SunocoCorp LLC (SUNC)

SunocoCorp LLC Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023
Revenue	25,201	22,693	23,068
Revenue Growth (YoY)	11.05%	-1.63%	-
Cost of Revenue	22,409	20,595	21,771
Gross Profit	2,792	2,098	1,297
Selling, General & Admin	1,175	894	482
Operating Expenses	1,863	1,262	669
Operating Income	929	836	628
Interest Expense	-562	-404	-220
Interest & Investment Income	21	13	3
Earnings From Equity Investments	143	60	5
Other Non Operating Income (Expenses)	83	5	7
EBT Excluding Unusual Items	614	510	423
Gain (Loss) on Sale of Assets	6	541	7
Other Unusual Items	-31	-2	-
Pretax Income	589	1,049	430
Income Tax Expense	58	175	36
Earnings From Continuing Operations	531	874	394
Minority Interest in Earnings	-69	-	-
Net Income	462	874	394
Preferred Dividends & Other Adjustments	467	-	-
Net Income to Common	-5	874	394
Net Income Growth	-47.14%	121.83%	-
Shares Outstanding (Basic)	52	-	-
Shares Outstanding (Diluted)	52	-	-
EPS (Basic)	-0.10	-	-
EPS (Diluted)	-0.10	-	-
Free Cash Flow	615	205	385
Free Cash Flow Per Share	11.94	-	-
Dividend Per Share	3.658	3.513	3.368
Dividend Growth	4.13%	4.31%	-
Gross Margin	11.08%	9.25%	5.62%
Operating Margin	3.69%	3.68%	2.72%
Profit Margin	-0.02%	3.85%	1.71%
Free Cash Flow Margin	2.44%	0.90%	1.67%
EBITDA	1,617	1,204	815
EBITDA Margin	6.42%	5.31%	3.53%
D&A For EBITDA	688	368	187
EBIT	929	836	628
EBIT Margin	3.69%	3.68%	2.72%
Effective Tax Rate	9.85%	16.68%	8.37%
Revenue as Reported	25,201	22,693	23,068

Source: S&P Global Market Intelligence. Standard template. Financial Sources.