
Suncor Energy (SU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
13.3B
Gross Profit
6.4B
47.71%
Operating Income
2.4B
17.63%
Net Income
1.7B
12.67%
EPS (Diluted)
$1.36
Balance Sheet Metrics
Total Assets
89.7B
Total Liabilities
44.9B
Shareholders Equity
44.8B
Debt to Equity
1.00
Cash Flow Metrics
Operating Cash Flow
3.1B
Free Cash Flow
1.0B
Revenue & Profitability Trend
Suncor Energy Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 54.9B | 52.2B | 62.9B | 39.1B | 24.7B |
Cost of Goods Sold | 32.5B | 30.3B | 36.0B | 21.6B | 19.6B |
Gross Profit | 22.4B | 21.9B | 26.9B | 17.6B | 5.1B |
Gross Margin % | 40.8% | 42.0% | 42.7% | 44.9% | 20.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 11.1B | 10.6B | 10.4B | 9.4B | 3.6B |
Other Operating Expenses | 2.3B | 2.3B | 2.6B | 1.9B | 7.3B |
Total Operating Expenses | 13.3B | 13.0B | 12.9B | 11.3B | 10.9B |
Operating Income | 9.0B | 9.0B | 13.9B | 6.3B | -5.8B |
Operating Margin % | 16.5% | 17.1% | 22.1% | 16.1% | -23.5% |
Non-Operating Items | |||||
Interest Income | - | 94.0M | 149.0M | 64.0M | 94.0M |
Interest Expense | 694.0M | 786.0M | 906.0M | 961.0M | 1.0B |
Other Non-Operating Income | -154.0M | 2.3B | -852.0M | 172.0M | 630.0M |
Pre-tax Income | 8.2B | 10.6B | 12.3B | 5.6B | -6.1B |
Income Tax | 2.2B | 2.3B | 3.2B | 1.5B | -1.8B |
Effective Tax Rate % | 26.5% | 21.7% | 26.3% | 26.1% | 0.0% |
Net Income | 6.0B | 8.3B | 9.1B | 4.1B | -4.3B |
Net Margin % | 11.0% | 15.9% | 14.4% | 10.5% | -17.5% |
Key Metrics | |||||
EBITDA | 16.0B | 15.6B | 22.9B | 12.2B | 4.0B |
EPS (Basic) | $4.72 | $6.34 | $6.54 | $2.77 | $-2.83 |
EPS (Diluted) | $4.72 | $6.33 | $6.53 | $2.77 | $-2.83 |
Basic Shares Outstanding | 1274000000 | 1876456800 | 2015311000 | 2162064000 | 2217278000 |
Diluted Shares Outstanding | 1274000000 | 1876456800 | 2015311000 | 2162064000 | 2217278000 |
Income Statement Trend
Suncor Energy Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.5B | 1.7B | 2.0B | 2.2B | 1.9B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 5.2B | 5.7B | 6.1B | 4.5B | 3.2B |
Inventory | 5.0B | 5.4B | 5.1B | 4.1B | 3.6B |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 14.3B | 13.8B | 14.5B | 11.0B | 9.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 6.4B | 6.4B | 6.5B | 6.4B | 6.2B |
Intangible Assets | 611.0M | 636.0M | 694.0M | 631.0M | 436.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 538.0M | 436.0M | 848.0M | 1.1B | 1.2B |
Total Non-Current Assets | 75.5B | 74.7B | 70.1B | 72.8B | 75.2B |
Total Assets | 89.8B | 88.5B | 84.6B | 83.7B | 84.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 8.2B | 7.7B | 8.2B | 6.5B | 4.7B |
Short-term Debt | 1.6B | 842.0M | 3.1B | 1.8B | 5.3B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 530.0M | - | - |
Total Current Liabilities | 10.7B | 9.6B | 12.9B | 10.4B | 10.5B |
Non-Current Liabilities | |||||
Long-term Debt | 13.1B | 14.6B | 12.5B | 16.5B | 16.4B |
Deferred Tax Liabilities | 8.0B | 8.0B | 8.4B | 9.2B | 9.0B |
Other Non-Current Liabilities | 652.0M | 538.0M | 587.0M | 653.0M | 658.0M |
Total Non-Current Liabilities | 34.5B | 35.7B | 32.4B | 36.7B | 38.3B |
Total Liabilities | 45.3B | 45.3B | 45.3B | 47.1B | 48.9B |
Equity | |||||
Common Stock | 21.1B | 21.7B | 22.3B | 23.6B | 25.1B |
Retained Earnings | 21.7B | 20.0B | 15.6B | 11.5B | 9.1B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 44.5B | 43.3B | 39.4B | 36.6B | 35.8B |
Key Metrics | |||||
Total Debt | 14.7B | 15.4B | 15.6B | 18.4B | 21.7B |
Working Capital | 3.5B | 4.2B | 1.7B | 578.0M | -1.2B |
Balance Sheet Composition
Suncor Energy Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 6.0B | 8.3B | 9.1B | 4.1B | -4.3B |
Depreciation & Amortization | 7.0B | 6.4B | 8.8B | 5.8B | 9.5B |
Stock-Based Compensation | -57.0M | 108.0M | 328.0M | 205.0M | -238.0M |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 13.1B | 14.5B | 17.3B | 10.6B | 4.1B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | -2.4B | 0 | - | - |
Investment Purchases | - | - | - | -28.0M | -113.0M |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 63.0M | -492.0M | 367.0M | 578.0M | -598.0M |
Financing Activities | |||||
Share Repurchases | -2.9B | -2.2B | -5.1B | -2.3B | -307.0M |
Dividends Paid | -2.8B | -2.7B | -2.6B | -1.6B | -1.7B |
Debt Issuance | 0 | 1.5B | 0 | 1.4B | 2.6B |
Debt Repayment | -2.5B | -336.0M | -5.5B | -2.8B | -335.0M |
Financing Cash Flow | -8.8B | -6.2B | -11.7B | -7.5B | 1.8B |
Free Cash Flow | 9.5B | 6.4B | 10.6B | 7.2B | -1.3B |
Net Change in Cash | 4.4B | 7.8B | 6.0B | 3.7B | 5.3B |
Cash Flow Trend
Suncor Energy Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.06
Forward P/E
12.43
Price to Book
1.08
Price to Sales
0.96
PEG Ratio
12.43
Profitability Ratios
Profit Margin
12.04%
Operating Margin
19.64%
Return on Equity
13.68%
Return on Assets
6.48%
Financial Health
Current Ratio
1.38
Debt to Equity
32.99
Beta
1.21
Per Share Data
EPS (TTM)
$3.55
Book Value per Share
$36.37
Revenue per Share
$40.13
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
su | 48.5B | 11.06 | 1.08 | 13.68% | 12.04% | 32.99 |
Exxon Mobil | 455.0B | 15.16 | 1.73 | 11.83% | 9.40% | 14.44 |
Chevron | 306.3B | 19.56 | 1.79 | 8.96% | 7.25% | 20.01 |
TotalEnergies SE | 127.6B | 9.70 | 1.09 | 11.71% | 7.25% | 49.73 |
Imperial Oil | 42.2B | 12.59 | 1.68 | 19.21% | 9.48% | 17.01 |
Cenovus Energy | 27.1B | 14.38 | 0.92 | 9.00% | 5.12% | 35.65 |
Financial data is updated regularly. All figures are in the company's reporting currency.