HF Sinclair Corporation (DINO)
NYSE: DINO · Real-Time Price · USD
35.40
+1.29 (3.78%)
At close: May 12, 2025, 4:00 PM
35.30
-0.10 (-0.28%)
After-hours: May 12, 2025, 7:04 PM EDT
HF Sinclair Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -142 | 177 | 1,590 | 2,923 | 558.32 | -601.45 | Upgrade
|
| Depreciation & Amortization | 595 | 568 | 532 | 498 | 366.64 | 362.51 | Upgrade
|
| Other Amortization | 264 | 264 | 239 | 159 | 136.9 | 158.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1 | -2 | -7 | -2 | -89.77 | -34.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | 18 | 17 | - | - | - | 545.29 | Upgrade
|
| Loss (Gain) on Equity Investments | 40 | 1 | 8 | 20 | - | 1.08 | Upgrade
|
| Stock-Based Compensation | 23 | 23 | 41 | 31 | 39.27 | 31.65 | Upgrade
|
| Other Operating Activities | -435 | -492 | 14 | 119 | -339.81 | -49 | Upgrade
|
| Change in Accounts Receivable | 498 | 463 | -17 | -4 | -614.41 | 254.68 | Upgrade
|
| Change in Inventory | 81 | 138 | 30 | -224 | -344.56 | 230.14 | Upgrade
|
| Change in Accounts Payable | -145 | 25 | -109 | 194 | 612.41 | -241.77 | Upgrade
|
| Change in Income Taxes | -82 | -20 | -2 | 26 | 16.74 | -111.34 | Upgrade
|
| Change in Other Net Operating Assets | -10 | -52 | -22 | 37 | 64.93 | -88.25 | Upgrade
|
| Operating Cash Flow | 704 | 1,110 | 2,297 | 3,777 | 406.68 | 457.93 | Upgrade
|
| Operating Cash Flow Growth | -71.10% | -51.68% | -39.18% | 828.74% | -11.19% | -70.43% | Upgrade
|
| Capital Expenditures | -467 | -470 | -385 | -524 | -813.41 | -330.16 | Upgrade
|
| Sale of Property, Plant & Equipment | 3 | 4 | 17 | 3 | 106.36 | 1.55 | Upgrade
|
| Cash Acquisitions | - | - | - | -251 | -624.33 | - | Upgrade
|
| Investment in Securities | 2 | -2 | -3 | -2 | 4.17 | -1.56 | Upgrade
|
| Investing Cash Flow | -462 | -468 | -371 | -774 | -1,327 | -330.16 | Upgrade
|
| Long-Term Debt Issued | - | - | 60 | 910 | 555.5 | 1,507 | Upgrade
|
| Total Debt Issued | 1,394 | - | 60 | 910 | 555.5 | 1,507 | Upgrade
|
| Long-Term Debt Repaid | - | -117 | -593 | -735 | -632.99 | -836 | Upgrade
|
| Total Debt Repaid | -1,412 | -117 | -593 | -735 | -632.99 | -836 | Upgrade
|
| Net Debt Issued (Repaid) | -18 | -117 | -533 | 175 | -77.49 | 671.43 | Upgrade
|
| Repurchase of Common Stock | -502 | -672 | -999 | -1,372 | -7.06 | -7.64 | Upgrade
|
| Common Dividends Paid | -382 | -386 | -341 | -256 | -57.66 | -229.49 | Upgrade
|
| Other Financing Activities | -24 | -7 | -371 | -108 | -69.59 | -81.07 | Upgrade
|
| Financing Cash Flow | -926 | -1,182 | -2,244 | -1,561 | -211.8 | 353.23 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10 | -14 | 7 | -11 | -1.53 | 2.16 | Upgrade
|
| Net Cash Flow | -694 | -554 | -311 | 1,431 | -1,134 | 483.16 | Upgrade
|
| Free Cash Flow | 237 | 640 | 1,912 | 3,253 | -406.73 | 127.77 | Upgrade
|
| Free Cash Flow Growth | -88.51% | -66.53% | -41.22% | - | - | -89.82% | Upgrade
|
| Free Cash Flow Margin | 0.85% | 2.24% | 5.98% | 8.52% | -2.21% | 1.14% | Upgrade
|
| Free Cash Flow Per Share | 1.25 | 3.33 | 10.06 | 16.06 | -2.50 | 0.79 | Upgrade
|
| Cash Interest Paid | 179 | 164 | 203 | 160 | 136.43 | 120.26 | Upgrade
|
| Cash Income Tax Paid | 102 | 110 | 251 | 816 | -19.76 | 54.26 | Upgrade
|
| Levered Free Cash Flow | 670.56 | 987.88 | 1,843 | 1,942 | -779.74 | 198.18 | Upgrade
|
| Unlevered Free Cash Flow | 778.69 | 1,091 | 1,962 | 2,052 | -701.51 | 277.26 | Upgrade
|
| Change in Net Working Capital | -394.94 | -531 | -133.13 | 684.07 | 910.02 | -170.04 | Upgrade
|
Updated May 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.