HF Sinclair Corp
NYSE:DINO
Income Statement
Earnings Waterfall
HF Sinclair Corp
Revenue
|
32B
USD
|
Cost of Revenue
|
-26.1B
USD
|
Gross Profit
|
5.9B
USD
|
Operating Expenses
|
-3.7B
USD
|
Operating Income
|
2.2B
USD
|
Other Expenses
|
-666.3m
USD
|
Net Income
|
1.6B
USD
|
Income Statement
HF Sinclair Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
20 161
N/A
|
20 244
+0%
|
20 318
+0%
|
20 309
0%
|
19 764
-3%
|
17 981
-9%
|
16 310
-9%
|
14 578
-11%
|
13 238
-9%
|
12 251
-7%
|
11 264
-8%
|
10 525
-7%
|
10 536
+0%
|
11 597
+10%
|
12 341
+6%
|
13 213
+7%
|
14 251
+8%
|
15 299
+7%
|
16 311
+7%
|
17 363
+6%
|
17 715
+2%
|
17 483
-1%
|
17 795
+2%
|
17 449
-2%
|
17 487
+0%
|
16 991
-3%
|
14 271
-16%
|
12 665
-11%
|
11 184
-12%
|
11 287
+1%
|
13 801
+22%
|
15 667
+14%
|
18 389
+17%
|
22 344
+22%
|
28 929
+29%
|
34 843
+20%
|
38 205
+10%
|
38 311
+0%
|
34 983
-9%
|
33 289
-5%
|
31 964
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17 327)
|
(17 739)
|
(17 996)
|
(17 862)
|
(17 653)
|
(15 713)
|
(13 781)
|
(12 017)
|
(10 339)
|
(9 644)
|
(8 972)
|
(8 407)
|
(8 481)
|
(9 572)
|
(10 280)
|
(10 723)
|
(11 372)
|
(11 949)
|
(12 629)
|
(13 619)
|
(14 060)
|
(13 775)
|
(14 038)
|
(13 712)
|
(13 784)
|
(14 048)
|
(11 596)
|
(10 458)
|
(9 237)
|
(8 743)
|
(11 143)
|
(12 652)
|
(15 257)
|
(18 990)
|
(23 897)
|
(28 466)
|
(30 732)
|
(30 390)
|
(28 042)
|
(26 542)
|
(26 055)
|
|
Gross Profit |
2 834
N/A
|
2 505
-12%
|
2 323
-7%
|
2 446
+5%
|
2 112
-14%
|
2 267
+7%
|
2 528
+12%
|
2 561
+1%
|
2 899
+13%
|
2 606
-10%
|
2 291
-12%
|
2 118
-8%
|
2 055
-3%
|
2 026
-1%
|
2 062
+2%
|
2 490
+21%
|
2 879
+16%
|
3 350
+16%
|
3 682
+10%
|
3 743
+2%
|
3 654
-2%
|
3 708
+1%
|
3 757
+1%
|
3 737
-1%
|
3 702
-1%
|
2 941
-21%
|
2 673
-9%
|
2 206
-17%
|
1 946
-12%
|
2 544
+31%
|
2 658
+4%
|
3 015
+13%
|
3 132
+4%
|
3 353
+7%
|
5 031
+50%
|
6 376
+27%
|
7 472
+17%
|
7 921
+6%
|
6 941
-12%
|
6 748
-3%
|
5 910
-12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 515)
|
(1 536)
|
(1 556)
|
(1 580)
|
(1 622)
|
(1 612)
|
(1 565)
|
(1 549)
|
(1 499)
|
(1 484)
|
(1 501)
|
(1 502)
|
(1 495)
|
(1 591)
|
(1 722)
|
(1 846)
|
(1 947)
|
(1 985)
|
(1 956)
|
(1 956)
|
(2 013)
|
(2 065)
|
(2 135)
|
(2 197)
|
(2 257)
|
(2 271)
|
(2 280)
|
(2 267)
|
(2 133)
|
(2 168)
|
(2 187)
|
(2 208)
|
(2 327)
|
(2 445)
|
(2 787)
|
(3 101)
|
(3 364)
|
(3 560)
|
(3 553)
|
(3 620)
|
(3 668)
|
|
Selling, General & Administrative |
(128)
|
(126)
|
(120)
|
(118)
|
(115)
|
(117)
|
(115)
|
(119)
|
(121)
|
(117)
|
(121)
|
(123)
|
(126)
|
(158)
|
(188)
|
(223)
|
(266)
|
(274)
|
(283)
|
(286)
|
(290)
|
(314)
|
(330)
|
(347)
|
(354)
|
(352)
|
(342)
|
(328)
|
(312)
|
(299)
|
(301)
|
(314)
|
(333)
|
(344)
|
(365)
|
(370)
|
(374)
|
(380)
|
(406)
|
(432)
|
(459)
|
|
Depreciation & Amortization |
(303)
|
(312)
|
(343)
|
(342)
|
(363)
|
(362)
|
(349)
|
(356)
|
(346)
|
(355)
|
(357)
|
(360)
|
(363)
|
(371)
|
(386)
|
(398)
|
(410)
|
(418)
|
(423)
|
(429)
|
(437)
|
(454)
|
(471)
|
(489)
|
(510)
|
(530)
|
(533)
|
(531)
|
(521)
|
(504)
|
(498)
|
(494)
|
(504)
|
(524)
|
(564)
|
(615)
|
(657)
|
(686)
|
(711)
|
(735)
|
(771)
|
|
Other Operating Expenses |
(1 084)
|
(1 098)
|
(1 094)
|
(1 119)
|
(1 145)
|
(1 132)
|
(1 100)
|
(1 075)
|
(1 031)
|
(1 012)
|
(1 023)
|
(1 020)
|
(1 007)
|
(1 062)
|
(1 148)
|
(1 226)
|
(1 271)
|
(1 292)
|
(1 249)
|
(1 240)
|
(1 285)
|
(1 296)
|
(1 333)
|
(1 360)
|
(1 393)
|
(1 389)
|
(1 405)
|
(1 408)
|
(1 300)
|
(1 365)
|
(1 388)
|
(1 399)
|
(1 491)
|
(1 576)
|
(1 856)
|
(2 115)
|
(2 333)
|
(2 494)
|
(2 438)
|
(2 453)
|
(2 438)
|
|
Operating Income |
1 319
N/A
|
969
-27%
|
765
-21%
|
866
+13%
|
489
-44%
|
656
+34%
|
964
+47%
|
1 012
+5%
|
1 400
+38%
|
1 121
-20%
|
789
-30%
|
615
-22%
|
560
-9%
|
434
-23%
|
340
-22%
|
644
+89%
|
933
+45%
|
1 366
+46%
|
1 727
+26%
|
1 789
+4%
|
1 642
-8%
|
1 644
+0%
|
1 623
-1%
|
1 541
-5%
|
1 446
-6%
|
672
-54%
|
395
-41%
|
(59)
N/A
|
(187)
-217%
|
378
N/A
|
473
+25%
|
808
+71%
|
805
0%
|
908
+13%
|
2 245
+147%
|
3 276
+46%
|
4 109
+25%
|
4 362
+6%
|
3 387
-22%
|
3 126
-8%
|
2 242
-28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(137)
|
(57)
|
(7)
|
46
|
(14)
|
(68)
|
(82)
|
(108)
|
(200)
|
(218)
|
(243)
|
(273)
|
(70)
|
(62)
|
(65)
|
(33)
|
(73)
|
(89)
|
(97)
|
(127)
|
(120)
|
(131)
|
(130)
|
(127)
|
(127)
|
(146)
|
(107)
|
(106)
|
(110)
|
(126)
|
(123)
|
(122)
|
(112)
|
(105)
|
(114)
|
(138)
|
(147)
|
(139)
|
(131)
|
(101)
|
(77)
|
|
Non-Reccuring Items |
(22)
|
(30)
|
(8)
|
(8)
|
(8)
|
0
|
(1)
|
(1)
|
(1)
|
(10)
|
(663)
|
(663)
|
(663)
|
(666)
|
(31)
|
(31)
|
5
|
17
|
36
|
36
|
0
|
0
|
(153)
|
(153)
|
(153)
|
(180)
|
(465)
|
(384)
|
(492)
|
(430)
|
(1)
|
(93)
|
(4)
|
(65)
|
(69)
|
(69)
|
(39)
|
(20)
|
(8)
|
(4)
|
(39)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
34
|
34
|
34
|
10
|
96
|
98
|
103
|
95
|
11
|
13
|
11
|
10
|
17
|
27
|
|
Total Other Income |
0
|
0
|
0
|
(1)
|
1
|
1
|
2
|
10
|
9
|
9
|
8
|
1
|
2
|
1
|
0
|
0
|
4
|
4
|
6
|
7
|
3
|
2
|
1
|
2
|
5
|
6
|
8
|
7
|
8
|
8
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1 159
N/A
|
882
-24%
|
750
-15%
|
904
+21%
|
468
-48%
|
588
+26%
|
882
+50%
|
912
+3%
|
1 209
+33%
|
902
-25%
|
(109)
N/A
|
(320)
-194%
|
(172)
+46%
|
(293)
-70%
|
244
N/A
|
580
+138%
|
869
+50%
|
1 297
+49%
|
1 671
+29%
|
1 703
+2%
|
1 524
-11%
|
1 514
-1%
|
1 340
-11%
|
1 263
-6%
|
1 172
-7%
|
352
-70%
|
(135)
N/A
|
(508)
-276%
|
(747)
-47%
|
(136)
+82%
|
363
N/A
|
693
+91%
|
787
+14%
|
840
+7%
|
2 158
+157%
|
3 080
+43%
|
3 936
+28%
|
4 214
+7%
|
3 258
-23%
|
3 038
-7%
|
2 153
-29%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(392)
|
(294)
|
(243)
|
(297)
|
(141)
|
(183)
|
(289)
|
(296)
|
(406)
|
(298)
|
(53)
|
35
|
(19)
|
20
|
(50)
|
(186)
|
(295)
|
(396)
|
(481)
|
(439)
|
(355)
|
(357)
|
(329)
|
(316)
|
(299)
|
(49)
|
71
|
169
|
232
|
98
|
(56)
|
(106)
|
(124)
|
(173)
|
(433)
|
(680)
|
(895)
|
(973)
|
(736)
|
(669)
|
(442)
|
|
Income from Continuing Operations |
768
|
589
|
508
|
607
|
326
|
406
|
594
|
617
|
803
|
603
|
(162)
|
(285)
|
(191)
|
(272)
|
194
|
394
|
574
|
901
|
1 190
|
1 264
|
1 169
|
1 157
|
1 011
|
947
|
872
|
303
|
(64)
|
(339)
|
(515)
|
(39)
|
306
|
586
|
663
|
666
|
1 724
|
2 399
|
3 041
|
3 241
|
2 522
|
2 369
|
1 711
|
|
Income to Minority Interest |
(33)
|
(35)
|
(35)
|
(41)
|
(45)
|
(50)
|
(53)
|
(54)
|
(62)
|
(68)
|
(73)
|
(72)
|
(70)
|
(55)
|
(54)
|
(57)
|
(76)
|
(89)
|
(90)
|
(94)
|
(79)
|
(81)
|
(84)
|
(100)
|
(100)
|
(87)
|
(93)
|
(83)
|
(87)
|
(110)
|
(110)
|
(106)
|
(105)
|
(95)
|
(101)
|
(103)
|
(119)
|
(126)
|
(121)
|
(131)
|
(121)
|
|
Net Income (Common) |
733
N/A
|
551
-25%
|
470
-15%
|
563
+20%
|
280
-50%
|
355
+27%
|
539
+52%
|
560
+4%
|
738
+32%
|
533
-28%
|
(237)
N/A
|
(359)
-51%
|
(261)
+27%
|
(329)
-26%
|
139
N/A
|
335
+141%
|
800
+139%
|
1 113
+39%
|
1 399
+26%
|
1 470
+5%
|
1 094
-26%
|
1 080
-1%
|
933
-14%
|
853
-9%
|
771
-10%
|
214
-72%
|
(160)
N/A
|
(423)
-164%
|
(603)
-43%
|
(153)
+75%
|
191
N/A
|
470
+146%
|
551
+17%
|
562
+2%
|
1 604
+185%
|
2 272
+42%
|
2 893
+27%
|
3 086
+7%
|
2 380
-23%
|
2 219
-7%
|
1 576
-29%
|
|
EPS (Diluted) |
3.66
N/A
|
2.76
-25%
|
2.36
-14%
|
2.83
+20%
|
1.42
-50%
|
1.82
+28%
|
2.82
+55%
|
2.99
+6%
|
3.9
+30%
|
3.01
-23%
|
-1.33
N/A
|
-2.03
-53%
|
-1.48
+27%
|
-1.87
-26%
|
0.79
N/A
|
1.9
+141%
|
4.51
+137%
|
6.25
+39%
|
7.85
+26%
|
8.3
+6%
|
6.18
-26%
|
6.27
+1%
|
5.45
-13%
|
5.16
-5%
|
4.61
-11%
|
1.32
-71%
|
-0.98
N/A
|
-2.61
-166%
|
-3.72
-43%
|
-0.94
+75%
|
1.17
N/A
|
2.89
+147%
|
3.39
+17%
|
2.66
-22%
|
7.74
+191%
|
10.71
+38%
|
14.25
+33%
|
15.98
+12%
|
12.86
-20%
|
11.99
-7%
|
8.29
-31%
|