Company logo

DINO - HF Sinclair Corporation

NYSE -> Energy -> Oil & Gas Refining & Marketing
Dallas, United States
Type: Equity

DINO price evolution
DINO
(in millions $) 31 Jan 2024 30 Oct 2023 30 Jul 2023 1 May 2023
Current assets
Cash
Short term investments
Net receivables $1781.65 $1978.38 $1742.53 $1660.66
Inventory $2921.83 $3133.55 $3258.61 $3448.82
Total current assets $6146.45 $7402.39 $6692.82 $6558.53
Long term investments
Property, plant & equipment $6974.84 $6906.09 $6945.99 $6987.26
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $17716.26 $18901.81 $18197.01 $18006.01
Current liabilities
Accounts payable $2205.76 $2366.27 $2001.21 $2109.24
Deferred revenue
Short long term debt
Total current liabilities $2774.55 $3477.22 $2887.91 $3117.73
Long term debt $2739.08 $2861.96 $2888.47 $2932.99
Total noncurrent liabilities
Total debt
Total liabilities $7547.18 $9077.13 $8488.05 $8735.34
Shareholders' equity
Retained earnings $5379.18 $5523.24 $4815.91 $4395.53
Other shareholder equity -$11.78 -$24.74 -$13.38 -$20.22
Total shareholder equity
(in millions $) 31 Jan 2024 31 Jan 2023 31 Jan 2022 31 Jan 2021
Current assets
Cash
Short term investments
Net receivables $1781.65 $1756.71 $1339.27 $721.38
Inventory $2921.83 $3214.53 $2122.13 $1173.48
Total current assets $6146.45 $6748.32 $3762.45 $3310.76
Long term investments
Property, plant & equipment $6974.84 $7039.97 $5811.05 $4923.69
Goodwill & intangible assets
Total noncurrent assets
Total investments
Total assets $17716.26 $18125.48 $12916.61 $11506.86
Current liabilities
Accounts payable $2205.76 $2334.11 $1613.48 $1000.96
Deferred revenue
Short long term debt
Total current liabilities $2774.55 $3245.53 $2065.46 $1375.16
Long term debt $2813.94 $2998.87 $3129.29 $3147.82
Total noncurrent liabilities
Total debt
Total liabilities $7547.18 $8881.67 $7228.73 $6338.5
Shareholders' equity
Retained earnings $5379.18 $4130.25 $4413.84 $3913.18
Other shareholder equity -$11.78 -$22.01 $2.67 $13.46
Total shareholder equity
(in millions $) 30 Oct 2022 30 Jul 2022 30 Apr 2022 31 Jan 2022
Revenue
Total revenue $10599 $11162.16 $7458.75 $5622.67
Cost of revenue
Gross Profit $2206.9 $2547.7 $965.29 $655.77
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $868.54 $868.05 $706.46 $657.68
Operating income
Income from continuing operations
EBIT
Income tax expense $301.85 $383.49 $21.33 -$26.05
Interest expense -$49.8 -$32.58 -$30.1 -$25.17
Net income
Net income $954.4 $1221.26 $159.97 -$39.53
Income (for common shares)
(in millions $) 31 Jan 2022 31 Jan 2021 31 Jan 2020 31 Jan 2019
Revenue
Total revenue $18389.14 $11183.64 $17486.58 $17714.67
Cost of revenue
Gross Profit $3132.21 $1946.34 $3702.37 $3654.23
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $2327.63 $2132.79 $2256.84 $2012.62
Operating income
Income from continuing operations
EBIT
Income tax expense $123.9 -$232.15 $299.15 $355.04
Interest expense -$111.66 -$110.05 -$126.32 -$120.07
Net income
Net income $558.32 -$601.45 $772.39 $1097.96
Income (for common shares)
(in millions $) 30 Oct 2022 30 Jul 2022 30 Apr 2022 31 Jan 2022
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$665.83 -$539.01 -$385.18 -$1327.22
Financing activities
Dividends paid -$175.43 -$90.16 -$57.66
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$975.48 $20.17 $281.39 -$211.8
Effect of exchange rate -$7.99 -$2.71 $0.59 -$1.53
Change in cash and equivalents $1212.91 $1467.84 $357.84 -$1133.87
(in millions $) 31 Jan 2022 31 Jan 2021 31 Jan 2020 31 Jan 2019
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$1327.22 -$330.16 -$972.91 -$360.52
Financing activities
Dividends paid -$57.66 -$229.49 -$225.17 -$233.54
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$211.8 $353.23 -$848.25 -$664.33
Effect of exchange rate -$1.53 $2.16 $2.97 -$5.57
Change in cash and equivalents -$1133.87 $483.16 -$269.58 $524
Fundamentals
Market cap $11.49B
Enterprise value N/A
Shares outstanding 200.00M
Revenue $34.84B
EBITDA N/A
EBIT N/A
Net Income $2.30B
Revenue Q/Q 126.23%
Revenue Y/Y 81.74%
P/E ratio 5.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 0.33
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS $11.48
ROA 12.61%
ROE N/A
Debt/Equity N/A
Net debt/EBITDA N/A
Current ratio 2.22
Quick ratio 1.16