HF Sinclair Corp balance sheet
At the end of fiscal 2025, HF Sinclair Corp had total assets of $16.51bn, total liabilities of $7.26bn and shareholders' equity of $9.18bn. It held $978m in cash against $2.80bn of debt: net debt of $1.82bn.
Balance sheet
| Fiscal year | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | 1.4 | 0.2 | 1.7 | 1.4 | 0.8 | 1.0 | 3.3 |
| Receivables | — | 1.2 | 1.7 | 1.7 | 1.3 | 1.1 | 2.1 |
| Inventory | — | 2.1 | 3.2 | 2.9 | 2.8 | 2.6 | 3.4 |
| Total current assets | — | 3.8 | 6.7 | 6.1 | 5.0 | 4.8 | 9.0 |
| Goodwill | — | 2.3 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 |
| Total assets | — | 12.9 | 18.1 | 17.7 | 16.6 | 16.5 | 20.7 |
| Accounts payable | — | 1.6 | 2.3 | 2.2 | 2.2 | 1.9 | 2.6 |
| Total current liabilities | — | 2.1 | 3.2 | 2.8 | 3.0 | 2.5 | 4.0 |
| Short-term debt | — | 0.0 | 0.3 | 0.0 | 0.4 | 0.0 | — |
| Long-term debt | — | 3.1 | 2.9 | 2.7 | 2.3 | 2.8 | 2.8 |
| Total debt | 0.0 | 3.1 | 3.3 | 2.8 | 2.7 | 2.8 | 2.8 |
| Total liabilities | — | — | — | 7.5 | 7.3 | 7.3 | 8.9 |
| Shareholders' equity | 5.7 | 5.7 | 9.2 | 10.2 | 9.3 | 9.2 | 11.7 |
| Net debt (negative = net cash) | −1.4 | 2.8 | 1.6 | 1.4 | 1.9 | 1.8 | −0.5 |
| Shares outstanding | 162m | 163m | — | — | — | — | — |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 1.3 | 1.3 | 1.4 | 1.3 | 1.1 | 1.9 | 1.7 | 2.1 |
| Inventory | 2.8 | 3.0 | 2.8 | 2.8 | 2.6 | 3.3 | 3.3 | 3.4 |
| Total current assets | 5.0 | 5.0 | 5.2 | 5.6 | 4.8 | 6.4 | 7.4 | 9.0 |
| Goodwill | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 |
| Total assets | 16.6 | 16.5 | 16.8 | 17.3 | 16.5 | 18.2 | 19.0 | 20.7 |
| Accounts payable | 2.2 | 2.1 | 2.2 | 2.2 | 1.9 | 2.7 | 2.5 | 2.6 |
| Total current liabilities | 3.0 | 2.7 | 2.8 | 3.0 | 2.5 | 3.6 | 3.7 | 4.0 |
| Short-term debt | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — |
| Long-term debt | 2.3 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
| Total debt | 2.6 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
| Total liabilities | 7.3 | 7.3 | 7.5 | 7.8 | 7.3 | 8.4 | 8.6 | 8.9 |
| Shareholders' equity | 9.3 | 9.2 | 9.3 | 9.4 | 9.2 | 9.7 | 10.3 | 11.7 |
Compare with peers
- PBF Energy Inc. balance sheet
- World Kinect Corp balance sheet
- Ultrapar Holdings Inc balance sheet
- Delek US Holdings, Inc. balance sheet
- PAR Pacific Holdings, Inc. balance sheet
Head to head: DINO vs PBFDINO vs WKCDINO vs UGP
More: Oil & Gas Refining & Marketing stocks compared, Energy sector, rankings of US companies