Skip to main content
PARR logo

PARR · Par Pacific Holdings, Inc. · Financials

Track PARR — free
$72.61 -1.19 (-1.61%) Q2 2026 earnings call transcript
Market Cap
$3.70B
Shares
50.10M
Volume · Oct 29 279.23K Avg daily vol (3M) 942.7K

Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.

Revenue
$7.46B -6.4%
FY2025 Revenue FY2009–FY2025
Net Income
$369.39M +1208.5%
FY2025 Net Income FY2009–FY2025
Gross Margin
12.26% -1.2pp
FY2016 Gross Margin FY2013–FY2016
Operating Margin
7.22% +6.6pp
FY2025 Operating Margin FY2009–FY2025
Diluted EPS
$7.16 +1313.6%
FY2025 Diluted EPS FY2009–FY2025
Operating Cash Flow
$445.34M +431.6%
FY2025 Operating Cash Flow FY2009–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011 FY2010 FY2009
$8.62B $7.46B $7.97B $8.23B $7.32B $4.71B $3.12B $5.4B $3.41B $2.44B $1.87B $2.07B $3.11B $886.01M — $63.88M $61M $116.32M
— — — — — — — — — — — -$20.16M -$18M -$13.29M — — — —
$2.23M $2.16M $6.01M $14.91M $11.03M $3.15M $3.2M — — — — — — — — — — —
— — — — — — — — — — $1.64B $1.79B $2.94B $857.07M — — — —
— — — — — — — — — — $228.71M $278.97M $170.55M $28.95M — — — —
— — — — — — — — — — 12.26% 13.5% 5.49% 3.27% — — — —
$103.48M $98.45M $108.84M $91.45M $62.4M $48.1M $41.29M $46.22M $47.43M $46.08M $42.07M $44.27M $34.3M $21.49M — $28.12M $35.39M $37.28M
— $1M $1.4M $2.7M $2.7M $2.7M $2.7M $2.7M $2.7M $3.3M $4.5M $4.4M $3.7M $2.3M $2.3M — — —
$143.94M $144.33M $131.59M $119.83M $99.77M $94.24M $90.04M $86.12M $52.64M $45.99M $31.62M $19.92M $14.9M $5.98M — $39.09M $46.88M $57.1M
$7.46B $6.93B $7.93B $7.55B $6.88B $4.72B $3.44B $5.25B $3.33B $2.35B $1.88B $2B $3.15B $933.42M — $517.11M $155.02M $145.96M
$1.16B $538.76M $47.63M $680.01M $437.9M -$7.62M -$318M $147.98M $81.94M $93.96M -$19.65M $61.51M -$37.53M -$47.41M — -$453.23M -$94.02M -$29.64M
— 7.22% 0.6% 8.26% 5.98% -0.16% -10.18% 2.74% 2.4% 3.85% -1.05% 2.98% -1.21% -5.35% — -709.5% -154.14% -25.48%
$1.3B $683.08M $179.22M $799.84M $537.67M $86.62M -$227.96M $234.1M $134.58M $139.95M $11.97M $81.43M -$22.64M -$41.42M — -$414.14M -$47.14M $27.46M
$68.63M $82.38M $82.79M $72.45M $68.29M $66.49M $70.22M $74.84M $39.77M $31.63M $28.51M $20.16M $18M $19.43M — $32.32M $30.17M $43.6M
-$53.35M -$60.89M -$86.65M -$66.7M -$73M -$72.66M -$111.81M -$176.86M -$42.18M -$22.66M -$34.1M -$118.21M -$9.96M -$31.77M — -$34.3M -$10.11M -$87.23M
$28.24M $23.31M -$296K $24.99M $0 $0 -$46.91M -$89.75M $9.46M $18.37M -$22.38M -$55.98M $2.85M -$2.94M — $344K $1.74M -$15.47M
$1.1B $477.87M -$39.02M $613.31M $364.9M -$80.28M -$429.81M -$28.88M $39.76M $71.3M -$53.75M -$56.7M -$47.5M -$79.17M — -$487.53M -$104.13M -$116.87M
$257.18M $110.78M -$5.7M -$115.34M $710K $1.02M -$20.72M -$69.69M $333K -$1.32M -$7.91M -$16.79M -$455K $0 — -$4.33M $543K $215K
$856.91M $369.39M -$33.32M $728.64M $364.19M -$81.3M -$409.09M $40.81M $39.43M $72.62M -$45.84M -$39.91M -$47.04M -$79.17M — -$470.11M -$182.33M -$328.78M
— 4.95% -0.42% 8.85% 4.97% -1.73% -13.09% 0.76% 1.16% 2.97% -2.46% -1.93% -1.51% -8.94% — -735.93% -298.92% -282.66%
— -$2.3M $0 $0 — — — — — — — — — — — $71K -$11.68M -$20.9M
— — — — — -$81.3M -$409.09M $40.37M $38.87M $71.74M -$45.84M -$39.91M -$47.04M — — — — —
$858.25M $370.76M -$31.14M $728.69M $369.82M -$75.05M -$413.41M $38.72M $39.96M $72.57M -$43.64M -$39.47M -$47.49M -$79.17M — — — —
USD/shares $17.32 $7.28 -$0.59 $12.14 $6.12 -$1.40 -$7.68 $0.80 $0.85 $1.58 -$1.08 -$1.06 -$1.44 -$4.01 — -$16.30 -$6.63 -$15.58
USD/shares $17.01 $7.16 -$0.59 $11.94 $6.08 -$1.40 -$7.68 $0.80 $0.85 $1.57 -$1.08 -$1.06 -$1.44 -$4.01 — -$16.30 -$6.63 -$15.58
shares — 50.74M 56.78M 60.04M 59.54M 58.27M 53.3M 50.35M 45.73M 45.54M 42.35M 37.68M 32.74M 19.74M — — — —
shares — 51.59M 56.78M 61.01M 59.88M 58.27M 53.3M 50.47M 45.76M 45.58M 42.35M 37.68M 32.74M 19.74M — — — —
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $348.93M in buybacks.

Debt Profile

Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.

Reported debt balances

Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.

Reported balanceAs ofAmountSource
Finance lease liabilities 2026-06-30 USD 12,932,000 10-Q filed 2026-08-05
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Current finance lease liabilities
USD 2,289,000
Noncurrent finance lease liabilities
USD 10,842,000
Long-term debt, including current maturities 2026-06-30 USD 739,198,000 10-Q filed 2026-08-05
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Current portion of long-term debt
USD 1,048,000
Noncurrent debt carrying amount
USD 738,150,000
Other long-term debt
USD 5,692,000
Operating lease liabilities 2026-06-30 USD 381,893,000 10-Q filed 2026-08-05
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Current operating lease liabilities
USD 110,005,000
Noncurrent operating lease liabilities
USD 271,689,000
2 filing observations remain unmatched and are excluded from instrument histories.
Instrument and agreement coverage is incomplete. Additional filings are awaiting review.
1 filing has incomplete source or extraction coverage. Verified observations are shown; missing observations do not establish that debt was unchanged.

Covenants

Some sections could not be verified in 1 agreement document. Other restrictions or tests may apply.

Verified tests, triggers and restrictions appear with each agreement below. A verified term does not establish current compliance.

Loans, facilities and notes

7.375% Senior Notes due 2034

Note · Par Petroleum, LLC

Reference: 7.375% Senior Notes due 2034

Active
Original principal
USD 500,000,000
Outstanding
—
Commitment
—
Availability
—
Maturity
—

Last reported interest terms: 7.375% Reported 2026-05-14 Later filings may not restate these terms; this does not confirm they still apply.

Verified covenant terms

  • (b) · OFFERS TO REPURCHASE (b) If the Company or any of its Restricted Subsidiaries consummates an Asset Sale, within 10 Business Days of each date that the aggregate amount of Excess Proceeds exceeds $50.0 million, the Issuer shall make an offer to all Holders of the Notes and, if required or permitted or such earlier date if the Issuer so elects by the terms of any other Pari Passu Indebtedness, to the holders of such Senior Indebtedness (an “Asset Sale Offer”), to purchase the maximum aggregate principal amount of the Notes and… Metric: aggregate amount of Excess Proceeds Stated threshold: 50 million Testing frequency: within 10 Business Days of each date Springing Trigger: the aggregate amount of Excess Proceeds exceeds $50.0 million 8. OFFERS TO REPURCHASE.
    Full wording and supporting evidence
    Source evidence: (b) If the Company or any of its Restricted Subsidiaries consummates an Asset Sale, within 10 Business Days of each date that the aggregate amount of Excess Proceeds exceeds $50.0 million, the Issuer shall make an offer to all Holders of the Notes and, if required or permitted or such earlier date if the Issuer so elects by the terms of any other Pari Passu Indebtedness, to the holders of such Senior Indebtedness (an “Asset Sale Offer”), to purchase the maximum aggregate principal amount of the Notes and such Pari Passu Indebtedness that is a minimum of $2,000 or an integral multiple of $1,000 in excess thereof that may be purchased out of the Excess Proceeds at an offer price in cash in an amount equal to 100% of the principal amount thereof, plus accrued and unpaid interest to the date fixed for the closing of such offer, in accordance with the procedures set forth in the Indenture.
    Target identity evidence: INDENTURE, dated as of May 14, 2026, among Par Petroleum, LLC, a Delaware limited liability company (the “Issuer” or the “Company”), the Guarantors (as defined herein) and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as paying agent (the “Paying Agent”), registrar (the “Registrar”), transfer agent (the “Transfer Agent”) and authenticating agent (the “Authenticating Agent”).
    Target identity evidence: WHEREAS, each of the Issuer and the Guarantors (as defined in the Indenture referred to below) has heretofore executed and delivered to the Trustee an indenture (the “Indenture”), dated as of May 14, 2026, providing for the issuance of an unlimited aggregate principal amount of 7.375% Senior Notes due 2034 (the “Notes”);
  • (a) · OFFERS TO REPURCHASE Upon the occurrence of a Change of Control that results in a Ratings Decline, the Issuer shall make an offer (a “Change of Control Offer”) to each Holder to repurchase all or any part (equal to $2,000 or an integral multiple of $1,000 in excess thereof) of each Holder’s Notes at a purchase price equal to 101% of the aggregate principal amount thereof plus accrued and unpaid interest thereon, if any, to but excluding the date of purchase (the “Change of Control Payment”). Springing Trigger: the occurrence of a Change of Control that results in a Ratings Decline 8. OFFERS TO REPURCHASE.
    Full wording and supporting evidence
    Source evidence: (a) Upon the occurrence of a Change of Control that results in a Ratings Decline, the Issuer shall make an offer (a “Change of Control Offer”) to each Holder to repurchase all or any part (equal to $2,000 or an integral multiple of $1,000 in excess thereof) of each Holder’s Notes at a purchase price equal to 101% of the aggregate principal amount thereof plus accrued and unpaid interest thereon, if any, to but excluding the date of purchase (the “Change of Control Payment”). The Change of Control Offer shall be made in accordance with Section 4.14 of the Indenture.
    Target identity evidence: INDENTURE, dated as of May 14, 2026, among Par Petroleum, LLC, a Delaware limited liability company (the “Issuer” or the “Company”), the Guarantors (as defined herein) and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as paying agent (the “Paying Agent”), registrar (the “Registrar”), transfer agent (the “Transfer Agent”) and authenticating agent (the “Authenticating Agent”).
    Target identity evidence: WHEREAS, each of the Issuer and the Guarantors (as defined in the Indenture referred to below) has heretofore executed and delivered to the Trustee an indenture (the “Indenture”), dated as of May 14, 2026, providing for the issuance of an unlimited aggregate principal amount of 7.375% Senior Notes due 2034 (the “Notes”);
  • 12 · DEFAULTS AND REMEDIES If any Event of Default occurs and is continuing, the Trustee or the Holders of at least 25% in principal amount of the then outstanding Notes may declare the principal, premium, if any, interest and any other monetary obligations on all the then outstanding Notes to be due and payable immediately. Springing Trigger: If any Event of Default occurs and is continuing Exceptions: Notwithstanding the foregoing, in the case of an Event of Default arising from certain events of bankruptcy or insolvency, all outstanding Notes will become due and payable immediately without further action or notice. 12. *DEFAULTS AND REMEDIES*.
    Full wording and supporting evidence
    Source evidence: The Events of Default relating to the Notes are defined in Section 6.01 of the Indenture. If any Event of Default occurs and is continuing, the Trustee or the Holders of at least 25% in principal amount of the then outstanding Notes may declare the principal, premium, if any, interest and any other monetary obligations on all the then outstanding Notes to be due and payable immediately. Notwithstanding the foregoing, in the case of an Event of Default arising from certain events of bankruptcy or insolvency, all outstanding Notes will become due and payable immediately without further action or notice.
    Target identity evidence: INDENTURE, dated as of May 14, 2026, among Par Petroleum, LLC, a Delaware limited liability company (the “Issuer” or the “Company”), the Guarantors (as defined herein) and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as paying agent (the “Paying Agent”), registrar (the “Registrar”), transfer agent (the “Transfer Agent”) and authenticating agent (the “Authenticating Agent”).
    Target identity evidence: WHEREAS, each of the Issuer and the Guarantors (as defined in the Indenture referred to below) has heretofore executed and delivered to the Trustee an indenture (the “Indenture”), dated as of May 14, 2026, providing for the issuance of an unlimited aggregate principal amount of 7.375% Senior Notes due 2034 (the “Notes”);
Documents and filing history
  1. Issuance · 2026-05-14 Original principal USD 500,000,000 Exact source document Parent 8-K filing · 2026-05-14
    WHEREAS, the Issuer has duly authorized the creation of an issue of $500,000,000 aggregate principal amount of 7.375% Senior Notes due 2034 (the “*Initial Notes*”); and
    Issuer evidence: INDENTURE, dated as of May 14, 2026, among Par Petroleum, LLC, a Delaware limited liability company (the “*Issuer*” or the “*Company*”), the Guarantors (as defined herein) and U.S. Bank Trust Company, National Association, as trustee (the “*Trustee*”), as paying agent (the “*Paying Agent*”), registrar (the “*Registrar*”), transfer agent (the “*Transfer Agent*”) and authenticating agent (the “*Authenticating Agent*”).
    Supporting evidence: WHEREAS, the Issuer has duly authorized the creation of an issue of $500,000,000 aggregate principal amount of 7.375% Senior Notes due 2034 (the “*Initial Notes*”); and
    Supporting evidence: WHEREAS, the Issuer has duly authorized the creation of an issue of $500,000,000 aggregate principal amount of 7.375% Senior Notes due 2034 (the “*Initial Notes*”); and

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
0.49×
Peer median 0.55×
EV/EBIT
3.67×
Peer median 12.90×
P/E (TTM)
—
Peer median 5.68×
EV/Adj. EBITDA (FY2025)
6.71×
Peer median 12.75×

Peer medians compare against the 10 similar-size Oil & Gas Refining & Marketing companies (of 18 listed).

EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.

Valuation over time computed as of each quarter's filing date

EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Refining $7,206,145,000 $7,733,866,000 $7,969,480,000 $7,046,060,000 $4,471,111,000 $2,886,701,000 $5,167,942,000 $3,210,067,000
Retail Segment $576,729,000 $584,760,000 $592,480,000 $570,206,000 $456,416,000 $363,713,000 $458,889,000 $441,040,000
Logistics $298,442,000 $299,532,000 $260,779,000 $198,821,000 $184,734,000 $180,909,000 $199,226,000 $125,743,000

By Product & Service (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Fuel Revenue $7,153,676,000 $7,629,031,000 $7,961,526,000 $7,196,299,000 — — — —
Other Revenue $310,974,000 $345,426,000 $270,429,000 $125,486,000 — — — —
Distillates — — — — $3,882,759,000 $1,287,357,000 $2,544,170,000 $1,810,216,000
Gasoline — — — — $3,278,066,000 $1,087,297,000 $1,743,010,000 $1,298,524,000
Merchandise — — — — $92,004,000 $90,173,000 $90,480,000 $83,771,000
Other Refined Products — — — — $2,131,110,000 $753,591,000 $1,242,401,000 $458,596,000
Other Revenues — — — — $14,699,000 $31,996,000 $6,770,000 —
Transportation and Terminalling Services — — — — $184,734,000 $180,909,000 $199,226,000 $125,743,000

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Refining $487,032,000 $17,412,000 $676,161,000 $401,901,000 -$88,799,000 -$331,826,000 $93,781,000 $73,269,000
Logistics $97,558,000 $89,351,000 $69,744,000 $54,049,000 $51,159,000 $35,044,000 $59,075,000 $33,389,000
Retail Segment $74,706,000 $64,800,000 $56,603,000 $49,238,000 $81,249,000 $24,211,000 $49,245,000 $37,232,000

Operating Margin by Segment (%)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Refining 6.8% 0.2% 8.5% 5.7% -2% -11.5% 1.8% 2.3%
Retail Segment 13% 11.1% 9.6% 8.6% 17.8% 6.7% 10.7% 8.4%
Logistics 32.7% 29.8% 26.7% 27.2% 27.7% 19.4% 29.7% 26.6%
Key facts CIK 821483 CUSIP 69888T207 13F (30d) 104 filings 103 filers Visit website Investor relations