SunocoCorp LLC Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	39,581	25,201	22,693	23,068
Revenue Growth	-	11.05%	-1.63%	-
Cost of Revenue	34,858	22,409	20,595	21,771
Gross Profit	4,723	2,792	2,098	1,297
Selling, General & Admin	1,897	1,175	894	482
Operating Expenses	2,843	1,863	1,262	669
Operating Income	1,880	929	836	628
Interest Expense	-723	-562	-404	-220
Interest & Investment Income	21	21	13	3
Earnings From Equity Investments	169	143	60	5
Other Non Operating Income (Expenses)	-7	83	5	7
EBT Excluding Unusual Items	1,340	614	510	423
Gain (Loss) on Sale of Assets	5	6	541	7
Other Unusual Items	-13	-31	-2	-
Pretax Income	1,332	589	1,049	430
Income Tax Expense	216	58	175	36
Earnings From Continuing Operations	1,116	531	874	394
Minority Interest in Earnings	-798	-69	-	-
Net Income	318	462	874	394
Preferred Dividends & Other Adjustments	467	467	-	-
Net Income to Common	-149	-5	874	394
Net Income Growth	-	-	121.83%	-
Shares Outstanding (Basic)	52	52	-	-
Shares Outstanding (Diluted)	52	52	-	-
Shares Change	-	-	-	-
EPS (Basic)	-2.89	-0.10	-	-
EPS (Diluted)	-2.90	-0.10	-	-
EPS Growth	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	1,660	615	205	385
Free Cash Flow Per Share	32.22	11.94	-	-
Dividend Per Share	5.651	3.658	3.513	3.368
Dividend Growth	-	4.13%	4.31%	-
Gross Margin	11.93%	11.08%	9.25%	5.62%
Operating Margin	4.75%	3.69%	3.68%	2.72%
Profit Margin	-0.38%	-0.02%	3.85%	1.71%
Free Cash Flow Margin	4.19%	2.44%	0.90%	1.67%
EBITDA	2,826	1,617	1,204	815
EBITDA Margin	7.14%	6.42%	5.31%	3.53%
D&A For EBITDA	946	688	368	187
EBIT	1,880	929	836	628
EBIT Margin	4.75%	3.69%	3.68%	2.72%
Effective Tax Rate	16.22%	9.85%	16.68%	8.37%
Revenue as Reported	39,581	25,201	22,693	23,068