NYSE · PIPE LINES (NO NATURAL GAS) · LARGE CAP
HF Sinclair Corporation DINO
6 fiscal years on record · USD · FY2025 reported
SEC FILINGS ONLY
Revenue · FY2025
$26.9B
▼ 6.0% vs FY2024
EPS · FY25
$3.08
Dividend / sh · FY25
$2.00
Payout · FY25
65%
ROE · FY25
6.3%
Net margin · FY25
2.2%
Dividend coverage
1.5×
Advertisement
AdSense · Leaderboard 728×90320×100
Result
USD 26.9B
Revenue, FY2025 · full 6-year series below
Revenue
Net income
2 cents of every revenue dollar became profit this year.
Per share
USD 3.08
Diluted EPS, FY2025
EPS
Dividend
Earnings covered the dividend 1.5 times — the rest stayed in the company.
Profitability
6.3%
Return on equity, FY2025
ROE
Operating margin3.5%
Net margin2.2%
Return on assets3.5%
Each USD of equity produced 6 cents of profit this year.
Returned to shareholders
USD 730.0M
returned in FY2025 · dividends + net buybacks
Dividends paidUSD 376.0M
Net buybacksUSD 354.0M
Share of profit126.1%
Consecutive raises—
USD 376.0M in dividends and USD 354.0M in buybacks — 126% of the year's profit, so the payout drew on cash built up earlier.
Growth
+19.2% a year
revenue, compounded over five years
CAGR
3 yrs
5 yrs
10 yrs
15 yrs
Revenue
−11.1%
+19.2%
Net income
−41.7%
EPS, diluted
−40.0%
Dividend / share
+18.6%
+7.4%
Returned to shareholders
−23.5%
+25.2%
Compound annual rates per period — left blank where the series crosses a loss.
Share base
—
Shares outstanding, FY2025
Change, 5 years—
Change, 10 years—
A share split breaks the comparison across the period, so we leave it out.
Advertisement
AdSense · Leaderboard 728×90300×250
Balance sheet
USD 16.5B
total assets, end of FY2025
Total assetsUSD 16.5B
EquityUSD 9.2B
CashUSD 978.0M
Gross debtUSD 2.8B
Net debtUSD 1.8B
Current ratio1.94×
Net debt stands at 20% of equity.
History
6 fiscal years
Every figure from documents filed with the SEC · USD
Metric
2025
2024
2023
2022
2021
2020
Revenue $B
26.9
28.6
32.0
38.2
18.4
11.2
Operating income $B
0.9
0.3
2.2
4.1
0.7
−0.7
EBITDA $B
1.8
1.1
3.0
4.7
1.3
−0.2
Income tax $B
0.1
0.0
0.4
0.9
0.1
−0.2
Net income $B
0.6
0.2
1.6
2.9
0.6
−0.6
EPS, diluted $
3.08
0.91
8.29
14.28
3.39
−3.72
Dividend / sh $
2.00
2.00
1.80
1.20
0.35
1.40
Payout %
65
218
21
9
10
−38
ROE %
6.3
1.8
16.4
39.2
9.8
·
Shares out B
·
·
·
·
·
·
Slide the table for earlier years · "·" marks figures not disclosed in the filing for that year.
How we verifyAUDITED
16 of 16
checks passed before publication
EPS recomputationBalance-sheet identityGross profitBalance-sheet liquidity
Every figure was compared against the original statement: 0 failures and 0 presentation gaps.
What we don’t show
We’d rather say what’s missing than fill the gap with an estimate.
P/E rationeeds a market quote — not yet licensed
Market capitalizationneeds a market quote — not yet licensed
Dividend yieldneeds a market quote — not yet licensed
Price-to-bookneeds a market quote — not yet licensed