Detailed financial statements for HF Sinclair Corporation (DINO): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
HF Sinclair Corporation operates as a prominent independent energy enterprise, engaged in the production and commercialization of a diverse array of petroleum products. Its offerings include conventional fuels such as gasoline, diesel, and jet fuel, alongside its growing renewable diesel segment. The company also specializes in unique lubricants, chemicals, and various types of asphalt.
Analysis Summary
HF Sinclair Corporation reported revenue of $26.87B in the most recent fiscal year, growing at a 5-year CAGR of 19.2%.
Trailing-twelve-month margins: gross margin 16.2%, operating margin 13.8%, net margin 10.1%. Free cash flow grew at 46.6% CAGR over 5 years.
At $115.00 (closing price, October 30, 2026), DINO trades at a P/E of 5.82 and an ROE of 34.53%. Market capitalisation stands at $19.7B, placing it among large-cap names.
Balance sheet quality for DINO: current ratio of 1.9, net debt of $2.25B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $866.0M represents 150% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.54B | $14.25B | $17.71B | $17.49B | $11.18B | $18.39B | $38.20B | $31.96B | $28.58B | $26.87B |
| Cost of Revenue | $8.84B | $11.77B | $14.51B | $15.19B | $10.53B | $15.76B | $31.39B | $26.83B | $25.37B | $25.48B |
| Gross Profit | $1.70B | $2.48B | $3.20B | $2.29B | $649.9M | $2.63B | $6.82B | $5.14B | $3.21B | $1.39B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $125.6M | $264.9M | $290.4M | $354.2M | $313.6M | $362.0M | $426.5M | $498.2M | $447.0M | $456.0M |
| Operating Expenses | $1.14B | $1.56B | $1.58B | $1.02B | $1.38B | $1.88B | $2.76B | $2.94B | $2.95B | $456.0M |
| Operating Income | -$102.6M | $903.9M | $1.62B | $1.28B | -$733.7M | $749.2M | $4.05B | $2.20B | $261.0M | $936.0M |
| EBITDA | $263.2M | $1.40B | $2.09B | $1.82B | -$99.6M | $1.42B | $4.77B | $3.11B | $1.22B | $1.86B |
| Interest Expense | $72.2M | $117.6M | $131.4M | $143.3M | $126.5M | $125.2M | $175.6M | $190.8M | $165.0M | $217.0M |
| Pre-tax Income | -$171.5M | $868.9M | $1.52B | $1.17B | -$747.0M | $787.2M | $3.94B | $2.15B | $218.0M | $732.0M |
| Income Tax | $19.4M | -$12.4M | $347.2M | $299.2M | -$232.1M | $123.9M | $894.9M | $441.6M | $34.0M | $146.0M |
| Net Income | -$260.5M | $805.4M | $1.10B | $772.4M | -$601.4M | $558.3M | $2.92B | $1.59B | $177.0M | $579.0M |
| EPS | $-1.48 | $4.54 | $6.27 | $4.64 | $-3.72 | $3.39 | $14.28 | $8.29 | $0.91 | $3.11 |
| EPS (Diluted) | $-1.48 | $4.52 | $6.22 | $4.61 | $-3.72 | $3.39 | $14.28 | $8.29 | $0.91 | $3.11 |
| Shares Outstanding (Diluted) | 176.1 M | 177.2 M | 176.7 M | 167.4 M | 162.0 M | 162.6 M | 202.6 M | 190.0 M | 192.1 M | 186.5 M |
Income Statement (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Revenue | $6.46B | $7.12B | $10.39B | $10.86B |
| Gross Profit | $131.0M | $1.02B | $1.34B | $3.15B |
| Operating Income | -$2.0M | $907.0M | $1.22B | $2.67B |
| EBITDA | $261.0M | $1.11B | $1.44B | $2.98B |
| Net Income | -$28.0M | $648.0M | $892.0M | $2.02B |
| EPS | $-0.15 | $3.56 | $4.97 | $11.38 |
| EPS (Diluted) | $-0.15 | $3.56 | $4.97 | $11.38 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $710.6M | $630.8M | $1.15B | $885.2M | $1.37B | $234.4M | $1.67B | $1.35B | $800.0M | $978.0M |
| Short-term Investments | $424.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $479.2M | $720.7M | $671.7M | $879.7M | $630.0M | $1.24B | $1.76B | $1.73B | $1.32B | $1.18B |
| Inventory | $1.14B | $1.63B | $1.35B | $1.47B | $1.17B | $2.12B | $3.21B | $2.92B | $2.80B | $2.57B |
| Total Current Assets | $2.85B | $3.06B | $3.30B | $3.31B | $3.31B | $3.76B | $6.75B | $6.15B | $5.01B | $4.81B |
| Property, Plant & Equipment | $4.01B | $4.71B | $4.68B | $5.29B | $4.92B | $5.81B | $7.04B | $6.97B | $6.91B | $6.88B |
| Goodwill | $2.02B | $2.24B | $2.25B | $2.37B | $2.29B | $2.29B | $2.98B | $2.98B | $2.98B | $2.98B |
| Intangible Assets | $12.8M | $199.0M | $182.4M | $373.5M | $334.8M | $299.1M | $463.7M | $410.6M | $351.0M | $301.0M |
| Total Assets | $9.44B | $10.69B | $10.99B | $12.16B | $11.51B | $12.92B | $18.35B | $17.72B | $16.64B | $16.73B |
| Accounts Payable | $935.4M | $1.22B | $872.6M | $1.22B | $1.00B | $1.61B | $2.33B | $2.21B | $2.24B | $1.90B |
| Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | $467.4M | $37.0M | $350.0M | $99.0M |
| Total Current Liabilities | $1.08B | $1.42B | $1.17B | $1.69B | $1.38B | $2.07B | $3.25B | $2.77B | $3.04B | $2.48B |
| Long-term Debt | $2.24B | $2.50B | $2.41B | $2.46B | $3.14B | $3.07B | $2.95B | $2.74B | $2.29B | $2.77B |
| Total Liabilities | $4.13B | $4.80B | $4.54B | $5.66B | $5.78B | $6.62B | $8.33B | $7.48B | $7.30B | $7.48B |
| Retained Earnings | $2.78B | $3.35B | $4.20B | $4.74B | $3.91B | $4.41B | $4.13B | $5.38B | $5.17B | $5.37B |
| Total Equity | $4.68B | $5.37B | $5.92B | $5.98B | $5.17B | $5.69B | $9.24B | $10.17B | $9.28B | $9.18B |
| Total Debt | $2.24B | $2.50B | $2.41B | $2.93B | $3.53B | $3.55B | $3.72B | $3.22B | $3.10B | $3.23B |
| Net Debt | $1.10B | $1.87B | $1.26B | $2.04B | $2.16B | $3.31B | $2.06B | $1.86B | $2.30B | $2.25B |
| Working Capital | $1.77B | $1.64B | $2.13B | $1.62B | $1.94B | $1.70B | $3.50B | $3.37B | $1.97B | $2.33B |
Balance Sheet (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Cash & Equivalents | $978.0M | $1.15B | $2.26B | $3.33B |
| Total Assets | $16.73B | $18.17B | $18.99B | $20.70B |
| Total Liabilities | $7.48B | $8.44B | $8.64B | $8.91B |
| Total Equity | $9.18B | $9.66B | $10.29B | $11.72B |
| Total Debt | $3.23B | $3.25B | $2.86B | $3.36B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -$190.9M | $881.2M | $1.18B | $872.4M | -$514.9M | -$17.1M | $3.04B | $1.59B | $184.0M | $586.0M |
| Depreciation & Amortization | $363.0M | $409.9M | $437.3M | $509.9M | $520.9M | $503.5M | $656.8M | $770.6M | $832.0M | $909.0M |
| Stock-based Compensation | $25.6M | $42.3M | $42.2M | $44.0M | $31.9M | $44.6M | $37.8M | $43.7M | $23.0M | $33.0M |
| Change in Working Capital | $74.7M | -$6.1M | -$87.7M | $312.8M | $43.5M | -$264.9M | $28.7M | -$119.1M | $554.0M | -$303.0M |
| Operating Cash Flow | $602.3M | $951.4M | $1.55B | $1.55B | $457.9M | $406.7M | $3.78B | $2.30B | $1.11B | $1.31B |
| Capital Expenditure | -$479.8M | -$272.3M | -$311.0M | -$293.8M | -$330.2M | -$813.4M | -$524.0M | -$385.4M | -$470.0M | -$449.0M |
| Acquisitions | -$42.6M | -$1.12B | -$54.2M | -$680.6M | -$2.4M | -$624.3M | -$264.4M | 0 | -$8.0M | -$66.0M |
| Stock Repurchased | -$138.1M | -$15.9M | -$363.4M | -$533.1M | -$7.6M | -$7.1M | -$1.37B | -$999.3M | -$672.0M | -$354.0M |
| Dividends Paid | -$234.0M | -$235.5M | -$233.5M | -$225.2M | -$229.5M | -$57.7M | -$255.9M | -$340.7M | -$386.0M | -$376.0M |
| Free Cash Flow | $122.5M | $679.1M | $1.24B | $1.25B | $127.8M | -$406.7M | $3.25B | $1.91B | $640.0M | $866.0M |
Cash Flow (Quarterly)
| Year | 2025-Q4 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Operating Cash Flow | $8.0M | $457.0M | $1.51B | $1.78B |
| Capital Expenditure | -$131.0M | -$102.0M | -$118.0M | $137.0M |
| Free Cash Flow | -$123.0M | $355.0M | $1.39B | $1.92B |
| Dividends Paid | -$281.0M | -$91.0M | -$89.0M | -$93.0M |
| Stock-based Compensation | $13.0M | $7.0M | $8.0M | 0 |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +35.3% | +24.3% | -1.3% | -36.0% | +64.4% | +107.8% | -16.3% | -10.6% | -6.0% | |
| Net Income Growth (YoY) | +409.2% | +36.3% | -29.7% | -177.9% | +192.8% | +423.5% | -45.6% | -88.9% | +227.1% | |
| EPS Growth (YoY) | +406.8% | +38.1% | -26.0% | -180.2% | +191.1% | +321.2% | -41.9% | -89.0% | +241.8% | |
| Shares Change (YoY) | +0.6% | -0.3% | -5.3% | -3.2% | +0.4% | +24.6% | -6.2% | +1.1% | -2.9% | |
| FCF Growth (YoY) | +454.5% | +83.1% | +0.9% | -89.8% | -418.3% | +899.8% | -41.2% | -66.5% | +35.3% | |
| Gross Margin | 16.1% | 17.4% | 18.1% | 13.1% | 5.8% | 14.3% | 17.8% | 16.1% | 11.2% | 5.2% |
| Operating Margin | -1.0% | 6.3% | 9.2% | 7.3% | -6.6% | 4.1% | 10.6% | 6.9% | 0.9% | 3.5% |
| EBITDA Margin | 2.5% | 9.8% | 11.8% | 10.4% | -0.9% | 7.7% | 12.5% | 9.7% | 4.3% | 6.9% |
| Net Margin | -2.5% | 5.7% | 6.2% | 4.4% | -5.4% | 3.0% | 7.6% | 5.0% | 0.6% | 2.2% |
| FCF Margin | 1.2% | 4.8% | 7.0% | 7.2% | 1.1% | -2.2% | 8.5% | 6.0% | 2.2% | 3.2% |
| Effective Tax Rate | -11.3% | -1.4% | 22.8% | 25.5% | 31.1% | 15.7% | 22.7% | 20.5% | 15.6% | 19.9% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.70 | $3.83 | $7.04 | $7.50 | $0.79 | $-2.50 | $16.06 | $10.06 | $3.33 | $4.64 |
| Dividends Per Share | $1.33 | $1.33 | $1.32 | $1.35 | $1.42 | $0.35 | $1.26 | $1.79 | $2.01 | $2.02 |
| Shares Outstanding (Basic) | 176.1 M | 176.2 M | 175.0 M | 166.3 M | 162.0 M | 162.6 M | 202.6 M | 190.0 M | 192.1 M | 186.5 M |
What to look at in Energy companies
- FCF yield (>8%) — Cash generated / market cap. In energy FCF beats EPS.
- ROIC 5y avg (>=10%) — Include good and bad years to filter the truly disciplined.
- Positive FCF in 8 of last 10y (>=8/10) — Disciplined names (XOM, CVX, EOG) survive 2014-16 and 2020 crashes.
- Dividend coverage (FCF / div) (>=1.2x) — Dividend covered by FCF, not borrowed. <1x = likely cut.
- Net Debt / EBITDA (<2x at peak) — Look at it with trough EBITDA, not the peak.
- Capex / Revenue (10-20% healthy) — Energy needs aggressive reinvestment to maintain reserves.
Profitability
| Return on Equity | 34.53% |
| Return on Invested Capital | 21.63% |
| Return on Assets | 17.04% |
| Gross Margin | 16.22% |
| Operating Margin | 13.76% |
| Net Margin | 10.13% |
Financial Health
| Debt / Equity | 0.29 |
| Current Ratio | 2.27 |
| Piotroski F-Score | 6 |
| Altman Z-Score | 3.10 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | -22.14 | 11.30 | 8.15 | 10.93 | -6.95 | 9.67 | 3.63 | 6.70 | 38.52 | 14.82 |
| P/B | 1.23 | 1.68 | 1.51 | 1.41 | 0.81 | 0.94 | 1.14 | 1.04 | 0.73 | 0.94 |
| P/S | 0.55 | 0.63 | 0.51 | 0.48 | 0.37 | 0.29 | 0.28 | 0.33 | 0.24 | 0.32 |
| Gross Margin | 16.1% | 17.4% | 18.1% | 13.1% | 5.8% | 14.3% | 17.8% | 16.1% | 11.2% | 5.2% |
| Operating Margin | -1.0% | 6.3% | 9.2% | 7.3% | -6.6% | 4.1% | 10.6% | 6.9% | 0.9% | 3.5% |
| Net Margin | -2.5% | 5.7% | 6.2% | 4.4% | -5.4% | 3.0% | 7.6% | 5.0% | 0.6% | 2.2% |
Related companies: VLO · MPC · PSX · PBF · CVI · DK
Explore sector: Energy · Oil & Gas Refining & Marketing
More sections of DINO: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Companies that pass the Buffett method today · Companies that pass the Lynch method today · Stocks that pass Graham's defensive investor test today · Investment Academy — learn to analyze stocks