HF Sinclair (DINO) Financials

$32.75 +0.74 (+2.31%)

Closing price 03:59 PM Eastern

Extended Trading

$33.08 +0.33 (+1.00%)

As of 05:14 PM Eastern

Annual Income Statements for HF Sinclair

This table shows HF Sinclair's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2020	2021	2022	2023	2024
Period end date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	-601	558	2,923	1,590	177
Consolidated Net Income / (Loss)	-515	663	3,041	1,711	184
Net Income / (Loss) Continuing Operations	-515	663	3,041	1,711	184
Total Pre-Tax Income	-747	787	3,936	2,153	218
Total Operating Income	-734	749	4,054	2,203	261
Total Gross Profit	2,025	2,822	5,138	3,471	1,557
Total Revenue	11,184	18,389	38,205	31,964	28,580
Operating Revenue	11,184	18,389	38,205	31,964	28,580
Total Cost of Revenue	9,159	15,567	33,067	28,493	27,023
Operating Cost of Revenue	9,159	15,567	33,067	28,493	27,023
Total Operating Expenses	2,759	2,073	1,084	1,268	1,296
Selling, General & Admin Expense	1,614	1,879	427	497	447
Depreciation Expense	521	504	657	771	832
Impairment Charge	545	-	0.00	0.00	17
Total Other Income / (Expense), net	-13	38	-118	-50	-43
Interest Expense	152	125	176	191	165
Interest & Investment Income	14	16	30	111	107
Other Income / (Expense), net	125	147	28	30	15
Income Tax Expense	-232	124	895	442	34
Net Income / (Loss) Attributable to Noncontrolling Interest	87	105	118	121	7.00
Basic Earnings per Share	($3.72)	$3.39	$14.28	$8.29	$0.91
Weighted Average Basic Shares Outstanding	161.98M	162.57M	202.57M	190.04M	192.07M
Diluted Earnings per Share	($3.72)	$3.39	$14.28	$8.29	$0.91
Weighted Average Diluted Shares Outstanding	161.98M	162.57M	202.57M	190.04M	192.07M
Weighted Average Basic & Diluted Shares Outstanding	-	-	196.19M	198.57M	188.41M
Cash Dividends to Common per Share	$1.40	$0.35	$1.20	$1.80	$2.00

This table shows HF Sinclair's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Income / (Loss) Attributable to Common Shareholders	954	587	353	508	791	-62	315	152	-76	-214	-4.00
Consolidated Net Income / (Loss)	978	625	385	534	825	-34	317	153	-74	-212	-2.00
Net Income / (Loss) Continuing Operations	978	625	385	534	825	-34	317	153	-74	-212	-2.00
Total Pre-Tax Income	1,280	813	485	680	1,060	-72	402	177	-131	-230	-1.00
Total Operating Income	1,328	827	504	704	1,071	-77	411	197	-121	-226	81
Total Gross Profit	2,224	-625	1,461	1,013	1,391	-394	1,101	504	217	-265	415
Total Revenue	10,599	8,985	7,565	7,834	8,905	7,660	7,027	7,846	7,207	6,500	6,370
Operating Revenue	10,599	8,985	7,565	7,834	8,905	7,660	7,027	7,846	7,207	6,500	6,370
Total Cost of Revenue	8,375	9,610	6,104	6,820	7,514	8,054	5,927	7,342	6,990	6,764	5,955
Operating Cost of Revenue	8,375	9,610	6,104	6,820	7,514	8,054	5,927	7,342	6,990	6,764	5,955
Total Operating Expenses	896	-1,452	957	309	320	-318	690	307	338	-39	334
Selling, General & Admin Expense	707	-1,585	735	127	124	-490	710	105	118	-486	104
Depreciation Expense	172	176	174	189	196	212	199	205	210	218	225
Other Operating Expenses / (Income)	17	-	48	-7.86	-	-	-219	-3.12	-	-	5.00
Total Other Income / (Expense), net	-48	-14	-20	-24	-11	4.74	-8.70	-19	-11	-4.23	-82
Interest Expense	45	57	46	47	49	50	41	45	40	38	49
Interest & Investment Income	-6.51	25	24	21	28	38	30	27	26	24	20
Other Income / (Expense), net	3.67	19	2.50	1.90	9.81	16	2.46	-0.63	3.34	9.83	-53
Income Tax Expense	302	188	100	146	235	-39	85	24	-57	-18	1.00
Net Income / (Loss) Attributable to Noncontrolling Interest	24	37	32	27	34	28	1.96	1.69	1.86	1.49	2.00
Basic Earnings per Share	$4.45	$3.50	$1.79	$2.62	$4.23	($0.35)	$1.57	$0.79	($0.40)	($1.05)	($0.02)
Weighted Average Basic Shares Outstanding	212.39M	202.57M	195.45M	192.35M	185.46M	190.04M	198.71M	191.51M	189.84M	192.07M	188.49M
Diluted Earnings per Share	$4.45	$3.50	$1.79	$2.62	$4.23	($0.35)	$1.57	$0.79	($0.40)	($1.05)	($0.02)
Weighted Average Diluted Shares Outstanding	212.39M	202.57M	195.45M	192.35M	185.46M	190.04M	198.71M	191.51M	189.84M	192.07M	188.49M
Weighted Average Basic & Diluted Shares Outstanding	200.73M	196.19M	192.31M	184.11M	179.67M	198.57M	192.16M	190.82M	188.15M	188.41M	188.41M

This table details how cash moves in and out of HF Sinclair's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2020	2021	2022	2023	2024
Period end date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Change in Cash & Equivalents	483	-1,134	1,431	-311	-554
Net Cash From Operating Activities	458	407	3,777	2,297	1,110
Net Cash From Continuing Operating Activities	585	407	3,777	2,297	1,110
Net Income / (Loss) Continuing Operations	-515	663	3,041	1,711	184
Consolidated Net Income / (Loss)	-515	663	3,041	1,711	184
Depreciation Expense	521	504	657	771	832
Non-Cash Adjustments To Reconcile Net Income	575	-461	40	-82	-426
Changes in Operating Assets and Liabilities, net	4.54	-299	39	-103	520
Net Cash From Investing Activities	-330	-1,327	-774	-371	-468
Net Cash From Continuing Investing Activities	-271	-1,327	-774	-371	-468
Purchase of Property, Plant & Equipment	-271	-813	-524	-385	-470
Acquisitions	-2.44	-624	-264	-7.00	-8.00
Sale of Property, Plant & Equipment	1.55	106	3.00	17	4.00
Sale and/or Maturity of Investments	0.88	4.17	11	4.00	6.00
Net Cash From Financing Activities	353	-212	-1,561	-2,244	-1,182
Net Cash From Continuing Financing Activities	352	-212	-1,561	-2,244	-1,182
Repayment of Debt	-326	-646	-735	-582	-106
Repurchase of Common Equity	-7.64	-7.06	-1,372	-999	-672
Payment of Dividends	-318	-133	-352	-711	-393
Issuance of Debt	1,007	556	910	60	0.00
Other Financing Activities, net	-3.00	-3.99	-12	-12	-11
Effect of Exchange Rate Changes	2.16	-1.53	-11	7.00	-14
Cash Interest Paid	120	136	160	203	164
Cash Income Taxes Paid	54	-20	816	251	110

This table details how cash moves in and out of HF Sinclair's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Net Change in Cash & Equivalents	-255	218	-300	250	600	-861	-113	-375	363	-430	-253
Net Cash From Operating Activities	873	915	178	490	1,399	230	317	226	708	-140	-89
Net Cash From Continuing Operating Activities	873	915	178	490	1,399	230	317	226	708	-140	-89
Net Income / (Loss) Continuing Operations	978	625	385	534	825	-34	317	153	-74	-212	-2.00
Consolidated Net Income / (Loss)	978	625	385	534	825	-34	317	153	-74	-212	-2.00
Depreciation Expense	172	176	174	189	196	212	199	205	210	218	225
Non-Cash Adjustments To Reconcile Net Income	37	10	-105	-136	-144	303	-259	-91	55	-132	-188
Changes in Operating Assets and Liabilities, net	-314	104	-276	-98	522	-251	60	-42	517	-15	-124
Net Cash From Investing Activities	-127	-108	-100	-76	-71	-123	-91	-82	-121	-173	-85
Net Cash From Continuing Investing Activities	-127	-108	-100	-76	-71	-123	-91	-82	-121	-173	-85
Purchase of Property, Plant & Equipment	-100	-107	-100	-80	-81	-124	-89	-84	-124	-173	-86
Acquisitions	-25	-7.55	-2.50	-0.50	-1.75	-2.25	-5.00	-	-1.00	-2.00	0.00
Sale of Property, Plant & Equipment	-	-0.34	1.57	0.11	15	0.53	0.81	0.37	1.10	1.73	0.00
Sale and/or Maturity of Investments	-1.87	6.28	0.76	4.53	-3.30	2.01	1.93	1.67	2.45	-0.04	1.00
Net Cash From Financing Activities	-996	-586	-379	-164	-725	-976	-335	-516	-227	-103	-80
Net Cash From Continuing Financing Activities	-996	-586	-379	-164	-725	-976	-335	-516	-227	-103	-80
Repayment of Debt	-66	-131	-59	-59	-33	-432	-62	-44	-	-0.19	-1,372
Repurchase of Common Equity	-866	-395	-246	-2.47	-586	-165	-170	-371	-127	-4.66	0.00
Payment of Dividends	-111	-106	-114	-113	-109	-375	-102	-98	-98	-95	-99
Issuance of Debt	50	50	42	13	5.00	-	0.00	-	-	-	1,394
Other Financing Activities, net	-2.99	-3.34	-3.07	-3.14	-3.13	-2.67	-2.60	-2.60	-2.85	-2.96	-3.00
Effect of Exchange Rate Changes	-5.28	-3.01	1.51	-0.55	-1.85	7.89	-2.95	-2.05	3.67	-13	1.00
Cash Interest Paid	22	69	26	68	26	83	24	60	21	59	39
Cash Income Taxes Paid	484	354	22	227	-9.02	11	7.64	81	-2.98	24	0.00

This table presents HF Sinclair's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2021	2022	2023	2024
Period end date	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Total Assets	12,917	18,125	17,716	16,643
Total Current Assets	3,762	6,748	6,146	5,014
Cash & Equivalents	234	1,665	1,354	800
Accounts Receivable	1,242	1,703	1,725	1,251
Inventories, net	2,122	3,215	2,922	2,798
Current Deferred & Refundable Income Taxes	97	54	56	70
Other Current Assets	67	112	89	95
Plant, Property, & Equipment, net	5,415	6,689	6,627	6,558
Plant, Property & Equipment, gross	8,448	10,147	10,534	10,931
Accumulated Depreciation	3,033	3,458	3,907	4,373
Total Noncurrent Assets	3,739	4,688	4,943	5,071
Goodwill	2,293	2,978	2,978	2,977
Intangible Assets	653	983	972	962
Other Noncurrent Operating Assets	794	727	993	1,132
Total Liabilities & Shareholders' Equity	12,917	18,125	17,716	16,643
Total Liabilities	6,622	8,108	7,479	7,297
Total Current Liabilities	2,065	3,246	2,775	3,043
Short-Term Debt	0.00	307	0.00	350
Accounts Payable	1,613	2,334	2,206	2,236
Accrued Expenses	316	487	453	377
Current Deferred & Payable Income Tax Liabilities	25	7.82	9.00	3.00
Other Current Liabilities	111	110	107	77
Total Noncurrent Liabilities	4,557	4,862	4,704	4,254
Long-Term Debt	3,073	2,949	2,739	2,288
Noncurrent Deferred & Payable Income Tax Liabilities	837	1,262	1,297	1,224
Other Noncurrent Operating Liabilities	647	652	668	742
Commitments & Contingencies	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	6,294	10,018	10,237	9,346
Total Preferred & Common Equity	5,688	9,244	10,169	9,278
Preferred Stock	0.00	0.00	0.00	0.00
Total Common Equity	5,688	9,244	10,169	9,278
Common Stock	4,223	6,471	5,996	6,000
Retained Earnings	4,414	4,130	5,379	5,170
Treasury Stock	-2,951	-1,335	-1,194	-1,845
Accumulated Other Comprehensive Income / (Loss)	2.67	-22	-12	-47
Noncontrolling Interest	607	774	68	68

This table presents HF Sinclair's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q1 2023	Q2 2023	Q3 2023	Q1 2024	Q2 2024	Q3 2024	Q1 2025
Period end date	9/30/2022	3/31/2023	6/30/2023	9/30/2023	3/31/2024	6/30/2024	9/30/2024	3/31/2025
Total Assets	18,226	18,006	18,197	18,902	17,916	17,382	16,888	16,542
Total Current Assets	6,827	6,559	6,693	7,402	6,322	5,843	5,356	4,987
Cash & Equivalents	1,447	1,365	1,615	2,215	1,241	866	1,229	547
Accounts Receivable	1,806	1,617	1,631	1,949	1,814	1,663	1,328	1,309
Inventories, net	3,437	3,449	3,259	3,134	3,131	3,160	2,688	2,975
Current Deferred & Refundable Income Taxes	31	43	112	29	43	54	48	70
Other Current Assets	106	84	77	76	94	100	64	86
Plant, Property, & Equipment, net	6,733	6,656	6,628	6,580	6,588	6,551	6,543	6,518
Plant, Property & Equipment, gross	10,061	10,220	10,313	10,373	10,610	10,687	10,815	11,003
Accumulated Depreciation	3,328	3,564	3,685	3,793	4,022	4,135	4,271	4,485
Total Noncurrent Assets	4,666	4,791	4,876	4,919	5,006	4,987	4,988	5,037
Goodwill	2,969	2,979	2,979	2,977	2,978	2,977	2,978	2,978
Intangible Assets	977	986	979	958	977	963	945	922
Other Noncurrent Operating Assets	720	827	919	984	1,051	1,047	1,065	1,137
Total Liabilities & Shareholders' Equity	18,226	18,006	18,197	18,902	17,916	17,382	16,888	16,542
Total Liabilities	8,448	7,955	7,706	8,287	7,640	7,425	7,217	7,289
Total Current Liabilities	3,242	3,118	2,888	3,477	2,918	2,759	2,963	2,664
Short-Term Debt	-	307	308	308	0.00	-	350	0.00
Accounts Payable	2,415	2,109	2,001	2,366	2,277	2,172	2,016	2,124
Accrued Expenses	533	533	466	553	486	482	499	461
Current Deferred & Payable Income Tax Liabilities	183	60	4.20	137	57	16	20	2.00
Other Current Liabilities	110	108	109	113	98	89	78	77
Total Noncurrent Liabilities	5,205	4,838	4,818	4,809	4,722	4,665	4,254	4,625
Long-Term Debt	3,334	2,933	2,888	2,862	2,679	2,636	2,287	2,676
Noncurrent Deferred & Payable Income Tax Liabilities	1,229	1,278	1,323	1,346	1,308	1,301	1,239	1,226
Other Noncurrent Operating Liabilities	642	627	607	602	736	728	728	723
Commitments & Contingencies	-	-	-	-	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	9,779	10,051	10,491	10,615	10,276	9,957	9,670	9,253
Total Preferred & Common Equity	9,015	9,271	9,709	9,825	10,208	9,890	9,604	9,187
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	9,015	9,271	9,709	9,825	10,208	9,890	9,604	9,187
Common Stock	6,500	6,472	6,483	6,494	5,994	5,999	6,003	6,005
Retained Earnings	3,624	4,396	4,816	5,523	5,594	5,650	5,479	5,071
Treasury Stock	-1,072	-1,577	-1,576	-2,168	-1,358	-1,732	-1,860	-1,845
Accumulated Other Comprehensive Income / (Loss)	-36	-20	-13	-25	-22	-27	-19	-44
Noncontrolling Interest	763	780	782	791	68	67	67	66

This table displays calculated financial ratios and metrics derived from HF Sinclair's official financial filings.

Metric	2020	2021	2022	2023	2024
Period end date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Growth Metrics	-	-	-	-	-
Revenue Growth	0.00%	64.43%	107.76%	-16.34%	-10.59%
EBITDA Growth	0.00%	1,690.75%	238.64%	-36.61%	-63.12%
EBIT Growth	0.00%	247.13%	355.64%	-45.30%	-87.64%
NOPAT Growth	0.00%	222.90%	396.17%	-44.10%	-87.42%
Net Income Growth	0.00%	228.81%	358.50%	-43.74%	-89.25%
EPS Growth	0.00%	191.13%	321.24%	-41.95%	-89.02%
Operating Cash Flow Growth	0.00%	-11.19%	828.74%	-39.18%	-51.68%
Free Cash Flow Firm Growth	0.00%	0.00%	107.73%	164.36%	-62.10%
Invested Capital Growth	0.00%	0.00%	27.10%	0.12%	-3.77%
Revenue Q/Q Growth	0.00%	0.00%	0.00%	-3.98%	-3.90%
EBITDA Q/Q Growth	0.00%	0.00%	0.00%	-22.46%	-11.78%
EBIT Q/Q Growth	0.00%	0.00%	0.00%	-28.86%	-35.88%
NOPAT Q/Q Growth	0.00%	0.00%	0.00%	-27.75%	-44.27%
Net Income Q/Q Growth	0.00%	0.00%	0.00%	-27.79%	-49.22%
EPS Q/Q Growth	0.00%	0.00%	0.00%	-31.71%	-43.48%
Operating Cash Flow Q/Q Growth	0.00%	0.00%	49.32%	-22.96%	-25.05%
Free Cash Flow Firm Q/Q Growth	0.00%	0.00%	0.00%	0.00%	-25.85%
Invested Capital Q/Q Growth	0.00%	0.00%	0.00%	0.45%	0.96%
Profitability Metrics	-	-	-	-	-
Gross Margin	18.11%	15.35%	13.45%	10.86%	5.45%
EBITDA Margin	-0.79%	7.61%	12.40%	9.40%	3.88%
Operating Margin	-6.56%	4.07%	10.61%	6.89%	0.91%
EBIT Margin	-5.44%	4.87%	10.68%	6.99%	0.97%
Profit (Net Income) Margin	-4.60%	3.61%	7.96%	5.35%	0.64%
Tax Burden Percent	68.92%	84.26%	77.26%	79.47%	84.40%
Interest Burden Percent	122.69%	87.86%	96.42%	96.42%	78.99%
Effective Tax Rate	0.00%	15.74%	22.74%	20.53%	15.60%
Return on Invested Capital (ROIC)	0.00%	13.82%	30.20%	15.07%	1.93%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	16.08%	26.09%	12.40%	-0.32%
Return on Net Nonoperating Assets (RNNOA)	0.00%	7.25%	7.08%	1.82%	-0.05%
Return on Equity (ROE)	0.00%	21.07%	37.29%	16.90%	1.88%
Cash Return on Invested Capital (CROIC)	0.00%	-186.18%	6.33%	14.95%	5.77%
Operating Return on Assets (OROA)	0.00%	6.94%	26.30%	12.46%	1.61%
Return on Assets (ROA)	0.00%	5.13%	19.59%	9.55%	1.07%
Return on Common Equity (ROCE)	0.00%	19.04%	34.13%	16.19%	1.87%
Return on Equity Simple (ROE_SIMPLE)	0.00%	11.66%	32.90%	16.83%	1.98%
Net Operating Profit after Tax (NOPAT)	-514	631	3,132	1,751	220
NOPAT Margin	-4.59%	3.43%	8.20%	5.48%	0.77%
Net Nonoperating Expense Percent (NNEP)	0.00%	-2.25%	4.12%	2.67%	2.25%
Return On Investment Capital (ROIC_SIMPLE)	-	-	23.60%	13.49%	1.84%
Cost of Revenue to Revenue	81.89%	84.65%	86.55%	89.14%	94.55%
SG&A Expenses to Revenue	14.43%	10.22%	1.12%	1.55%	1.56%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	24.67%	11.27%	2.84%	3.97%	4.53%
Earnings before Interest and Taxes (EBIT)	-609	896	4,082	2,233	276
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	-88	1,399	4,739	3,004	1,108
Valuation Ratios	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	1.04	0.94	0.71
Price to Tangible Book Value (P/TBV)	0.00	0.00	1.83	1.54	1.24
Price to Revenue (P/Rev)	0.00	0.00	0.25	0.30	0.23
Price to Earnings (P/E)	0.00	0.00	3.30	6.03	37.26
Dividend Yield	5.96%	4.66%	2.50%	3.37%	5.71%
Earnings Yield	0.00%	0.00%	30.28%	16.57%	2.68%
Enterprise Value to Invested Capital (EV/IC)	0.00	0.00	1.04	0.95	0.76
Enterprise Value to Revenue (EV/Rev)	0.00	0.00	0.31	0.35	0.30
Enterprise Value to EBITDA (EV/EBITDA)	0.00	0.00	2.54	3.68	7.67
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	2.94	4.95	30.80
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	3.84	6.31	38.59
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	0.00	3.18	4.81	7.66
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	18.29	6.36	12.91
Leverage & Solvency	-	-	-	-	-
Debt to Equity	0.00	0.49	0.33	0.27	0.28
Long-Term Debt to Equity	0.00	0.49	0.29	0.27	0.24
Financial Leverage	0.00	0.45	0.27	0.15	0.16
Leverage Ratio	0.00	2.05	1.90	1.77	1.75
Compound Leverage Factor	0.00	1.80	1.84	1.71	1.39
Debt to Total Capital	0.00%	32.80%	24.53%	21.11%	22.01%
Short-Term Debt to Total Capital	0.00%	0.00%	2.31%	0.00%	2.92%
Long-Term Debt to Total Capital	0.00%	32.80%	22.21%	21.11%	19.09%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	6.48%	5.83%	0.52%	0.57%
Common Equity to Total Capital	0.00%	60.72%	69.64%	78.37%	77.42%
Debt to EBITDA	0.00	2.20	0.69	0.91	2.38
Net Debt to EBITDA	0.00	2.03	0.34	0.46	1.66
Long-Term Debt to EBITDA	0.00	2.20	0.62	0.91	2.07
Debt to NOPAT	0.00	4.87	1.04	1.56	11.97
Net Debt to NOPAT	0.00	4.50	0.51	0.79	8.34
Long-Term Debt to NOPAT	0.00	4.87	0.94	1.56	10.39
Altman Z-Score	0.00	0.00	4.12	3.64	2.89
Noncontrolling Interest Sharing Ratio	0.00%	9.64%	8.46%	4.16%	0.69%
Liquidity Ratios	-	-	-	-	-
Current Ratio	0.00	1.82	2.08	2.21	1.65
Quick Ratio	0.00	0.71	1.04	1.11	0.67
Cash Flow Metrics	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	0.00	-8,501	657	1,737	658
Operating Cash Flow to CapEx	170.03%	57.52%	724.95%	624.18%	238.20%
Free Cash Flow to Firm to Interest Expense	0.00	-67.92	3.73	9.09	3.99
Operating Cash Flow to Interest Expense	3.00	3.25	21.46	12.03	6.73
Operating Cash Flow Less CapEx to Interest Expense	1.24	-2.40	18.50	10.10	3.90
Efficiency Ratios	-	-	-	-	-
Asset Turnover	0.00	1.42	2.46	1.78	1.66
Accounts Receivable Turnover	0.00	14.81	25.95	18.65	19.21
Inventory Turnover	0.00	7.34	12.39	9.29	9.45
Fixed Asset Turnover	0.00	3.40	6.31	4.80	4.34
Accounts Payable Turnover	0.00	9.65	16.75	12.55	12.17
Days Sales Outstanding (DSO)	0.00	24.65	14.07	19.57	19.00
Days Inventory Outstanding (DIO)	0.00	49.76	29.45	39.31	38.63
Days Payable Outstanding (DPO)	0.00	37.83	21.79	29.08	30.00
Cash Conversion Cycle (CCC)	0.00	36.58	21.73	29.80	27.63
Capital & Investment Metrics	-	-	-	-	-
Invested Capital	0.00	9,133	11,608	11,622	11,184
Invested Capital Turnover	0.00	4.03	3.68	2.75	2.51
Increase / (Decrease) in Invested Capital	0.00	9,133	2,475	14	-438
Enterprise Value (EV)	0.00	0.00	12,017	11,047	8,501
Market Capitalization	0.00	0.00	9,653	9,594	6,595
Book Value per Share	$0.00	$34.99	$46.05	$56.60	$49.31
Tangible Book Value per Share	$0.00	$16.87	$26.32	$34.61	$28.38
Total Capital	0.00	9,367	13,273	12,976	11,984
Total Debt	0.00	3,073	3,255	2,739	2,638
Total Long-Term Debt	0.00	3,073	2,949	2,739	2,288
Net Debt	0.00	2,838	1,590	1,385	1,838
Capital Expenditures (CapEx)	269	707	521	368	466
Debt-free, Cash-free Net Working Capital (DFCFNWC)	0.00	1,463	2,145	2,017	1,521
Debt-free Net Working Capital (DFNWC)	0.00	1,697	3,810	3,371	2,321
Net Working Capital (NWC)	0.00	1,697	3,503	3,371	1,971
Net Nonoperating Expense (NNE)	1.28	-32	91	40	36
Net Nonoperating Obligations (NNO)	0.00	2,838	1,590	1,385	1,838
Total Depreciation and Amortization (D&A)	521	504	657	771	832
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	7.95%	5.61%	6.31%	5.32%
Debt-free Net Working Capital to Revenue	0.00%	9.23%	9.97%	10.55%	8.12%
Net Working Capital to Revenue	0.00%	9.23%	9.17%	10.55%	6.90%
Earnings Adjustments	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$0.00	$14.28	$8.29	$0.91
Adjusted Weighted Average Basic Shares Outstanding	0.00	0.00	202.57M	190.04M	192.07M
Adjusted Diluted Earnings per Share	$0.00	$0.00	$14.28	$8.29	$0.91
Adjusted Weighted Average Diluted Shares Outstanding	0.00	0.00	202.57M	190.04M	192.07M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	0.00	196.19M	198.57M	188.41M
Normalized Net Operating Profit after Tax (NOPAT)	-132	631	3,132	1,751	235
Normalized NOPAT Margin	-1.18%	3.43%	8.20%	5.48%	0.82%
Pre Tax Income Margin	-6.68%	4.28%	10.30%	6.74%	0.76%
Debt Service Ratios	-	-	-	-	-
EBIT to Interest Expense	-3.99	7.16	23.19	11.69	1.67
NOPAT to Interest Expense	-3.37	5.04	17.80	9.17	1.34
EBIT Less CapEx to Interest Expense	-5.76	1.51	20.23	9.76	-1.15
NOPAT Less CapEx to Interest Expense	-5.14	-0.61	14.84	7.24	-1.49
Payout Ratios	-	-	-	-	-
Dividend Payout Ratio	-61.86%	20.06%	11.58%	41.55%	213.59%
Augmented Payout Ratio	-63.34%	21.13%	56.69%	99.94%	578.80%

This table displays calculated financial ratios and metrics derived from HF Sinclair's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Period end date	9/30/2022	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	126.23%	0.00%	1.43%	-29.82%	-15.98%	-14.75%	-7.11%	0.16%	-19.07%	-15.14%	-9.35%
EBITDA Growth	200.11%	0.00%	78.44%	-51.12%	-15.07%	-85.23%	-10.09%	-55.16%	-92.77%	-98.62%	-58.66%
EBIT Growth	250.64%	0.00%	113.92%	-57.66%	-18.79%	-107.23%	-18.44%	-72.21%	-110.86%	-253.52%	-93.24%
NOPAT Growth	302.85%	0.00%	91.81%	-56.64%	-17.81%	-108.48%	-19.23%	-69.22%	-110.14%	-193.77%	-82.51%
Net Income Growth	223.09%	0.00%	107.77%	-57.34%	-15.65%	-105.37%	-17.76%	-71.28%	-108.98%	-531.94%	-100.63%
EPS Growth	160.23%	0.00%	98.89%	-51.75%	-4.94%	-110.00%	-12.29%	-69.85%	-109.46%	-200.00%	-101.27%
Operating Cash Flow Growth	249.95%	374.87%	-61.46%	-67.94%	60.27%	-74.81%	78.33%	-53.89%	-49.42%	-160.93%	-128.08%
Free Cash Flow Firm Growth	0.00%	0.00%	0.00%	100.02%	108.72%	0.00%	104.65%	26,861.07%	-56.07%	512.27%	-27.51%
Invested Capital Growth	0.00%	0.00%	0.00%	4.79%	-0.82%	0.12%	-1.78%	-2.86%	-4.26%	-3.77%	-2.83%
Revenue Q/Q Growth	-5.05%	-15.23%	-15.80%	3.55%	13.68%	-13.99%	-8.26%	11.65%	-8.14%	-9.81%	-2.00%
EBITDA Q/Q Growth	-17.95%	-32.01%	-33.33%	31.57%	42.55%	-88.18%	308.02%	-34.37%	-77.02%	-97.74%	12,045.94%
EBIT Q/Q Growth	-20.19%	-36.48%	-40.03%	39.38%	53.09%	-105.66%	770.05%	-52.50%	-159.81%	-84.10%	112.95%
NOPAT Q/Q Growth	-20.49%	-37.38%	-36.99%	38.15%	50.71%	-106.46%	697.34%	-47.35%	-149.63%	-87.16%	135.84%
Net Income Q/Q Growth	-21.93%	-36.14%	-38.38%	38.83%	54.37%	-104.07%	1,040.76%	-51.53%	-148.27%	-186.20%	99.06%
EPS Q/Q Growth	-18.05%	-21.35%	-48.86%	46.37%	61.45%	-108.27%	548.57%	-49.68%	-150.63%	-162.50%	98.10%
Operating Cash Flow Q/Q Growth	-42.89%	4.81%	-80.58%	175.72%	185.51%	-83.53%	37.38%	-28.71%	213.20%	-119.84%	36.61%
Free Cash Flow Firm Q/Q Growth	-3.96%	100.00%	0.00%	100.02%	48,448.06%	-107.31%	878.16%	-3.66%	-20.90%	-31.43%	38.87%
Invested Capital Q/Q Growth	1.26%	-0.49%	2.74%	1.23%	-4.16%	0.45%	0.79%	0.11%	-5.53%	0.96%	1.77%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	20.98%	-6.95%	19.31%	12.93%	15.62%	-5.15%	15.66%	6.42%	3.01%	-4.07%	6.51%
EBITDA Margin	14.18%	11.38%	9.00%	11.43%	14.34%	1.97%	8.71%	5.12%	1.28%	0.03%	3.97%
Operating Margin	12.53%	9.20%	6.66%	8.99%	12.03%	-1.00%	5.85%	2.51%	-1.68%	-3.48%	1.27%
EBIT Margin	12.56%	9.41%	6.70%	9.02%	12.14%	-0.80%	5.88%	2.50%	-1.63%	-3.33%	0.44%
Profit (Net Income) Margin	9.23%	6.95%	5.09%	6.82%	9.26%	-0.44%	4.51%	1.96%	-1.03%	-3.26%	-0.03%
Tax Burden Percent	76.42%	76.84%	79.43%	78.55%	77.83%	46.48%	78.74%	86.49%	56.40%	92.10%	200.00%
Interest Burden Percent	96.14%	96.13%	95.66%	96.34%	98.05%	118.07%	97.30%	90.40%	111.87%	106.50%	-3.57%
Effective Tax Rate	23.58%	23.16%	20.57%	21.45%	22.17%	0.00%	21.26%	13.51%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	0.00%	23.27%	34.01%	20.95%	26.83%	-1.93%	12.24%	5.74%	-3.08%	-6.10%	2.15%
ROIC Less NNEP Spread (ROIC-NNEP)	0.00%	22.60%	32.36%	19.78%	26.21%	-0.57%	11.83%	4.73%	-2.20%	-9.44%	-1.14%
Return on Net Nonoperating Assets (RNNOA)	0.00%	3.59%	6.04%	3.13%	3.65%	-0.08%	1.93%	0.78%	-0.26%	-1.55%	-0.21%
Return on Equity (ROE)	0.00%	26.86%	40.05%	24.08%	30.48%	-2.02%	14.17%	6.51%	-3.34%	-7.65%	1.94%
Cash Return on Invested Capital (CROIC)	0.00%	5.66%	0.00%	0.00%	0.00%	14.95%	15.95%	13.74%	7.84%	5.77%	2.46%
Operating Return on Assets (OROA)	0.00%	23.17%	14.25%	16.88%	21.77%	-1.42%	10.29%	4.42%	-2.71%	-5.53%	0.71%
Return on Assets (ROA)	0.00%	17.11%	10.83%	12.77%	16.61%	-0.78%	7.88%	3.46%	-1.71%	-5.43%	-0.05%
Return on Common Equity (ROCE)	0.00%	24.59%	36.94%	22.25%	28.16%	-1.93%	13.58%	6.24%	-3.19%	-7.60%	1.93%
Return on Equity Simple (ROE_SIMPLE)	0.00%	0.00%	34.96%	25.98%	24.12%	0.00%	16.09%	12.76%	3.77%	0.00%	-1.47%
Net Operating Profit after Tax (NOPAT)	1,015	635	400	553	834	-54	323	170	-85	-158	57
NOPAT Margin	9.57%	7.07%	5.29%	7.06%	9.36%	-0.70%	4.60%	2.17%	-1.17%	-2.43%	0.89%
Net Nonoperating Expense Percent (NNEP)	3.86%	0.67%	1.65%	1.17%	0.62%	-1.36%	0.41%	1.01%	-0.88%	3.34%	3.29%
Return On Investment Capital (ROIC_SIMPLE)	-	4.79%	-	-	-	-0.42%	-	-	-	-1.32%	0.48%
Cost of Revenue to Revenue	79.02%	106.95%	80.69%	87.07%	84.38%	105.15%	84.34%	93.58%	96.99%	104.07%	93.49%
SG&A Expenses to Revenue	6.67%	-17.64%	9.72%	1.63%	1.39%	-6.40%	10.11%	1.34%	1.64%	-7.48%	1.63%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	8.45%	-16.16%	12.65%	3.94%	3.59%	-4.15%	9.82%	3.91%	4.69%	-0.59%	5.24%
Earnings before Interest and Taxes (EBIT)	1,331	846	507	706	1,081	-61	413	196	-117	-216	28
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,503	1,022	681	896	1,277	151	612	402	92	2.08	253
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	1.21	1.04	0.97	0.85	1.03	0.94	1.04	1.03	0.89	0.71	0.67
Price to Tangible Book Value (P/TBV)	2.15	1.83	1.69	1.43	1.72	1.54	1.70	1.70	1.50	1.24	1.17
Price to Revenue (P/Rev)	0.00	0.25	0.23	0.23	0.30	0.30	0.34	0.32	0.29	0.23	0.22
Price to Earnings (P/E)	0.00	3.30	2.88	3.42	4.52	6.03	6.86	8.49	25.90	37.26	0.00
Dividend Yield	1.59%	2.50%	3.61%	3.98%	3.19%	3.37%	3.88%	3.60%	4.38%	5.71%	6.08%
Earnings Yield	0.00%	30.28%	34.71%	29.27%	22.15%	16.57%	14.58%	11.79%	3.86%	2.68%	0.00%
Enterprise Value to Invested Capital (EV/IC)	1.16	1.04	0.98	0.88	1.02	0.95	1.04	1.02	0.90	0.76	0.74
Enterprise Value to Revenue (EV/Rev)	0.00	0.31	0.30	0.30	0.36	0.35	0.39	0.38	0.34	0.30	0.30
Enterprise Value to EBITDA (EV/EBITDA)	0.00	2.54	2.31	2.58	3.06	3.68	4.14	4.91	7.95	7.67	11.20
Enterprise Value to EBIT (EV/EBIT)	0.00	2.94	2.67	3.12	3.78	4.95	5.68	7.35	23.18	30.80	0.00
Enterprise Value to NOPAT (EV/NOPAT)	0.00	3.84	3.50	4.06	4.89	6.31	7.26	9.29	25.25	38.59	0.00
Enterprise Value to Operating Cash Flow (EV/OCF)	5.35	3.18	3.33	4.30	3.98	4.81	4.98	5.51	6.74	7.66	11.92
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	0.00	0.00	0.00	6.36	6.44	7.33	11.24	12.91	29.59
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.34	0.33	0.32	0.30	0.30	0.27	0.26	0.26	0.27	0.28	0.29
Long-Term Debt to Equity	0.34	0.29	0.29	0.28	0.27	0.27	0.26	0.26	0.24	0.24	0.29
Financial Leverage	0.19	0.16	0.19	0.16	0.14	0.15	0.16	0.16	0.12	0.16	0.18
Leverage Ratio	1.86	1.90	1.79	1.84	1.82	1.77	1.77	1.74	1.76	1.75	1.76
Compound Leverage Factor	1.79	1.83	1.71	1.77	1.79	2.09	1.72	1.57	1.97	1.87	-0.06
Debt to Total Capital	25.43%	24.53%	24.38%	23.35%	22.99%	21.11%	20.68%	20.93%	21.42%	22.01%	22.43%
Short-Term Debt to Total Capital	0.00%	2.31%	2.31%	2.25%	2.23%	0.00%	0.00%	0.00%	2.84%	2.92%	0.00%
Long-Term Debt to Total Capital	25.43%	22.21%	22.07%	21.10%	20.76%	21.11%	20.68%	20.93%	18.58%	19.09%	22.43%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	5.82%	5.83%	5.87%	5.71%	5.74%	0.52%	0.52%	0.53%	0.54%	0.57%	0.55%
Common Equity to Total Capital	68.75%	69.64%	69.75%	70.94%	71.27%	78.37%	78.80%	78.54%	78.03%	77.42%	77.01%
Debt to EBITDA	0.00	0.69	0.64	0.78	0.82	0.91	0.91	1.08	2.10	2.38	3.57
Net Debt to EBITDA	0.00	0.34	0.37	0.39	0.25	0.46	0.49	0.73	1.12	1.66	2.84
Long-Term Debt to EBITDA	0.00	0.62	0.58	0.70	0.74	0.91	0.91	1.08	1.82	2.07	3.57
Debt to NOPAT	0.00	1.04	0.97	1.23	1.31	1.56	1.60	2.04	6.67	11.97	-55.40
Net Debt to NOPAT	0.00	0.51	0.56	0.61	0.39	0.79	0.86	1.37	3.56	8.34	-44.08
Long-Term Debt to NOPAT	0.00	0.94	0.88	1.11	1.18	1.56	1.60	2.04	5.79	10.39	-55.40
Altman Z-Score	0.00	3.53	3.47	3.31	3.34	3.22	3.33	3.33	3.07	2.79	2.80
Noncontrolling Interest Sharing Ratio	0.00%	8.46%	7.76%	7.60%	7.62%	4.16%	4.17%	4.15%	4.23%	0.69%	0.69%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	2.11	2.08	2.10	2.32	2.13	2.21	2.17	2.12	1.81	1.65	1.87
Quick Ratio	1.00	1.04	0.96	1.12	1.20	1.11	1.05	0.92	0.86	0.67	0.70
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-10,651	0.00	-11,525	1.91	929	-68	535	516	408	280	389
Operating Cash Flow to CapEx	875.42%	855.76%	180.42%	611.91%	2,106.94%	187.28%	358.90%	269.47%	577.57%	-81.93%	-103.49%
Free Cash Flow to Firm to Interest Expense	-237.58	0.00	-251.52	0.04	19.08	-1.37	13.16	11.35	10.10	7.27	7.93
Operating Cash Flow to Interest Expense	19.47	15.95	3.88	10.43	28.73	4.65	7.79	4.97	17.52	-3.65	-1.82
Operating Cash Flow Less CapEx to Interest Expense	17.25	14.09	1.73	8.72	27.37	2.17	5.62	3.13	14.48	-8.10	-3.57
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.00	2.46	2.13	1.87	1.79	1.78	1.75	1.77	1.66	1.66	1.62
Accounts Receivable Turnover	0.00	25.95	23.69	17.90	17.73	18.65	18.32	19.09	18.15	19.21	17.88
Inventory Turnover	0.00	12.39	8.78	8.29	8.42	9.29	7.78	8.14	8.80	9.45	8.73
Fixed Asset Turnover	0.00	6.31	5.76	5.22	5.00	4.80	4.75	4.77	4.53	4.34	4.26
Accounts Payable Turnover	0.00	16.75	14.36	11.18	11.57	12.55	11.68	12.52	11.69	12.17	12.12
Days Sales Outstanding (DSO)	0.00	14.07	15.41	20.39	20.59	19.57	19.92	19.12	20.11	19.00	20.41
Days Inventory Outstanding (DIO)	0.00	29.45	41.57	44.05	43.35	39.31	46.89	44.83	41.49	38.63	41.79
Days Payable Outstanding (DPO)	0.00	21.79	25.42	32.66	31.55	29.08	31.26	29.15	31.24	30.00	30.12
Cash Conversion Cycle (CCC)	0.00	21.73	31.56	31.78	32.39	29.80	35.56	34.80	30.37	27.63	32.08
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	11,665	11,608	11,926	12,072	11,570	11,622	11,714	11,727	11,078	11,184	11,382
Invested Capital Turnover	0.00	3.29	6.42	2.97	2.87	2.75	2.66	2.64	2.63	2.51	2.42
Increase / (Decrease) in Invested Capital	11,665	0.00	11,926	551	-95	14	-212	-346	-493	-438	-332
Enterprise Value (EV)	13,532	12,017	11,632	10,570	11,854	11,047	12,144	11,978	9,979	8,501	8,390
Market Capitalization	10,882	9,653	8,977	8,207	10,108	9,594	10,638	10,141	8,505	6,595	6,195
Book Value per Share	$41.58	$46.05	$47.25	$50.49	$53.36	$56.60	$51.37	$51.47	$50.33	$49.31	$48.76
Tangible Book Value per Share	$23.38	$26.32	$27.05	$29.91	$31.99	$34.61	$31.47	$30.96	$29.77	$28.38	$28.06
Total Capital	13,113	13,273	13,291	13,687	13,785	12,976	12,955	12,593	12,307	11,984	11,929
Total Debt	3,334	3,255	3,240	3,196	3,170	2,739	2,679	2,636	2,637	2,638	2,676
Total Long-Term Debt	3,334	2,949	2,933	2,888	2,862	2,739	2,679	2,636	2,287	2,288	2,676
Net Debt	1,887	1,590	1,875	1,581	955	1,385	1,438	1,769	1,407	1,838	2,129
Capital Expenditures (CapEx)	100	107	98	80	66	123	88	84	123	171	86
Debt-free, Cash-free Net Working Capital (DFCFNWC)	2,138	2,145	2,383	2,498	2,018	2,017	2,164	2,217	1,514	1,521	1,776
Debt-free Net Working Capital (DFNWC)	3,585	3,810	3,748	4,112	4,233	3,371	3,405	3,084	2,743	2,321	2,323
Net Working Capital (NWC)	3,585	3,503	3,441	3,805	3,925	3,371	3,405	3,084	2,393	1,971	2,323
Net Nonoperating Expense (NNE)	36	11	15	19	8.78	-20	6.85	17	-10	54	59
Net Nonoperating Obligations (NNO)	1,887	1,590	1,875	1,581	955	1,385	1,438	1,769	1,407	1,838	2,129
Total Depreciation and Amortization (D&A)	172	176	174	189	196	212	199	205	210	218	225
Debt-free, Cash-free Net Working Capital to Revenue	0.00%	5.61%	6.22%	7.14%	6.06%	6.31%	6.88%	7.05%	5.09%	5.32%	6.36%
Debt-free Net Working Capital to Revenue	0.00%	9.97%	9.78%	11.76%	12.72%	10.55%	10.83%	9.81%	9.22%	8.12%	8.32%
Net Working Capital to Revenue	0.00%	9.17%	8.98%	10.88%	11.79%	10.55%	10.83%	9.81%	8.05%	6.90%	8.32%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$4.45	$3.50	$1.79	$2.62	$4.23	($0.35)	$1.57	$0.79	($0.40)	($1.05)	($0.02)
Adjusted Weighted Average Basic Shares Outstanding	212.39M	202.57M	195.45M	192.35M	185.46M	190.04M	198.71M	191.51M	189.84M	192.07M	188.49M
Adjusted Diluted Earnings per Share	$4.45	$3.50	$1.79	$2.62	$4.23	($0.35)	$1.57	$0.79	($0.40)	($1.05)	($0.02)
Adjusted Weighted Average Diluted Shares Outstanding	212.39M	202.57M	195.45M	192.35M	185.46M	190.04M	198.71M	191.51M	189.84M	192.07M	188.49M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	200.73M	196.19M	192.31M	184.11M	179.67M	198.57M	192.16M	190.82M	188.15M	188.41M	188.41M
Normalized Net Operating Profit after Tax (NOPAT)	1,015	635	400	553	834	-54	323	170	-78	-158	57
Normalized NOPAT Margin	9.57%	7.07%	5.29%	7.06%	9.36%	-0.70%	4.60%	2.17%	-1.08%	-2.43%	0.89%
Pre Tax Income Margin	12.08%	9.05%	6.41%	8.69%	11.90%	-0.94%	5.72%	2.26%	-1.82%	-3.54%	-0.02%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	29.70	14.75	11.06	15.03	22.21	-1.23	10.16	4.32	-2.91	-5.62	0.57
NOPAT to Interest Expense	22.63	11.08	8.74	11.78	17.13	-1.09	7.95	3.75	-2.09	-4.11	1.16
EBIT Less CapEx to Interest Expense	27.47	12.88	8.91	13.33	20.84	-3.72	7.99	2.47	-5.94	-10.07	-1.18
NOPAT Less CapEx to Interest Expense	20.41	9.21	6.59	10.07	15.76	-3.57	5.78	1.90	-5.13	-8.57	-0.60
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	11.58%	13.86%	17.59%	18.66%	41.55%	42.53%	54.24%	185.60%	213.59%	-289.63%
Augmented Payout Ratio	0.00%	56.69%	63.75%	77.41%	70.50%	99.94%	98.75%	156.66%	415.48%	578.80%	-661.48%

Frequently Asked Questions About HF Sinclair's Financials

When does HF Sinclair's fiscal year end?

According to the most recent income statement we have on file, HF Sinclair's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has HF Sinclair's net income changed over the last 4 years?

HF Sinclair's net income appears to be on an upward trend, with a most recent value of $184 million in 2024, falling from -$514.90 million in 2020. The previous period was $1.71 billion in 2023. Find out what analysts predict for HF Sinclair in the coming months.

What is HF Sinclair's operating income?

HF Sinclair's total operating income in 2024 was $261 million, based on the following breakdown:

Total Gross Profit: $1.56 billion
Total Operating Expenses: $1.30 billion

How has HF Sinclair revenue changed over the last 4 years?

Over the last 4 years, HF Sinclair's total revenue changed from $11.18 billion in 2020 to $28.58 billion in 2024, a change of 155.6%.

How much debt does HF Sinclair have?

HF Sinclair's total liabilities were at $7.30 billion at the end of 2024, a 2.4% decrease from 2023, and a 10.2% increase since 2021.

How much cash does HF Sinclair have?

In the past 3 years, HF Sinclair's cash and equivalents has ranged from $234.44 million in 2021 to $1.67 billion in 2022, and is currently $800 million as of their latest financial filing in 2024.

How has HF Sinclair's book value per share changed over the last 4 years?

Over the last 4 years, HF Sinclair's book value per share changed from 0.00 in 2020 to 49.31 in 2024, a change of 4,931.1%.

Related Companies

This page (NYSE:DINO) was last updated on 5/5/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

HF Sinclair (DINO) Financials

Frequently Asked Questions About HF Sinclair's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

HF Sinclair (DINO) Financials

Annual Income Statements for HF Sinclair

Quarterly Income Statements for HF Sinclair

Annual Cash Flow Statements for HF Sinclair

Quarterly Cash Flow Statements for HF Sinclair

Annual Balance Sheets for HF Sinclair

Quarterly Balance Sheets for HF Sinclair

Annual Metrics and Ratios for HF Sinclair

Quarterly Metrics and Ratios for HF Sinclair

Frequently Asked Questions About HF Sinclair's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools