SU Dividend: Suncor Energy Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	49,397	50,689	49,092	58,336	39,132	24,662
Revenue Growth (YoY)	-3%	3%	-16%	49%	59%	-36%
Cost of Revenue	18,668	19,115	18,215	20,775	13,791	9,112
Gross Profit	30,729	31,574	30,877	37,561	25,341	15,550
Selling, General & Admin	15,101	14,901	15,158	14,478	12,845	11,345
Research & Development	142	92	74	56	47	186
Operating Expenses	22,921	22,539	22,199	23,636	19,214	19,114
Other Non Operating Income (Expenses)	48	31	363	148	-40	40
Pretax Income	7,031	8,187	10,589	12,316	5,570	-6,097
Income Tax Expense	1,771	2,171	2,294	3,239	1,451	-1,778
Net Income	5,260	6,016	8,295	9,077	4,119	-4,319
Net Income Growth	-34%	-27%	-9%	120%	-195%	-249%
Shares Outstanding (Diluted)	1,212	1,276	1,310	1,390	1,489	1,526
Shares Change (YoY)	-5%	-3%	-6%	-7%	-2%	-2%
EPS (Diluted)	4.33	4.71	6.33	6.53	2.77	-2.83
EPS Growth	-31%	-26%	-3%	136%	-198%	-252%
Free Cash Flow	8,036	9,477	6,408	10,560	7,209	-1,251
Free Cash Flow Per Share	6.63	7.42	4.89	7.59	4.84	-0.81
Gross Margin	62.2%	62.28%	62.89%	64.38%	64.75%	63.05%
Operating Margin	15.8%	17.82%	17.67%	23.87%	15.65%	-14.45%
Profit Margin	10.64%	11.86%	16.89%	15.55%	10.52%	-17.51%
Free Cash Flow Margin	16.26%	18.69%	13.05%	18.1%	18.42%	-5.07%
EBITDA	14,762	15,989	15,113	22,711	12,145	3,741
EBITDA Margin	29.88%	31.54%	30.78%	38.93%	31.03%	15.16%
D&A For EBITDA	6,954	6,954	6,435	8,786	6,018	7,305
EBIT	7,808	9,035	8,678	13,925	6,127	-3,564
EBIT Margin	15.8%	17.82%	17.67%	23.87%	15.65%	-14.45%
Effective Tax Rate	25.18%	26.51%	21.66%	26.29%	26.05%	29.16%

Follow-Up Questions











