Pre-split '05
Pre-merger '09																					Suncor
Pre-merger '09																					PCA. Plus 1.28
# of Share in Millions	1558.36	1523.06	1478.32	1444.12	1446.01	1667.91	1640.98	1584.48	1531.87	1525.15	1441.25	1337.47	1290.10	1287.01	1287.01	1287.01		-1.35%	<-IRR #YR->	10	Shares	-12.73%	Outstanding Shares
Change	-0.46%	-2.27%	-2.94%	-2.31%	0.13%	15.35%	-1.61%	-3.44%	-3.32%	-0.44%	-5.50%	-7.20%	-3.54%	-0.24%	0.00%	0.00%		-4.03%	<-IRR #YR->	5	Shares	-18.58%	First part of doc
CF fr Op $M PCA
Cash Flow from Operations $M	$9,988	$8,846	$10,100	$8,936	$6,884	$5,680	$8,966	$10,580	$10,421	$2,675	$11,764	$15,680	$12,344	$13,642	$13,900	$15,573		22.22%	<-Total Growth	10	Cash Flow		See Changes in Equity
Increase	82.06%	-11.43%	14.18%	-11.52%	-22.96%	-17.49%	57.85%	18.00%	-1.50%	-74.33%	339.78%	33.29%	-21.28%	10.52%	1.89%	12.04%			S.O.		DRIP, Buy Backs		last column
5 year Running Average	$8,540	$8,640	$7,399	$8,671	$8,951	$8,089	$8,113	$8,209	$8,506	$7,664	$8,881	$10,224	$10,577	$11,221	$13,466	$14,228		42.95%	<-Total Growth	10	CF 5 Yr Running		PCA -->SU
CFPS	$6.41	$5.81	$6.83	$6.19	$4.76	$3.41	$5.46	$6.68	$6.80	$1.75	$8.16	$11.72	$9.57	$10.60	$10.80	$12.10		40.05%	<-Total Growth	10	Cash Flow per Share		PCA -->SU
Increase	82.90%	-9.38%	17.63%	-9.43%	-23.06%	-28.47%	60.44%	22.21%	1.88%	-74.22%	365.38%	43.63%	-18.38%	10.78%	1.89%	12.04%		2.03%	<-IRR #YR->	10	Cash Flow	22.22%	PCA -->SU
5 year Running Average	$5.49	$5.58	$4.84	$5.75	$6.00	$5.40	$5.33	$5.30	$5.42	$4.82	$5.77	$7.02	$7.60	$8.36	$10.17	$10.96		3.13%	<-IRR #YR->	5	Cash Flow	16.67%	PCA -->SU
Non-Cash CF PCA																							PCA -->SU
P/CF on Med Price	5.60	5.54	4.79	6.31	7.71	10.70	7.57	6.79	6.10	17.14	2.71	2.91	4.46	4.64	0.00	0.00		3.43%	<-IRR #YR->	10	Cash Flow per Share	40.05%	PCA -->SU
P/CF on Closing Price	4.58	5.63	5.45	5.96	7.50	12.89	8.45	5.71	6.26	12.17	3.07	2.71	4.45	4.85	4.76	4.25		7.46%	<-IRR #YR->	5	Cash Flow per Share	43.30%	PCA -->SU
															-25.98%	Diff M/C		4.62%	<-IRR #YR->	10	CFPS 5 yr Running	57.04%	PCA -->SU
														$13,492	<-12 mths	1.25%							PCA -->SU
Excl.Working Capital CF	-$242	$944	-$482	$122	-$78	$308	$173	-$408	$397	$1,201	-$1,507	$2,421	$981	$0	$0	$0		7.49%	<-IRR #YR->	5	CFPS 5 yr Running	43.46%	PCA -->SU
CF fr Op $M WC	$9,746	$9,790	$9,618	$9,058	$6,806	$5,988	$9,139	$10,172	$10,818	$3,876	$10,257	$18,101	$13,325	$13,642	$13,900	$15,573		38.54%	<-Total Growth	10	Cash Flow less WC		PCA -->SU
Increase	45.12%	0.45%	-1.76%	-5.82%	-24.86%	-12.02%	52.62%	11.30%	6.35%	-64.17%	164.63%	76.47%	-26.39%	2.38%	1.89%	12.04%		3.31%	<-IRR #YR->	10	Cash Flow less WC	38.54%	PCA -->SU
5 year Running Average	$8,975	$9,052	$7,736	$8,986	$9,004	$8,252	$8,122	$8,233	$8,585	$7,999	$8,852	$10,645	$11,275	$11,840	$13,845	$14,908		5.55%	<-IRR #YR->	5	Cash Flow less WC	31.00%	PCA -->SU
CFPS Excl. WC	$6.25	$6.43	$6.51	$6.27	$4.71	$3.59	$5.57	$6.42	$7.06	$2.54	$7.12	$13.53	$10.33	$10.60	$10.80	$12.10		3.84%	<-IRR #YR->	10	CF less WC 5 Yr Run	45.74%	PCA -->SU
Increase	45.78%	2.78%	1.22%	-3.59%	-24.96%	-23.72%	55.13%	15.27%	10.00%	-64.01%	180.03%	90.17%	-23.68%	2.63%	1.89%	12.04%		6.49%	<-IRR #YR->	5	CF less WC 5 Yr Run	36.96%	PCA -->SU
5 year Running Average	$5.77	$5.84	$5.06	$5.95	$6.03	$5.50	$5.33	$5.31	$5.47	$5.04	$5.74	$7.33	$8.12	$8.82	$10.48	$11.47		4.73%	<-IRR #YR->	10	CFPS - Less WC	58.75%	PCA -->SU
P/CF on Med Price	5.74	5.01	5.03	6.23	7.80	10.15	7.43	7.07	5.88	11.83	3.11	2.52	4.13	4.64	0.00	0.00		9.98%	<-IRR #YR->	5	CFPS - Less WC	60.89%	PCA -->SU
P/CF on Closing Price	4.70	5.09	5.72	5.88	7.59	12.23	8.29	5.94	6.03	8.40	3.52	2.34	4.12	4.9	4.8	4.2		4.85%	<-IRR #YR->	10	CFPS 5 yr Running	60.53%	PCA -->SU
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	6.55	5 yr	4.46	P/CF Med	10 yr	6.65	5 yr	4.13		-27.02%	Diff M/C		8.85%	<-IRR #YR->	5	CFPS 5 yr Running	52.81%	PCA -->SU
Non-Cash WC chge
current port pro when			-$1,478	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,290								Shares
possitive								-$1,584	$0	$0	$0	$0	$1,290								Shares
			-$10,100	$0	$0	$0	$0	$0	$0	$0	$0	$0	$12,344								Cash Flow
								-$10,580	$0	$0	$0	$0	$12,344								Cash Flow
			-$6.83	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.57								Cash Flow per Share
								-$6.68	$0.00	$0.00	$0.00	$0.00	$9.57								Cash Flow per Share
			-$4.84	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.60								CFPS 5 yr Running
								-$5.30	$0.00	$0.00	$0.00	$0.00	$7.60								CFPS 5 yr Running
			-$9,618	$0	$0	$0	$0	$0	$0	$0	$0	$0	$13,325								Cash Flow less WC
								-$10,172	$0	$0	$0	$0	$13,325								Cash Flow less WC
			-$7,736	$0	$0	$0	$0	$0	$0	$0	$0	$0	$11,275								CF less WC 5 Yr Run
								-$8,233	$0	$0	$0	$0	$11,275								CF less WC 5 Yr Run
			-$6.51	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.33								CFPS - Less WC
								-$6.42	$0.00	$0.00	$0.00	$0.00	$10.33								CFPS - Less WC
			-$5.06	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.12								CFPS 5 yr Running
								-$5.31	$0.00	$0.00	$0.00	$0.00	$8.12								CFPS 5 yr Running
(Increase) decrease in non-cash working capital					$78	-$308	-$173	$408	-$397	-$1,201	$1,507	-$2,421	-$981
Sum			$0	$0	$78	-$308	-$173	$408	-$397	-$1,201	$1,507	-$2,421	-$981
Google -->TD 2017			$482.00	-$122.00	$78	-$308	-$173	$408	-$397	-$1,201	$1,507	-$2,421	-$981
Difference					$0	$0	$0	$0	$0	$0	$0	$0	$0
OPM	25.10%	22.91%	25.06%	22.07%	23.19%	21.06%	27.87%	27.14%	26.73%	10.85%	30.09%	26.82%	24.33%	26.62%				-2.95%	<-Total Growth	10	OPM		PCA -->SU
Increase	57.13%	-8.74%	9.41%	-11.95%	5.09%	-9.19%	32.30%	-2.61%	-1.51%	-59.42%	177.38%	-10.86%	-9.30%	9.42%					Should increase		or be stable.		PCA -->SU
Diff from Ave	-1.7%	-10.3%	-1.8%	-13.5%	-9.1%	-17.5%	9.2%	6.3%	4.7%	-57.5%	17.9%	5.1%	-4.7%	4.3%				0.00	<-Median->	10	OPM		PCA -->SU
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	25.53%	5 Yrs	26.73%					should be	zero, it is a		check on calculations		PCA -->SU
														$17,912	<-12 mths	-2.07%
EBITDA									$13,530	$4,425	$12,675	$23,113	$18,291	$16,534	$16,471	$16,084							SU
Change										-67.29%	186.44%	82.35%	-20.86%	-9.61%	-0.38%	-2.35%							SU
Margin									34.70%	17.94%	32.42%	39.53%	36.04%	32.26%	31.82%	32.95%							SU
Long Term Debt Suncor	$10,004	$9,938	$10,203	$12,489	$14,486	$16,157	$13,372	$13,890	$12,844	$13,812	$13,989	$9,800	$11,087	$11,295				8.66%	<-Total Growth	10	Debt		SU
Change	1.78%	-0.66%	2.67%	22.41%	15.99%	11.54%	-17.24%	3.87%	-7.53%	7.54%	1.28%	-29.94%	13.13%	1.88%				5.71%	<-Median->	10	Change		SU
Debt/Market Cap Ratio	0.22	0.20	0.19	0.23	0.28	0.22	0.18	0.23	0.20	0.42	0.39	0.23	0.20	0.17				0.23	<-Median->	10	Debt/Market Cap Ratio		SU
Assets/Current Liab Ratio	7.25	7.98	7.38	9.54	10.86	10.93	9.36	8.69	8.49	8.02	8.05	6.58	9.23	9.09				8.96	<-Median->	10	Assets/Current Liabilities		SU
Debt to Cash Flow (Years)	1.00	1.12	1.01	1.40	2.10	2.84	1.49	1.31	1.23	5.16	1.19	0.63	0.90	0.83				1.36	<-Median->	10	Debt to Cash Flow (Years)		SU
Intangibles Suncor	$213	$204	$192	$183	$179	$175	$169	$169	$166	$436	$631	$694	$636					231.25%	<-Total Growth	10	Intangibles		SU
Goodwill	$2,926	$2,924	$2,900	$2,900	$2,900	$2,900	$2,892	$2,892	$2,892	$2,892	$2,892	$2,892	$2,892					-0.28%	<-Total Growth	10	Goodwill		SU
Total	$3,139	$3,128	$3,092	$3,083	$3,079	$3,075	$3,061	$3,061	$3,058	$3,328	$3,523	$3,586	$3,528	$3,510				14.10%	<-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%	-1.62%	-0.51%				-0.11%	<-Median->	10	Change		SU
Intangible/Market Cap Ratio	0.07	0.06	0.06	0.06	0.06	0.04	0.04	0.05	0.05	0.10	0.10	0.08	0.06	0.05				0.06	<-Median->	10	Intangible/Market Cap Ratio		SU
Current Assets PCA to Suncor	$14,124	$14,179	$14,694	$13,916	$10,428	$11,019	$9,577	$8,700	$9,906	$9,386	$10,977	$14,536	$13,809	$14,870				-6.41%	<-Total Growth	10	Current Assets		PCA -->SU
Current Liabilities	$10,310	$9,582	$10,606	$8,354	$7,136	$8,117	$9,557	$10,309	$10,537	$10,549	$10,399	$12,869	$9,597	$9,816				-10.51%	<-Total Growth	10	Current Liabilities		PCA -->SU
Liquidity Ratio	1.37	1.48	1.39	1.67	1.46	1.36	1.00	0.84	0.94	0.89	1.06	1.13	1.44	1.51				1.09	<-Median->	10	Ratio		PCA -->SU
Liq. with CF aft div	2.27	2.32	2.24	2.56	2.20	1.82	1.72	1.65	1.68	0.99	2.04	2.15	2.44	2.62				2.04	<-Median->	5	Ratio		PCA -->SU
Liq. CF re  Inv+Div	1.57	1.37	1.38	1.40	1.13	0.94	1.13	1.00	1.14	0.69	1.48	1.57	1.46	2.62				1.46	<-Median->	5	Ratio		PCA -->SU
Assets PCA to Suncor	$74,777	$76,449	$78,315	$79,671	$77,527	$88,702	$89,494	$89,579	$89,435	$84,616	$83,739	$84,618	$88,539	$89,228				13.05%	<-Total Growth	10	Assets		PCA -->SU
Liabilities	$36,177	$37,226	$37,135	$38,068	$38,488	$44,072	$44,111	$45,574	$47,393	$48,859	$47,125	$45,251	$45,260	$44,920				21.88%	<-Total Growth	10	Liabilities		PCA -->SU
Debt Ratio	2.07	2.05	2.11	2.09	2.01	2.01	2.03	1.97	1.89	1.73	1.78	1.87	1.96	1.99				1.96	<-Median->	10	Ratio		PCA -->SU
Estimates BVPS														$35.90	$37.80	$39.60			Estimates		Estimates BVPS
Estimate Book Value														$46,204	$48,649	$50,966			Estimates		Estimate Book Value
P/B Ratio (Close)														1.43	1.36	1.30			Estimates		P/B Ratio (Close)
Difference from 10 year median															5.51%	Diff M/C			Estimates		Difference from 10 yr med.
Book Value PCA to Suncor	$38,600	$39,223	$41,180	$41,603	$39,039	$44,630	$45,383	$44,005	$42,042	$35,757	$36,614	$39,367	$43,279	$44,308	$44,308	$44,308		5.10%	<-Total Growth	10	Book Value		PCA -->SU
orig. BV per share																							PCA -->SU
Book Value per share	$24.77	$25.75	$27.86	$28.81	$27.00	$26.76	$27.66	$27.77	$27.44	$23.44	$25.40	$29.43	$33.55	$34.43	$34.43	$34.43		20.43%	<-Total Growth	10	Book Value per Share		PCA -->SU
Change	5.60%	3.97%	8.17%	3.42%	-6.29%	-0.89%	3.36%	0.42%	-1.18%	-14.57%	8.36%	15.86%	13.97%	2.62%	0.00%	0.00%		6.99%	P/B Ratio		Current/Historical Median		PCA -->SU
P/B Ratio (Median)	1.45	1.25	1.17	1.36	1.36	1.36	1.50	1.63	1.51	1.28	0.87	1.16	1.27	1.43	0.00	0.00		1.40	P/B Ratio		Historical Median		PCA -->SU
P/B Ratio (Close)	1.19	1.27	1.34	1.28	1.32	1.64	1.67	1.37	1.55	0.91	0.99	1.08	1.27	1.49	1.49	1.49		1.88%	<-IRR #YR->	10	Book Value	20.43%	PCA -->SU
Change	-27.3%	7.1%	5.3%	-4.2%	3.3%	24.0%	1.7%	-17.7%	13.0%	-41.3%	8.2%	9.4%	17.6%	17.8%	0.0%	0.0%		3.85%	<-IRR #YR->	5	Book Value	20.79%	PCA -->SU
Leverage (A/BK)	1.94	1.95	1.90	1.92	1.99	1.99	1.97	2.04	2.13	2.37	2.29	2.15	2.05	2.01				2.04	<-Median->	10	A/BV		PCA -->SU
Debt/Equity Ratio	0.94	0.95	0.90	0.92	0.99	0.99	0.97	1.04	1.13	1.37	1.29	1.15	1.05	1.01				1.04	<-Median->	10	Debt/Eq Ratio		PCA -->SU
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	1.36	5 yr Med	1.27		10.02%	Diff M/C		2.04	Historical	28	A/BV		PCA -->SU
			-$27.86	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$33.55
								-$27.77	$0.00	$0.00	$0.00	$0.00	$33.55
														$8,344	<-12 mths	-1.80%
Comprehensive Income	$4,209	$2,589	$4,815	$2,944	-$1,022	$163	$4,291	$3,663	$2,624	-$4,537	$4,912	$10,075	$8,497					76.47%	<-Total Growth	10	Comprehensive Income		PCA -->SU
Increase	34.90%	-38.49%	85.98%	-38.86%	-134.71%	115.95%	2532.52%	-14.64%	-28.36%	-272.90%	208.27%	105.11%	-15.66%					-15.66%	<-Median->	5	Comprehensive Income		PCA -->SU
5 Yr Running Average	$2,845	$2,816	$3,110	$3,535	$2,707	$1,898	$2,238	$2,008	$1,944	$1,241	$2,191	$3,347	$4,314					5.84%	<-IRR #YR->	10	Comprehensive Income	76.47%	PCA -->SU
ROE	10.9%	6.6%	11.7%	7.1%	-2.6%	0.4%	9.5%	8.3%	6.2%	-12.7%	13.4%	25.6%	19.6%					18.33%	<-IRR #YR->	5	Comprehensive Income	131.97%	PCA -->SU
5Yr Median	10.9%	8.5%	8.5%	8.5%	7.1%	6.6%	7.1%	7.1%	6.2%	6.2%	8.3%	8.3%	13.4%					3.33%	<-IRR #YR->	10	5 Yr Running Average	38.73%	PCA -->SU
% Difference from NI	-2.2%	-7.0%	23.1%	9.1%	-48.8%	-62.4%	-3.7%	11.2%	-9.5%	5.0%	19.3%	11.0%	2.4%					16.53%	<-IRR #YR->	5	5 Yr Running Average	114.87%	PCA -->SU
Median Values										Diff	5, 10 yr	3.7%	5.0%					13.4%	<-Median->	5	Return on Equity		PCA -->SU
			-$4,815	$0	$0	$0	$0	$0	$0	$0	$0	$0	$8,497
								-$3,663	$0	$0	$0	$0	$8,497
			-$3,109.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$4,314.2
								-$2,007.8	$0.0	$0.0	$0.0	$0.0	$4,314.2
Current Liability Coverage Ratio	0.97	0.92	0.95	1.07	0.96	0.70	0.94	1.03	0.99	0.25	1.13	1.22	1.29	1.39							CFO / Current Liabilities		PCA -->SU
5 year Median	0.97	0.92	0.92	0.95	0.96	0.95	0.95	0.96	0.96	0.94	0.99	1.03	1.13	1.22				1.13	<-Median->	5	Current Liability Cov Ratio		PCA -->SU
																							PCA -->SU
Asset Efficiency Ratio	13.36%	11.57%	12.90%	11.22%	8.88%	6.40%	10.02%	11.81%	11.65%	3.16%	14.05%	18.53%	13.94%	15.29%							CFO / Total Assets		PCA -->SU
5 year Median	13.36%	11.57%	11.57%	11.57%	11.57%	11.22%	10.02%	10.02%	10.02%	10.02%	11.65%	11.81%	13.94%	14.05%				13.9%	<-Median->	5	Return on Assets		PCA -->SU
																							PCA -->SU
Return on Assets	5.76%	3.64%	4.99%	3.39%	-2.57%	0.49%	4.98%	3.68%	3.24%	-5.10%	4.92%	10.73%	9.37%	7.95%				Net Income/Assets			ROA		PCA -->SU
5Yr Median	5.76%	5.09%	4.99%	4.99%	3.64%	3.39%	3.39%	3.39%	3.24%	3.24%	3.68%	3.68%	4.92%	7.95%				4.9%	<-Median->	5	ROA		PCA -->SU
																							PCA -->SU
ROE	11.15%	7.10%	9.50%	6.49%	-5.11%	0.97%	9.82%	7.48%	6.90%	-12.08%	11.25%	23.06%	19.17%	16.00%				Net Income/Shareholders' equity			ROE		PCA -->SU
5Yr Median	11.15%	9.72%	9.50%	9.50%	7.10%	6.49%	6.49%	6.49%	6.90%	6.90%	7.48%	7.48%	11.25%	16.00%				11.2%	<-Median->	5	ROE		PCA -->SU
														$7,853	<-12 mths	-5.33%
Net Income PCA to Suncor	$4,304	$2,783	$3,911	$2,699	-$1,995	$445	$4,458	$3,293	$2,899	-$4,319	$4,119	$9,077	$8,295					112.09%	<-Total Growth	10	Net Income		PCA -->SU
NCI	$0	$0	$0	$0	$0	$11	$0	$0	$0	$0	$0	$0	$0								NCI		PCA -->SU
Shareholders Net Income	$4,304	$2,783	$3,911	$2,699	-$1,995	$434	$4,458	$3,293	$2,899	-$4,319	$4,119	$9,077	$8,295	$7,090	$6,801	$6,147		112.09%	<-Total Growth	10	Shareholders Net Income		PCA -->SU
Increase	20.53%	-35.34%	40.53%	-30.99%	-173.92%	-121.75%	927.19%	-26.13%	-11.96%	-248.98%	-195.37%	120.37%	-8.62%	-14.53%	-4.08%	-9.62%		EPS/CF Ratio should not be higher than 1.00					PCA -->SU
5 Yr Running Average	$2,978	$2,988	$3,143	$3,454	$2,340	$1,566	$1,901	$1,778	$1,818	$1,353	$2,090	$3,014	$4,014	$4,852	$7,076	$7,482		7.81%	<-IRR #YR->	10	Net Income	112.09%	PCA -->SU
Operating Cash Flow	$9,988	$8,846	$10,100	$8,936	$6,884	$5,680	$8,966	$10,580	$10,421	$2,675	$11,764	$15,680	$12,344					20.29%	<-IRR #YR->	5	Net Income	151.90%	PCA -->SU
Investment Cash Flow	-$4,598	-$6,645	-$6,533	-$6,863	-$6,771	-$7,507	-$5,019	-$6,697	-$5,088	-$4,524	-$3,977	-$4,789	-$6,511					2.48%	<-IRR #YR->	10	5 Yr Running Average	27.72%	PCA -->SU
Total Accruals	-$1,086	$582	$344	$626	-$2,108	$2,261	$511	-$590	-$2,434	-$2,470	-$3,668	-$1,814	$2,462					17.69%	<-IRR #YR->	5	5 Yr Running Average	125.80%	PCA -->SU
Total Assets	$74,777	$76,449	$78,315	$79,671	$77,527	$88,702	$89,494	$89,579	$89,435	$84,616	$83,739	$84,618	$88,539						Balance Sheet		Assets		PCA -->SU
Accruals Ratio	-1.45%	0.76%	0.44%	0.79%	-2.72%	2.55%	0.57%	-0.66%	-2.72%	-2.92%	-4.38%	-2.14%	2.78%					-2.72%	<-Median->	5	Ratio		PCA -->SU
EPS/CF Ratio	0.43	0.28	0.40	0.29	-0.29	0.08	0.48	0.31	0.26	-1.11	0.39	0.48	0.61					0.30	<-Median->	10	EPS/CF Ratio		PCA -->SU
			-$3,911	$0	$0	$0	$0	$0	$0	$0	$0	$0	$8,295
								-$3,293	$0	$0	$0	$0	$8,295
			-$3,143	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,014
								-$1,778	$0	$0	$0	$0	$4,014
Chge in Close	-23.25%	11.33%	13.85%	-0.91%	-3.20%	22.90%	5.13%	-17.38%	11.62%	-49.84%	17.24%	26.77%	34.07%	20.87%	0.00%	0.00%			count	30	Change in Close		PCA -->SU
up/down/neutral																			count	13			PCA -->SU
Any Predictions?																		% right	count	9	69.23%		PCA -->SU
Financial Cash Flow	-$2,676	-$1,592	-$2,832	-$1,872	-$1,854	$869	-$4,223	-$4,426	-$5,537	$1,786	-$7,464	-$11,228	-$5,990					C F Statement			Financial CF		PCA -->SU
Total Accruals	$1,590	$2,174	$3,176	$2,498	-$254	$1,392	$4,734	$3,836	$3,103	-$4,256	$3,796	$9,414	$8,452								Accruals		PCA -->SU
Accruals Ratio	2.13%	2.84%	4.06%	3.14%	-0.33%	1.57%	5.29%	4.28%	3.47%	-5.03%	4.53%	11.13%	9.55%					4.53%	<-Median->	5	Ratio		PCA -->SU
Cash	$3,803	$4,393	$5,202	$5,495	$4,049	$3,016	$2,672	$2,221	$1,960	$1,885	$2,205	$1,980	$1,729	$2,464							Cash		PCA -->SU
Cash per Share	$2.44	$2.88	$3.52	$3.81	$2.80	$1.81	$1.63	$1.40	$1.28	$1.24	$1.53	$1.48	$1.34	$1.91				$1.34	<-Median->	5	Cash per Share		PCA -->SU
Percentage of Stock Price	8.31%	8.82%	9.45%	10.31%	7.84%	4.12%	3.53%	3.68%	3.01%	5.79%	6.11%	4.67%	3.15%	3.72%				4.67%	<-Median->	5	% of Stock Price		PCA -->SU
Notes:
Note:  Next year consider getting only Suncor info prior to 2009.
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 operating segments include Oil Sands, Exploration and Production, and Refining and
Marketing. 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	2016	Jul 2	2017	Jul 4	2018	Jul 6	2019	Jun 28	2020	Jun 27	2021	Jul 3	2022	Jul 1	2023			Jun 30	2024
Kruger, Richard Michael														0.000	0.00%			0.000	0.00%			#DIV/0!
CEO - Shares - Amount															$0.000				$0.000
Options - percentage														0.987	0.08%			1.162	0.09%			17.76%
Options - amount															$41.991				$59.769
Lttle, Mark Stephen						0.056	0.08%	0.074	0.00%	0.098	0.01%	0.118	0.01%									#DIV/0!
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%									#DIV/0!
Options - amount							$93.720		$58.810		$82.080		$105.459
Williams, Steven Walter	0.02%	0.405	0.02%	0.412	0.03%
CEO - Shares - Amount	$15.917		$18.682		$15.697
Options - percentage	0.28%	5.178	0.32%	5.645	0.36%
Options - amount	$203.607		$238.978		$215.242
Smith Kristopher Peter												0.060	0.00%	0.082	0.01%			0.086	0.01%			5.43%
CFO - Shares - Amount													$1.917		$3.482				$4.437
Options - percentage												1.537	0.11%	1.583	0.12%			1.396	0.11%			-11.85%
Options - amount													$48.756		$67.346				$71.759
Cowan, Alister	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%									#DIV/0!
CFO - Shares - Amount	$0.472		$0.779		$0.643		$2.467		$1.238		$1.451		$1.839
Options - percentage	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%									#DIV/0!
Options - amount	$32.920		$45.366		$44.863		$59.324		$33.107		$44.965		$47.298
Gardner, Paul Douglas	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%							-100.00%
Officer - Shares - Amount	$0.579		$0.740		$0.714		$0.910		$0.528		$0.768		$1.128		$1.680
Options - percentage	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%							-100.00%
Options - amount	$29.233		$36.721		$30.730		$40.289		$21.892		$27.359		$29.170		$12.682
Moore, Jacqueline Sue														0.020	0.00%			0.022	0.00%			12.41%
Officer - Shares - Amount															$0.831				$1.129
Options - percentage														0.208	0.02%			0.234	0.02%			12.50%
Options - amount															$8.846				$12.029
Bedient, Patricia								0.000	0.00%	0.000	0.00%	0.000	0.00%	0.001	0.00%			0.005	0.00%			415.08%
Director - Shares - Amount									$0.000		$0.000		$0.000		$0.044				$0.272
Options - percentage								0.044	0.00%	0.057	0.00%	0.068	0.01%	0.076	0.01%			0.080	0.01%			4.93%
Options - amount									$1.098		$1.438		$2.158		$3.233				$4.100
MacDonald, Brian Patrick														0.013	0.00%			0.013	0.00%			0.00%
Director - Shares - Amount															$0.553				$0.668
Options - percentage														0.057	0.00%			0.067	0.01%			17.89%
Options - amount															$2.422				$3.452
Gass, John								0.007	0.00%	0.007	0.00%	0.007	0.00%								Ceased insider Dec 2022	#DIV/0!
Director - Shares - Amount									$0.168		$0.168		$0.213
Options - percentage								0.056	0.00%	0.070	0.00%	0.078	0.01%									#DIV/0!
Options - amount									$1.412		$1.742		$2.482
Gladu, Jean Paul														0.001	0.00%			0.004	0.00%			335.67%
Director - Shares - Amount															$0.035				$0.182
Options - percentage														31.931	2.48%			0.034	0.00%			-99.90%
Options - amount															$1,358.345				$1.723
Girling, Russell												0.057	0.00%	0.057	0.00%			0.057	0.00%		Was a director Chair 2024	0.00%
Chairman - Shares - Amt													$1.796		$2.408				$2.910
Options - percentage												0.009	0.00%	0.017	0.00%			0.026	0.00%			50.23%
Options - amount													$0.289		$0.724				$1.314
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%
Chairman - Shares - Amt			$0.462		$0.381		$0.426		$0.214		$0.250		$0.635		$0.851						Ceased insider May 2024
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%
Options - amount			$1.560		$1.914		$2.745		$1.854		$2.718		$4.130		$6.357
Simpson, James W.	0.00%
Chairman - Shares - Amt	$0.208
Options - percentage	0.00%
Options - amount	$2.772
Brown, Thomas Richard William
Subsidiary Executive
Options - percentage
Options - amount
Increase in O/S Shares	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%			4.611	0.36%		Average	0.32%
due to SO 2013	$111.589		$174.854		$287.191		$302.257		$114.401		$17.165		$6.132		$417.503				$196.152		See Changes in Equity
Book Value	$125.000		$132.000		$297.000		$331.000		$116.000		$29.000		$8.000		$512.000				$181.000		last column
Insider Buying	-$0.018		-$1.456		-$1.694		-$3.915		-$0.854		-$1.305		-$2.110		-$1.305				-$0.085
Insider Selling	$0.369		$19.953		$78.646		$25.144		$9.567		$0.026		$15.084		$12.072				$18.646
Net Insider Selling	$0.351		$18.498		$76.952		$21.230		$8.714		-$1.279		$12.974		$10.767				$18.561
% of Market Cap	0.00%		0.02%		0.13%		0.03%		0.03%		0.00%		0.03%		0.02%				0.03%
Directors		11		10		9		9		11		10		13				11
Women	36%	4	36%	4	40%	3	33%	4	44%	4	36%	4	40%	4	31%			4	36%
Minorities	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%			0	0%
Institutions/Holdings	60.91%	533	66.73%	587	66.64%	611	66.09%
Total Shares Held	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%			20	53.49%
Increase/Decrease	6.00%	0.502	0.05%	5.791	0.53%	-6.951	-0.67%			844.038	55.34%	596.756	44.62%	553.092	42.87%			687.852	53.32%
Starting No. of Shares	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%			141.779	25.96%
										876.639	Top 20 MS	624.971	Top 20 MS	515.713	Top 20 MS			546.073	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.