Sunoco LP
NYSE:SUN
Income Statement
Earnings Waterfall
Sunoco LP
Revenue
|
23.1B
USD
|
Cost of Revenue
|
-21.7B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-737m
USD
|
Operating Income
|
628m
USD
|
Other Expenses
|
-317m
USD
|
Net Income
|
311m
USD
|
Income Statement
Sunoco LP
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 508
N/A
|
4 634
+3%
|
4 889
+6%
|
5 027
+3%
|
5 382
+7%
|
7 689
+43%
|
12 266
+60%
|
15 868
+29%
|
12 430
-22%
|
10 534
-15%
|
6 704
-36%
|
3 964
-41%
|
9 986
+152%
|
11 166
+12%
|
11 935
+7%
|
12 832
+8%
|
11 723
-9%
|
12 664
+8%
|
14 379
+14%
|
16 076
+12%
|
16 994
+6%
|
16 937
0%
|
16 805
-1%
|
16 375
-3%
|
16 596
+1%
|
16 176
-3%
|
13 781
-15%
|
12 255
-11%
|
10 710
-13%
|
10 909
+2%
|
13 221
+21%
|
15 195
+15%
|
17 596
+16%
|
19 527
+11%
|
22 950
+18%
|
24 765
+8%
|
25 729
+4%
|
25 689
0%
|
23 619
-8%
|
23 345
-1%
|
23 068
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 437)
|
(4 556)
|
(4 806)
|
(4 941)
|
(5 206)
|
(7 373)
|
(11 140)
|
(14 239)
|
(11 450)
|
(9 507)
|
(6 283)
|
(3 876)
|
(8 830)
|
(9 963)
|
(10 700)
|
(11 473)
|
(10 615)
|
(11 516)
|
(13 180)
|
(14 860)
|
(15 872)
|
(15 741)
|
(15 650)
|
(15 261)
|
(15 380)
|
(15 222)
|
(12 738)
|
(11 196)
|
(9 654)
|
(9 610)
|
(11 927)
|
(13 902)
|
(16 246)
|
(18 098)
|
(21 529)
|
(23 318)
|
(24 350)
|
(24 365)
|
(22 326)
|
(21 858)
|
(21 703)
|
|
Gross Profit |
71
N/A
|
78
+9%
|
83
+7%
|
86
+4%
|
176
+104%
|
316
+79%
|
1 126
+256%
|
1 629
+45%
|
980
-40%
|
1 027
+5%
|
422
-59%
|
89
-79%
|
1 156
+1 202%
|
1 203
+4%
|
1 235
+3%
|
1 359
+10%
|
1 108
-18%
|
1 148
+4%
|
1 199
+4%
|
1 216
+1%
|
1 122
-8%
|
1 196
+7%
|
1 155
-3%
|
1 114
-4%
|
1 216
+9%
|
954
-22%
|
1 043
+9%
|
1 059
+2%
|
1 056
0%
|
1 299
+23%
|
1 294
0%
|
1 293
0%
|
1 350
+4%
|
1 429
+6%
|
1 421
-1%
|
1 447
+2%
|
1 379
-5%
|
1 324
-4%
|
1 293
-2%
|
1 487
+15%
|
1 365
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(30)
|
(34)
|
(38)
|
(47)
|
(99)
|
(200)
|
(883)
|
(1 296)
|
(727)
|
(738)
|
(168)
|
125
|
(786)
|
(861)
|
(925)
|
(967)
|
(765)
|
(764)
|
(757)
|
(759)
|
(758)
|
(731)
|
(721)
|
(718)
|
(684)
|
(702)
|
(676)
|
(659)
|
(637)
|
(596)
|
(597)
|
(593)
|
(615)
|
(639)
|
(671)
|
(699)
|
(714)
|
(718)
|
(727)
|
(726)
|
(737)
|
|
Selling, General & Administrative |
(18)
|
(19)
|
(21)
|
(26)
|
(38)
|
(68)
|
(202)
|
(291)
|
(205)
|
(229)
|
(137)
|
(96)
|
(236)
|
(229)
|
(239)
|
(232)
|
(221)
|
(219)
|
(214)
|
(218)
|
(213)
|
(204)
|
(201)
|
(202)
|
(197)
|
(204)
|
(195)
|
(184)
|
(173)
|
(164)
|
(164)
|
(163)
|
(168)
|
(172)
|
(176)
|
(178)
|
(183)
|
(185)
|
(190)
|
(193)
|
(194)
|
|
Depreciation & Amortization |
(9)
|
(10)
|
(12)
|
(15)
|
(27)
|
(54)
|
(157)
|
(218)
|
(150)
|
(146)
|
(67)
|
(32)
|
(176)
|
(204)
|
(212)
|
(215)
|
(169)
|
(164)
|
(169)
|
(177)
|
(172)
|
(178)
|
(184)
|
(187)
|
(181)
|
(183)
|
(183)
|
(188)
|
(180)
|
(191)
|
(187)
|
(182)
|
(173)
|
(177)
|
(183)
|
(193)
|
(189)
|
(194)
|
(194)
|
(183)
|
(183)
|
|
Other Operating Expenses |
(3)
|
(5)
|
(6)
|
(7)
|
(34)
|
(79)
|
(523)
|
(788)
|
(372)
|
(364)
|
36
|
253
|
(374)
|
(428)
|
(474)
|
(520)
|
(375)
|
(381)
|
(374)
|
(364)
|
(373)
|
(349)
|
(336)
|
(329)
|
(306)
|
(315)
|
(298)
|
(287)
|
(284)
|
(241)
|
(246)
|
(248)
|
(274)
|
(290)
|
(312)
|
(328)
|
(342)
|
(339)
|
(343)
|
(350)
|
(360)
|
|
Operating Income |
41
N/A
|
44
+6%
|
45
+2%
|
39
-14%
|
77
+99%
|
116
+50%
|
243
+110%
|
333
+37%
|
253
-24%
|
289
+14%
|
254
-12%
|
214
-16%
|
370
+73%
|
342
-8%
|
310
-9%
|
392
+26%
|
343
-13%
|
384
+12%
|
442
+15%
|
457
+3%
|
364
-20%
|
465
+28%
|
434
-7%
|
396
-9%
|
532
+34%
|
252
-53%
|
367
+46%
|
400
+9%
|
419
+5%
|
703
+68%
|
697
-1%
|
700
+0%
|
735
+5%
|
790
+7%
|
750
-5%
|
748
0%
|
665
-11%
|
606
-9%
|
566
-7%
|
761
+34%
|
628
-17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(4)
|
(5)
|
(8)
|
(14)
|
(20)
|
(40)
|
(65)
|
(67)
|
(80)
|
(102)
|
(120)
|
(161)
|
(199)
|
(209)
|
(213)
|
(209)
|
(185)
|
(167)
|
(151)
|
(144)
|
(152)
|
(159)
|
(169)
|
(171)
|
(172)
|
(172)
|
(169)
|
(170)
|
(167)
|
(166)
|
(163)
|
(159)
|
(159)
|
(161)
|
(170)
|
(178)
|
(189)
|
(197)
|
(204)
|
(212)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
(0)
|
0
|
1
|
(225)
|
(228)
|
(320)
|
(328)
|
(114)
|
(224)
|
(134)
|
(118)
|
(128)
|
(67)
|
(61)
|
(65)
|
(68)
|
(19)
|
(29)
|
(32)
|
(15)
|
(20)
|
(6)
|
(3)
|
(22)
|
(15)
|
(18)
|
(19)
|
13
|
12
|
20
|
13
|
7
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
8
|
8
|
7
|
|
Pre-Tax Income |
38
N/A
|
39
+5%
|
39
0%
|
31
-22%
|
60
+96%
|
93
+55%
|
200
+115%
|
264
+32%
|
185
-30%
|
209
+13%
|
152
-27%
|
94
-38%
|
(16)
N/A
|
(85)
-431%
|
(219)
-158%
|
(149)
+32%
|
20
N/A
|
(25)
N/A
|
141
N/A
|
188
+33%
|
92
-51%
|
246
+167%
|
214
-13%
|
162
-24%
|
296
+83%
|
64
-78%
|
169
+164%
|
202
+20%
|
236
+17%
|
518
+119%
|
527
+2%
|
536
+2%
|
554
+3%
|
616
+11%
|
571
-7%
|
559
-2%
|
501
-10%
|
430
-14%
|
397
-8%
|
578
+46%
|
430
-26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(19)
|
(49)
|
(29)
|
(30)
|
(17)
|
39
|
72
|
88
|
136
|
154
|
81
|
36
|
(7)
|
(61)
|
(34)
|
(1)
|
(8)
|
(4)
|
17
|
12
|
9
|
10
|
(24)
|
(24)
|
(24)
|
(29)
|
(30)
|
(30)
|
(30)
|
(39)
|
(26)
|
(30)
|
(31)
|
(23)
|
(36)
|
|
Income from Continuing Operations |
37
|
39
|
39
|
30
|
58
|
90
|
181
|
215
|
156
|
179
|
135
|
133
|
56
|
3
|
(83)
|
5
|
101
|
11
|
134
|
127
|
58
|
245
|
206
|
158
|
313
|
76
|
178
|
212
|
212
|
494
|
503
|
507
|
524
|
586
|
541
|
520
|
475
|
400
|
366
|
555
|
394
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(1)
|
(26)
|
(114)
|
(121)
|
(79)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
37
N/A
|
39
+5%
|
39
-1%
|
30
-23%
|
49
+64%
|
54
+11%
|
54
-1%
|
72
+33%
|
55
-24%
|
81
+47%
|
123
+52%
|
128
+4%
|
(492)
N/A
|
(555)
-13%
|
(858)
-55%
|
(775)
+10%
|
35
N/A
|
(279)
N/A
|
22
N/A
|
8
-64%
|
(285)
N/A
|
140
N/A
|
127
-9%
|
81
-36%
|
235
+190%
|
(2)
N/A
|
100
N/A
|
134
+34%
|
135
+1%
|
417
+209%
|
426
+2%
|
429
+1%
|
446
+4%
|
508
+14%
|
463
-9%
|
442
-5%
|
397
-10%
|
321
-19%
|
285
-11%
|
473
+66%
|
311
-34%
|
|
EPS (Diluted) |
1.7
N/A
|
1.78
+5%
|
1.77
-1%
|
1.37
-23%
|
1.53
+12%
|
1.52
-1%
|
0.87
-43%
|
1.32
+52%
|
1.37
+4%
|
0.86
-37%
|
1.28
+49%
|
1.34
+5%
|
-5.23
N/A
|
-5.62
-7%
|
-8.58
-53%
|
-7.74
+10%
|
0.35
N/A
|
-3.1
N/A
|
0.26
N/A
|
0.09
-65%
|
-3.39
N/A
|
1.67
N/A
|
1.54
-8%
|
0.96
-38%
|
2.81
+193%
|
-0.04
N/A
|
1.18
N/A
|
1.59
+35%
|
1.61
+1%
|
4.97
+209%
|
5.06
+2%
|
5.08
+0%
|
5.3
+4%
|
6
+13%
|
5.46
-9%
|
5.21
-5%
|
4.68
-10%
|
3.77
-19%
|
3.35
-11%
|
5.56
+66%
|
3.65
-34%
|