DINO
HF Sinclair Corporation
$68.53
-$1.38(-1.97%)
77
Overall
100
Value
66
Tech
65
Quality
Market Cap
$10.07B
Volume
1.89M
52W Range
$35.10 - $74.73
Target Price
$73.38
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $402.0M | $454.4M | $506.2M | $567.9M | $531.7M | $519.2M | $38.2B | $32.0B | $28.6B | $26.9B | ||
| Total Revenue | $402.0M | $454.4M | $506.2M | $567.9M | $531.7M | $519.2M | $38.2B | $32.0B | $28.6B | $26.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | -- | -- | $31.4B | $28.5B | $27.0B | $24.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $402.0M | $454.4M | $506.2M | $567.9M | $531.7M | $519.2M | $6.8B | $3.5B | $1.6B | $2.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-206.9M | $-231.2M | $256.0M | $269.0M | $257.3M | $277.0M | $2.3B | $29.8B | $28.3B | $25.9B | ||
| Selling, General & Administrative | $12.5M | $14.3M | $11.0M | $10.3M | $10.0M | $12.6M | $426.5M | $1.3B | $1.3B | $456.0M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | -- | -- | $832.0M | -- | ||
| General & Administrative Expenses | $12.5M | $14.3M | $11.0M | $10.3M | $10.0M | $12.6M | $426.5M | $1.3B | $447.0M | $456.0M | ||
| Salaries & Wages | $124.0M | $137.6M | $146.4M | $162.0M | $147.7M | $170.5M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $70.4M | $79.3M | $98.5M | $96.7M | $99.6M | $93.8M | $656.8M | -- | -- | -- | ||
| Depreciation & Amortization | $70.4M | $79.3M | $98.5M | $96.7M | $99.6M | $93.8M | $656.8M | -- | -- | -- | ||
| Amortization | $-6.9M | $-7.6M | $-14.5M | $-14.9M | $-15.0M | $-14.8M | $3.0B | $3.0B | $3.0B | -- | ||
| Other Operating Expenses | $-206.9M | $-231.2M | $-256.0M | $-269.0M | $-292.9M | $-288.0M | $2.3B | $2.4B | $17.0M | $9.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $195.1M | $223.2M | $250.3M | $299.0M | $274.4M | $242.2M | $4.1B | $2.2B | $261.0M | $927.0M | ||
| EBITDA | $245.6M | $280.6M | $226.9M | $335.9M | $341.7M | $377.3M | $4.8B | $3.1B | $1.2B | $1.9B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $52.6M | $58.4M | $71.9M | $76.8M | $59.4M | $53.8M | $175.6M | $191.0M | $165.0M | $217.0M | ||
| Intinc | $-36.8M | $-20.5M | $-61.7M | $5.5M | $10.6M | $29.9M | $30.2M | $94.0M | $75.0M | $42.0M | ||
| Net Non-Operating Interest Income/Expense | $-89.3M | $-79.0M | $-133.6M | $-71.3M | $-48.8M | $-23.9M | $-145.4M | $-97.0M | $-90.0M | $-175.0M | ||
| Other Income/Expense | $42.3M | $-26.1M | $-5.9M | $-5.5M | $10.6M | $-18.6M | $27.2M | $-47.0M | $-47.0M | $20.0M | ||
| Other Special Charges | $677.0K | $12.6M | $121.0K | $272.0K | $-25.9M | $326.9M | $604.0K | $30.0M | $15.0M | $-53.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-317.5M | $-161.9M | -- | -- | -- | -- | $-15.2M | -- | -- | -- | ||
| Special Income Charges | $317.5M | $198.6M | $121.0K | $272.0K | $-35.7M | $-11.0M | $15.2M | $-271.0M | $-849.0M | $-909.0M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | $35.7M | $11.0M | -- | $770.6M | $17.0M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $171.9M | $198.2M | $125.4M | $236.1M | $238.8M | $279.7M | $4.1B | $2.3B | $383.0M | $949.0M | ||
| Pre-Tax Income | $157.9M | $202.2M | $122.6M | $233.1M | $179.4M | $225.9M | $3.9B | $2.2B | $218.0M | $732.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $285.0K | $249.0K | $26.0K | $41.0K | $167.0K | $32.0K | $894.9M | $442.0M | $34.0M | $146.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $63.8M | $163.2M | $115.0M | $224.9M | $170.5M | $214.9M | $2.9B | $1.6B | $177.0M | $579.0M | ||
| Net Income (Continuing Operations) | $63.8M | $163.2M | $115.0M | $224.9M | $170.5M | $214.9M | $3.0B | $1.7B | $184.0M | $586.0M | ||
| Net Income (Discontinued Operations) | $63.8M | $163.2M | $115.0M | $224.9M | $170.5M | $214.9M | $2.9B | $1.6B | $177.0M | $579.0M | ||
| Net Income (Common Stockholders) | $63.8M | $163.2M | $115.0M | $224.9M | $170.5M | $214.9M | $2.9B | $1.6B | $177.0M | $579.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $1.6B | ||
| TOTALS | ||||||||||||
| Total Expenses | $-206.9M | $-231.2M | $256.0M | $269.0M | $257.3M | $277.0M | $33.7B | $58.3B | $55.3B | $50.5B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | -- | -- | -- | -- | -- | -- | $202.6M | $190.0M | $192.1M | $186.5M | ||
| Average Shares Outstanding (Diluted) | -- | -- | -- | -- | -- | -- | $202.6M | $190.0M | $192.1M | $186.5M | ||
| Shares Outstanding | $62.8M | $105.3M | $105.4M | $105.4M | $105.4M | $105.4M | $196.2M | $198.6M | $188.4M | $180.3M | ||
| Basic EPS | -- | -- | -- | -- | -- | -- | $14.28 | $8.29 | $0.91 | $3.08 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $14.28 | $8.29 | $0.91 | $3.08 | ||
| Diluted EPS | -- | -- | -- | -- | -- | -- | $14.28 | $8.29 | $0.91 | $3.08 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $14.28 | $8.29 | $0.91 | $3.08 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | -- | $1.6 | $1.8 | $2 | $2 | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D | $-57.2M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | -- | -- | -- | -- | $6.2M | -- | -- | -- | -- | ||
| Commission Expenses | -- | -- | -- | -- | -- | -- | -- | -- | $832.0M | -- | ||
| Earnings from equity interest | $-43.0M | $12.5M | $5.8M | $5.2M | $6.6M | $12.4M | $-260.0K | $17.0M | $32.0M | $33.0M | ||
| Earnings From Equity Interest Net Of Tax | $-43.0M | $12.5M | $5.8M | $5.2M | $6.6M | $12.4M | $-260.0K | $17.0M | $32.0M | $33.0M | ||
| Fees | $500.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | $-35.0M | -- | -- | -- | $5.6M | -- | -- | -- | -- | ||
| Interest Expense Operating | $-38.5M | $-62.4M | $-69.1M | $-73.9M | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-10.0M | $-6.9M | $-7.5M | $-8.2M | $-8.7M | $-10.9M | $-118.5M | $-121.0M | $-7.0M | $-7.0M | ||
| Net Income From Other Gains Losses | $10.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | $-52.1M | $-58.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | $-36.7M | $-121.0K | $-272.0K | $-7.3M | -- | -- | -- | -- | -- | ||
| Other Gand A | $12.5M | $14.3M | $11.0M | $10.3M | $10.0M | $12.6M | $426.5M | $1.3B | $447.0M | $456.0M | ||
| Other Impairment Of Capital Assets | $-600.0K | $-300.0K | $-1.0M | $-1.3M | $-1.0M | $-1.1M | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $-4.1M | $-2.3M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | -- | $-35.0M | -- | -- | $8.7M | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $12.5M | $14.3M | $-9.8M | $-6.6M | -- | -- | -- | -- | -- | -- | ||
| Write Off | -- | -- | -- | -- | -- | -- | -- | -- | $832.0M | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | -- | -- | -- | $909.0M | ||
| Restruct | $-317.5M | $-161.9M | -- | -- | -- | -- | $-15.2M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DINO | $68.53 | -2.0% | 1.89M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |