10 Year Financial Data of Suncor Energy Inc (SU)

30.67 (1y: +14%)

Market Cap	46.82 B	P/E(ttm)	20.20
Enterprise Value	53.33 B	P/B	1.20

SU- NYSE (USA)
Suncor Energy Inc

Currently 2.5/5

Business Predictability Rank: 2.5-Star (On Watch)
Back Testing Results:
Average gain of all 2.5-Star stocks: 7.3% per year.
% of Stocks that are in still loss if held for 10yrs: 18%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$30.67

1 Severe Warning Sign 3 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	15.3	-3	-0.6
EBITDA Growth (%)	11.4	16.5	-0.4
Free Cash Flow Growth (%)	0	0	-37.1
Book Value Growth (%)	25.1	9	3.3

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	6.44	9.11	11.65	16.51	18.68	31.19	20.63	22.60	24.66	24.50	24.81	6.11	6.12	6.12	6.11	6.46
EBITDA per Share	2.37	3.07	3.43	4.73	4.17	5.31	2.91	6.21	7.12	7.31	7.34	2.01	1.71	2.01	1.55	2.07
Free Cashflow per Share	2.14	0.38	2.54	0.99	-1.58	4.63	-1.35	-0.22	1.94	1.20	1.26	0.62	0.76	0.46	-0.66	0.70
Earnings per Share ($)	1.11	1.16	1.31	3.10	2.95	2.22	0.93	2.23	2.62	1.75	1.52	0.91	0.20	0.99	-0.36	0.70
Dividends Per Share	0.09	0.11	0.12	0.15	0.19	0.19	0.29	0.39	0.42	0.49	0.51	0.11	0.13	0.13	0.13	0.13
Book Value per Share	4.03	5.18	6.44	9.34	12.10	15.07	27.62	22.87	23.92	24.89	25.65	24.83	24.66	25.49	25.13	25.65
Month End Stock Price	12.71	17.70	31.57	39.46	54.37	19.50	35.31	38.29	28.83	32.98	30.01	32.70	28.95	32.85	32.98	30.01
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	24.50	22.50	20.30	33.20	24.40	14.70	3.40	9.70	11.20	7.10	10.80	14.80	3.20	15.60	-5.60	10.80
Return on Assets %	10.40	9.30	8.10	15.80	11.70	6.60	1.60	5.10	5.80	3.60	5.60	7.60	1.60	8.00	-2.80	5.60
Return on Capital - Joel Greenblatt %	20.00	21.80	19.80	24.30	15.60	14.90	2.20	10.80	13.00	8.40	15.20	15.60	7.60	15.60	-4.00	15.20
Debt to Equity	0.56	0.46	0.50	0.27	0.33	0.54	0.41	0.33	0.28	0.28	0.29	0.27	0.28	0.26	0.28	0.29

Gross Margin %	76.10	66.10	62.30	62.90	45.40	37.10	40.40	58.90	52.70	53.10	59.50	57.50	52.10	55.10	47.80	59.50
Operating Margin %	27.30	25.40	23.00	24.30	17.50	13.50	5.10	17.00	18.90	13.10	22.20	23.30	11.50	23.60	-6.20	22.20
Net Margin %	17.20	12.80	11.20	18.80	15.80	7.10	4.50	9.80	10.80	7.20	10.90	14.90	3.40	16.20	-5.90	10.90

Days Sales Outstanding	29.20	26.60	37.50	24.20	30.70	20.00	64.80	60.20	56.10	57.10	57.80	53.00	51.10	55.30	57.70	57.80
Days Inventory	89.80	52.90	45.70	36.70	22.70	17.60	71.40	76.90	82.00	76.80	90.50	81.40	65.90	79.00	73.00	90.50
Inventory Turnover	4.10	6.90	8.00	10.00	16.10	20.80	5.10	4.70	4.50	4.80	1.00	1.10	1.40	1.10	1.20	1.00

Debt to Revenue	0.39	0.26	0.28	0.15	0.21	0.26	0.55	0.34	0.27	0.29	1.14	1.09	1.11	1.09	1.16	1.14
COGS to Revenue	0.24	0.34	0.38	0.37	0.55	0.63	0.60	0.41	0.47	0.46	0.41	0.43	0.48	0.45	0.49	0.41
Inventory to Revenue	0.06	0.05	0.05	0.04	0.03	0.03	0.12	0.09	0.11	0.10	0.40	0.38	0.35	0.39	0.39	0.40
Interest Exp. to Revenue %	-0.94	-0.07	0.16	-0.16	1.35	-2.96	0.03	-0.00	-1.31	-0.15	--	-0.04	-0.17	-0.72	1.31	--

Asset Turnover	0.61	0.73	0.72	0.84	0.74	0.92	0.37	0.52	0.53	0.51	0.13	0.13	0.13	0.12	0.13	0.13
Buyback Ratio	-1.90	-3.80	-5.60	-1.60	-2.20	-9.00	-3.60	-2.30	-5.00	-6.90	-3.70	-6.80	-20.40	-0.80	1.60	-3.70
Dividend Payout Ratio	0.09	0.10	0.09	0.05	0.07	0.09	0.32	0.18	0.16	0.28	0.18	0.12	0.62	0.13	--	0.18
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	6,182	8,452	10,869	15,519	17,582	29,471	24,980	35,575	39,010	37,859	38,112	9,567	9,531	9,413	9,348	9,820
Cost of Goods Sold	1,478	2,864	4,102	5,751	9,598	18,531	14,893	14,619	18,356	17,437	17,346	4,071	4,566	4,227	4,574	3,979
Gross Profit	4,704	5,588	6,767	9,769	7,984	10,941	10,087	20,957	20,540	20,119	20,463	5,496	4,966	5,185	4,472	5,840

Selling, General, &Admin. Expense	2,000	2,255	3,048	4,702	3,376	5,195	6,511	8,475	8,980	8,773	8,923	2,406	1,990	2,232	2,144	2,556
Research &Development	--	--	--	--	--	--	50.00	75.49	160	58.82	58.82	0.98	21.57	16.67	19.61	0.98
Earnings Before DDA	2,277	2,847	3,200	4,450	3,927	5,017	3,525	9,772	11,267	11,287	11,287	3,156	2,657	3,099	2,375	3,156

Depreciation, Depletion and Amortization	590	703	706	682	847	1,028	2,261	3,738	3,875	6,324	6,375	928	1,561	878	2,956	979

Operating Income	1,687	2,143	2,495	3,768	3,080	3,989	1,264	6,033	7,392	4,964	4,913	2,227	1,096	2,221	-580	2,176
Interest Income/Expense	-58.09	-5.88	17.10	-25.13	237	-871	6.86	-0.98	-510	-54.90	39.22	-3.92	-15.69	-67.65	123	--
Net Income	1,063	1,079	1,221	2,912	2,777	2,095	1,124	3,501	4,220	2,728	2,373	1,428	326	1,525	-551	1,073

Preferred dividends	26.52	5.88	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Earnings per Share ($)	1.11	1.16	1.31	3.10	2.95	2.22	0.93	2.23	2.62	1.75	1.52	0.91	0.20	0.99	-0.36	0.70
Total Shares Outstanding	960	927	933	940	941	945	1,211	1,574	1,582	1,545	1,521	1,567	1,558	1,538	1,530	1,521
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	380	85.88	162	511	558	648	495	1,056	3,728	4,307	4,501	4,557	5,065	5,341	4,307	4,501
Accounts Receivable	495	615	1,116	1,029	1,481	1,614	4,434	5,870	5,996	5,925	6,235	5,574	5,353	5,717	5,925	6,235
Inventory	364	415	513	578	596	892	2,913	3,079	4,123	3,670	3,958	3,643	3,306	3,672	3,670	3,958
Other Current Assets	35.24	56.97	90.96	149	138	32.93	335	323	73.11	84.45	88.25	89.35	99.31	105	84.45	88.25
Total Current Assets	1,267	1,172	1,879	2,257	2,762	3,174	8,168	10,307	13,847	13,901	14,694	13,774	13,724	14,729	13,901	14,694

Property, Plant and Equipment	8,554	10,087	12,711	15,872	20,535	27,761	56,358	54,206	56,023	57,590	56,598	56,577	56,671	57,543	57,590	56,598
Intangible Assets	--	--	--	--	--	--	3,367	3,138	3,077	3,067	3,040	3,075	3,074	3,071	3,067	3,040
Other Long Term Assets	402	313	459	284	396	956	486	1,142	364	392	2,096	371	381	385	392	2,096
Total Assets	10,222	11,572	15,050	18,413	23,693	31,890	68,378	68,793	73,311	74,950	76,428	73,797	73,849	75,728	74,950	76,428

Accounts Payable	953	1,280	1,795	2,070	2,720	3,165	7,650	7,717	8,553	7,489	8,209	7,867	7,963	8,630	7,489	8,209
Current Portion of Long-Term Debt	30.31	29.41	47.89	6.85	5.84	10.71	26.47	510	760	1,066	1,272	746	762	1,028	1,066	1,272
Other Current Liabilities	70.72	71.76	54.73	38.83	310	283	17.65	132	795	839	1,222	1,061	1,089	1,127	839	1,222
Total Current Liabilities	1,055	1,381	1,897	2,115	3,036	3,459	7,694	8,359	10,108	9,394	10,702	9,674	9,814	10,786	9,394	10,702

Long-Term Debt	2,400	2,174	2,948	2,338	3,736	7,721	13,583	11,440	9,808	9,743	9,882	9,660	9,817	9,239	9,743	9,882
Other Long-Term Liabilities	2,429	3,216	4,195	5,184	5,536	6,472	13,659	12,993	15,552	17,359	16,828	15,550	15,795	16,498	17,359	16,828
Total Liabilities	5,883	6,771	9,040	9,637	12,308	17,652	34,936	32,792	35,468	36,496	37,413	34,883	35,425	36,524	36,496	37,413

Preferred Stock	467	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Retained Earnings	3,297	4,186	5,322	7,970	10,579	12,769	13,495	16,384	17,593	18,538	--	18,669	18,328	19,346	18,538	--
Additional Paid-In Capital	592	639	717	876	1,054	1,374	20,175	20,287	20,439	20,122	--	20,483	20,266	20,163	20,122	--
Total Equity	4,339	4,801	6,010	8,776	11,385	14,238	33,442	36,001	37,843	38,454	39,016	38,914	38,424	39,205	38,454	39,016
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	1,089	1,079	1,221	2,912	2,777	2,095	1,124	3,501	4,220	2,728	2,373	1,428	326	1,525	-551	1,073
Depreciation, Depletion and Amortization	590	703	706	682	847	1,028	2,261	3,738	3,875	6,324	6,375	928	1,561	878	2,956	979
Cash Flow from Others	496	376	447	881	193	1,251	-860	-1,861	1,698	-379	23.53	68.63	867	-61.76	-1,253	472
Cash Flow from Operations	2,175	2,159	2,374	4,475	3,817	4,375	2,525	5,378	9,792	8,673	8,771	2,425	2,754	2,341	1,152	2,524

Investment for Property, Plant & Equipement	-120	-1,809	--	-3,542	-5,307	--	-4,163	-5,719	-6,716	-6,823	-6,829	-1,449	-1,575	-1,637	-2,162	-1,456
Cash Flow from Acquisitions	--	--	--	--	--	--	243	--	-825	--	-505	--	--	--	--	-505
Cash Flow from Investing	-1,668	-1,788	-3,124	-3,421	-5,257	-7,441	-4,579	-3,051	-4,508	-6,515	-7,150	-1,327	-1,609	-1,534	-2,044	-1,963

Net Issuance of Stock	20.21	-443	67.27	44.54	60.37	186	40.20	79.41	-281	-1,238	-1,513	-82.35	246	11.76	-1,414	-357
Net Issuance of Debt	-34.10	-140	811	-651	1,628	3,064	--	-1,232	-490	419	437	-18.63	13.73	-28.43	452	--
Cash Flow for Dividends	-124	-104	-100	-124	-159	-176	-393	-599	-651	-741	-771	-164	-194	-192	-191	-193
Other Financing	-0.00	24.70	50.16	26.27	3.90	-0.00	2,279	-0.00	-1,201	-0.00	182	--	-717	-306	1,023	182
Cash Flow from Financing	-138	-662	828	-705	1,534	3,074	1,926	-1,752	-2,624	-1,561	-1,664	-265	-651	-515	-130	-368

Net Change in Cash	366	-294	75.25	349	46.74	89.28	-128	575	2,661	597	-43.14	833	494	292	-1,023	193

Free Cash Flow	2,055	349	2,374	933	-1,491	4,375	-1,638	-340	3,076	1,850	1,941	976	1,179	704	-1,010	1,068
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles