Sunoco LP (SUN)
TXSE: SUN · Real-Time Price · USD
61.73
+1.02 (1.69%)
At close: Nov 6, 2026, 4:00 PM EST
61.62
-0.11 (-0.18%)
After-hours: Nov 6, 2026, 7:30 PM EST
Sunoco LP Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 283 | 644 | 97 | 137 | 86 | 207 | 141 | -6 | 501 | 230 | -106 | 272 | 87 | 141 | 55 | 83 | 121 | 216 | 100 |
Depreciation & Amortization | 282 | 286 | 219 | 159 | 154 | 156 | 152 | 95 | 78 | 43 | 46 | 44 | 49 | 48 | 42 | 55 | 49 | 47 | 42 |
Other Amortization | 9 | 9 | 7 | 12 | 5 | 3 | 4 | 14 | -3 | 9 | 2 | 2 | 2 | 2 | 4 | 1 | - | 2 | 1 |
Loss (Gain) From Sale of Assets | 3 | -1 | -10 | 3 | -2 | 3 | 5 | -2 | -546 | 2 | 1 | 4 | -13 | 1 | -5 | -3 | -5 | - | -2 |
Loss (Gain) on Equity Investments | 1 | -1 | - | -1 | 1 | 53 | -25 | -31 | -2 | -2 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -1 | -1 |
Stock-Based Compensation | 7 | 6 | 5 | 5 | 5 | 4 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 2 | 4 | 3 | 5 | 4 |
Other Operating Activities | 118 | -436 | 235 | 10 | 58 | -38 | -24 | 256 | -31 | -126 | 232 | -138 | 58 | -25 | 66 | 36 | - | -79 | 14 |
Change in Accounts Receivable | 1,471 | -1,471 | 369 | -282 | -131 | 131 | -201 | 77 | -13 | -55 | 289 | -602 | 30 | 317 | -147 | 176 | -142 | -199 | 14 |
Change in Inventory | -479 | 479 | -231 | 46 | -18 | 18 | -165 | -47 | -106 | 53 | -207 | 163 | -220 | 82 | -119 | -59 | 56 | -50 | -19 |
Change in Accounts Payable | -990 | 990 | 20 | 163 | 325 | -325 | 303 | -66 | -52 | 201 | -109 | 265 | 13 | -209 | 97 | -183 | 293 | 233 | -87 |
Change in Other Net Operating Assets | 396 | -51 | -319 | 149 | -240 | -56 | -72 | -84 | 100 | -73 | 33 | -14 | 82 | -34 | -73 | 194 | -60 | -151 | -35 |
Operating Cash Flow | 1,101 | 454 | 392 | 401 | 243 | 156 | 123 | 210 | -70 | 286 | 184 | -1 | 91 | 326 | -79 | 303 | 314 | 23 | 31 |
Operating Cash Flow Growth (YoY) | 353.09% | 191.03% | 218.70% | 90.95% | - | -45.45% | -33.15% | - | - | -12.27% | - | - | -71.02% | 1317.39% | - | 27.85% | 155.28% | -84.87% | -22.50% |
Investing Activities
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Capital Expenditures | -173 | -199 | -159 | -157 | -160 | -101 | -132 | -101 | -70 | -41 | -83 | -45 | -50 | -37 | -89 | -42 | -29 | -26 | -82 |
Sale of Property, Plant & Equipment | 1 | 3 | 17 | 3 | 5 | 3 | 16 | 5 | - | 2 | 6 | 4 | 18 | 3 | 14 | 7 | 7 | 4 | 7 |
Cash Acquisitions | -97 | -244 | -2,068 | -85 | -92 | -12 | -15 | -24 | 27 | -185 | - | - | -111 | - | -66 | 12 | - | -264 | -250 |
Divestitures | - | - | - | - | - | - | -3 | - | 990 | - | - | - | - | - | - | - | - | - | - |
Investment in Securities | 27 | 10 | -3 | -45 | 38 | 9 | 2 | 2 | 3 | 1 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 1 | 3 |
Other Investing Activities | -26 | - | - | 40 | -40 | - | - | - | - | - | - | -4 | 2 | - | - | - | - | - | - |
Investing Cash Flow | -268 | -430 | -2,213 | -244 | -249 | -101 | -132 | -118 | 950 | -223 | -75 | -43 | -139 | -31 | -138 | -21 | -20 | -285 | -322 |
Financing Activities
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Long-Term Debt Issued | - | 2,383 | - | - | - | 2,093 | - | - | - | 889 | - | - | - | 759 | - | - | - | 1,445 | - |
Total Debt Issued | 713 | 2,383 | 75 | 2,445 | 443 | 2,093 | 916 | 629 | 1,852 | 889 | 658 | 1,570 | 796 | 759 | 1,132 | 660 | 890 | 1,445 | 1,844 |
Long-Term Debt Repaid | - | -2,269 | - | - | - | -1,899 | - | - | - | -675 | - | - | - | -859 | - | - | - | -1,016 | - |
Total Debt Repaid | -1,231 | -2,269 | -412 | -763 | -329 | -1,899 | -769 | -674 | -1,752 | -675 | -894 | -1,413 | -606 | -859 | -935 | -825 | -1,032 | -1,016 | -1,523 |
Net Debt Issued (Repaid) | -518 | 114 | -337 | 1,682 | 114 | 194 | 147 | -45 | 100 | 214 | -236 | 157 | 190 | -100 | 197 | -165 | -142 | 429 | 321 |
Preferred Dividends Paid | - | -59 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Common Dividends Paid | -260 | -237 | -169 | -166 | -163 | -159 | -160 | -157 | -158 | -91 | -100 | -91 | -92 | -88 | -94 | -89 | -88 | -88 | -93 |
Dividends Paid | -260 | -296 | -169 | -166 | -163 | -159 | -160 | -157 | -158 | -91 | -100 | -91 | -92 | -88 | -94 | -89 | -88 | -88 | -93 |
Other Financing Activities | - | -15 | -21 | -23 | -1 | -12 | - | - | -27 | - | - | -5 | - | - | - | - | - | - | - |
Financing Cash Flow | -778 | -197 | -527 | 2,966 | -50 | 23 | -13 | -202 | -869 | 123 | -336 | 61 | 98 | -188 | 103 | -254 | -230 | 341 | 228 |
Net Cash Flow
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Net Cash Flow | 55 | -173 | -2,348 | 3,123 | -56 | 78 | -22 | -110 | 11 | 186 | -227 | 17 | 50 | 107 | -114 | 28 | 64 | 79 | -63 |
Free Cash Flow
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 928 | 255 | 233 | 244 | 83 | 55 | -9 | 109 | -140 | 245 | 101 | -46 | 41 | 289 | -168 | 261 | 285 | -3 | -51 |
Free Cash Flow Growth (YoY) | 1018.07% | 363.64% | - | 123.85% | - | -77.55% | - | - | - | -15.22% | - | - | -85.61% | - | - | 35.23% | 206.45% | - | - |
Free Cash Flow Margin | 6.51% | 2.38% | 2.71% | 4.04% | 1.54% | 1.06% | -0.17% | 1.90% | -2.27% | 4.46% | 1.79% | -0.73% | 0.71% | 5.39% | -2.84% | 3.96% | 3.65% | -0.06% | -1.03% |
Free Cash Flow Per Share | 6.74 | 1.85 | 1.70 | 1.78 | 0.60 | 0.40 | -0.07 | 0.80 | -1.19 | 2.87 | 1.20 | -0.54 | 0.48 | 3.40 | -1.98 | 3.08 | 3.36 | -0.04 | -0.60 |
Levered Free Cash Flow | 835.75 | -34 | -14.88 | 125.5 | 31.75 | -115.75 | -21.13 | 109.13 | 572.88 | -174.5 | 130.5 | -153.25 | 14.88 | 228.88 | -167.13 | 246.25 | 432.88 | -396.75 | -64.63 |
Unlevered Free Cash Flow | 954.25 | 82.63 | 95 | 195.38 | 103.63 | -43.13 | 56.13 | 167.63 | 635.25 | -144.13 | 164.75 | -120.25 | 46 | 260 | -141.13 | 275.88 | 461 | -373.13 | -41.25 |
Additional Metrics
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Cash Interest Paid | - | - | 434 | - | - | - | 339 | - | - | - | 202 | - | - | - | 176 | - | - | - | 174 |
Cash Income Tax Paid | - | - | 3 | - | - | - | 135 | - | - | - | 29 | - | - | - | 30 | - | - | - | 14 |
Change in Working Capital | 398 | -53 | -161 | 76 | -64 | -232 | -135 | -120 | -71 | 126 | 6 | -188 | -95 | 156 | -242 | 128 | 147 | -167 | -127 |