[10-Q] HF Sinclair Corporation Quarterly Earnings Report
Filing Impact
Filing Sentiment
Form Type
10-Q
Rhea-AI Filing Summary
HF Sinclair (DINO) Q2-25 10-Q highlights: Sales fell 13.5% YoY to $6.78 bn, driven by lower refined-product prices and volumes, but tighter cost control lifted income from operations 40% to $275 m. Net income attributable to shareholders rose 37% to $208 m; diluted EPS improved to $1.10 vs $0.79. Adjusted for a $148 m LCM charge, gross margin per barrel and segment margins expanded.
Cash from operations was $498 m (-8% YoY) and capex remained modest at $197 m, leaving free cash flow 鈮� $300 m. Cash rose to $874 m while the company returned $145 m to holders via a $0.50 dividend ($95 m) and $50 m buybacks (36.2 m shares now in treasury).
Liquidity improved: the firm replaced two credit lines with a new $2 bn unsecured revolver maturing 2030, and issued $1.4 bn of 5.75%/6.25% senior notes, using proceeds to retire $1.0 bn of 5.875%/6.375% 2026-27 notes and repay $350 m revolver borrowings. Long-term debt rose to $2.68 bn (up $0.39 bn YTD) but near-term maturities dropped to zero; net leverage remains under 1脳 EBITDA (not disclosed here).
YTD results reflect weaker Q1; six-month net income plunged 56% to $204 m on a 12% revenue decline, though Q2 momentum shows sequential recovery. Management flags standard refining risks (crack spreads, regulatory costs, climate policy) but notes the July 2025 OBBBA tax law may provide depreciation and credit benefits. All covenants were met.
HF Sinclair (DINO) evidenze del 10-Q del secondo trimestre 2025: Le vendite sono diminuite del 13,5% su base annua, attestandosi a 6,78 miliardi di dollari, a causa di prezzi e volumi pi霉 bassi dei prodotti raffinati, ma un controllo pi霉 rigoroso dei costi ha aumentato il reddito operativo del 40% a 275 milioni di dollari. L'utile netto attribuibile agli azionisti 猫 salito del 37% a 208 milioni di dollari; l'utile per azione diluito 猫 migliorato a 1,10 dollari rispetto a 0,79 dollari. Al netto di una svalutazione LCM di 148 milioni di dollari, il margine lordo per barile e i margini di segmento si sono ampliati.
La liquidit脿 generata dalle operazioni 猫 stata di 498 milioni di dollari (-8% su base annua) e gli investimenti sono rimasti contenuti a 197 milioni di dollari, lasciando un flusso di cassa libero di circa 300 milioni di dollari. La liquidit脿 猫 aumentata a 874 milioni di dollari mentre la societ脿 ha restituito 145 milioni di dollari agli azionisti tramite un dividendo di 0,50 dollari per azione (95 milioni) e riacquisti per 50 milioni di dollari (ora 36,2 milioni di azioni in tesoreria).
La liquidit脿 猫 migliorata: l鈥檃zienda ha sostituito due linee di credito con una nuova linea revolving non garantita da 2 miliardi di dollari con scadenza 2030 e ha emesso 1,4 miliardi di dollari di obbligazioni senior al 5,75%/6,25%, utilizzando i proventi per rimborsare 1,0 miliardi di dollari di obbligazioni 2026-27 al 5,875%/6,375% e per estinguere 350 milioni di dollari di prestiti sulla linea revolving. Il debito a lungo termine 猫 salito a 2,68 miliardi di dollari (in aumento di 0,39 miliardi da inizio anno), ma le scadenze a breve termine sono scese a zero; la leva finanziaria netta rimane sotto 1脳 EBITDA (non specificato qui).
I risultati da inizio anno riflettono un primo trimestre debole; l鈥檜tile netto semestrale 猫 crollato del 56% a 204 milioni di dollari su un calo dei ricavi del 12%, anche se nel secondo trimestre si osserva una ripresa sequenziale. La direzione segnala i rischi tipici della raffinazione (spread di crack, costi normativi, politiche climatiche) ma sottolinea che la legge fiscale OBBBA di luglio 2025 potrebbe offrire benefici fiscali e di ammortamento. Tutti i covenant sono stati rispettati.
Aspectos destacados del 10-Q del segundo trimestre 2025 de HF Sinclair (DINO): Las ventas cayeron un 13,5% interanual hasta 6,78 mil millones de d贸lares, debido a precios y vol煤menes m谩s bajos de productos refinados, pero un control m谩s estricto de costos aument贸 los ingresos operativos un 40% hasta 275 millones de d贸lares. El ingreso neto atribuible a los accionistas subi贸 un 37% hasta 208 millones; las ganancias diluidas por acci贸n mejoraron a 1,10 d贸lares frente a 0,79 d贸lares. Ajustando por un cargo LCM de 148 millones, el margen bruto por barril y los m谩rgenes de segmento se expandieron.
El efectivo generado por operaciones fue de 498 millones (-8% interanual) y la inversi贸n en capital se mantuvo moderada en 197 millones, dejando un flujo de caja libre aproximado de 300 millones. El efectivo aument贸 a 874 millones mientras la compa帽铆a devolvi贸 145 millones a los accionistas mediante un dividendo de 0,50 d贸lares por acci贸n (95 millones) y recompras por 50 millones (ahora 36,2 millones de acciones en tesorer铆a).
La liquidez mejor贸: la empresa reemplaz贸 dos l铆neas de cr茅dito con una nueva l铆nea revolvente no garantizada de 2 mil millones de d贸lares con vencimiento en 2030, y emiti贸 1,4 mil millones en bonos senior al 5,75%/6,25%, usando los ingresos para retirar 1,0 mil millones en bonos 2026-27 al 5,875%/6,375% y pagar 350 millones en pr茅stamos revolventes. La deuda a largo plazo subi贸 a 2,68 mil millones (un aumento de 0,39 mil millones en el a帽o), pero los vencimientos a corto plazo cayeron a cero; el apalancamiento neto sigue por debajo de 1脳 EBITDA (no divulgado aqu铆).
Los resultados del a帽o reflejan un primer trimestre d茅bil; el ingreso neto semestral cay贸 un 56% a 204 millones con una disminuci贸n del 12% en ingresos, aunque el impulso del segundo trimestre muestra recuperaci贸n secuencial. La direcci贸n advierte sobre riesgos habituales de refinaci贸n (spreads de crack, costos regulatorios, pol铆ticas clim谩ticas) pero se帽ala que la ley fiscal OBBBA de julio 2025 podr铆a aportar beneficios de depreciaci贸n y cr茅ditos. Se cumplieron todos los convenios.
HF Sinclair (DINO) 2025雲� 2攵勱赴 10-Q 欤检殧 雮挫毄: 鞝曥牅 鞝滍拡 臧�瓴╆臣 氍茧焿 臧愳唽搿� 毵れ稖鞚� 鞝勲厔 雽�牍� 13.5% 臧愳唽頃� 67.8鞏� 雼煬毳� 旮半頄堨溂雮�, 牍勳毄 韱奠牅 臧曧檾搿� 鞓侅梾鞚挫澋鞚� 40% 歃濌皜頃� 2鞏� 7,500毵� 雼煬毳� 雼劚頄堨姷雼堧嫟. 欤检＜ 攴�靻� 靾滌澊鞚奠潃 37% 歃濌皜頃� 2鞏� 800毵� 雼煬鞓�鞙茧┌, 頋劃 欤茧嫻靾滌澊鞚�(EPS)鞚� 0.79雼煬鞐愳劀 1.10雼煬搿� 臧滌劆霅橃棃鞀惦媹雼�. 1鞏� 4,800毵� 雼煬鞚� LCM 靻愳嫟鞚� 臁办爼頃橂┐ 氚半煷雼� 齑濍歆勱臣 攵�氍鸽硠 毵堨鞚� 頇曤寑霅橃棃鞀惦媹雼�.
鞓侅梾頇滊彊 順勱笀頋愲鞚� 4鞏� 9,800毵� 雼煬(-8% 鞝勲厔 雽�牍�)鞓�瓿�, 鞛愲掣鞝侅於滌潃 1鞏� 9,700毵� 雼煬搿� 靻岉彮鞐� 毹鸽霟� 鞛愳湢順勱笀頋愲鞚� 鞎� 3鞏� 雼煬鞓�鞀惦媹雼�. 順勱笀 氤挫湢鞎§潃 8鞏� 7,400毵� 雼煬搿� 歃濌皜頄堨溂氅�, 須岇偓電� 0.50雼煬 氚半嫻旮�(9500毵� 雼煬)瓿� 5000毵� 雼煬 攴滊鞚� 鞛愳偓欤� 毵れ瀰鞚� 韱淀暣 欤检＜鞐愱矊 1鞏� 4,500毵� 雼煬毳� 頇橃洂頄堨姷雼堧嫟(順勳灛 鞛愳偓欤� 3,620毵� 欤� 氤挫湢).
鞙犽彊靹膘潃 臧滌劆霅橃棃鞀惦媹雼�: 須岇偓電� 霊� 臧滌潣 鞁犾毄 頃滊弰毳� 2030雲� 毵岅赴鞚� 20鞏� 雼煬 氍措嫶氤� 毽臣牍� 鞁犾毄 頃滊弰搿� 雽�觳错枅瓿�, 5.75%/6.25% 旮堧Μ鞚� 14鞏� 雼煬 靹犾垳鞙� 毂勱秾鞚� 氚滍枆頃橃棳 5.875%/6.375% 旮堧Μ鞚� 2026-27雲� 毂勱秾 10鞏� 雼煬毳� 靸來櫂頃橁碃 3鞏� 5,000毵� 雼煬 毽臣牍� 雽�於滌潉 靸來櫂頄堨姷雼堧嫟. 鞛リ赴 攵�毂勲姅 26鞏� 8,000毵� 雼煬搿� 鞐办磮 雽�牍� 3鞏� 9,000毵� 雼煬 歃濌皜頄堨溂雮� 雼赴 毵岅赴電� 0鞙茧 臧愳唽頄堨溂氅�, 靾� 霠堧矂毽電� 1氚� EBITDA 氙鸽鞚� 鞙犾頃橁碃 鞛堨姷雼堧嫟(鞐赴靹滊姅 瓿店皽霅橃 鞎婌潓).
鞐办磮攵�韯办潣 鞁れ爜鞚� 1攵勱赴 攵�歆勳潉 氚橃榿頃橂┌, 6臧滌洈 靾滌澊鞚奠潃 12% 毵れ稖 臧愳唽搿� 56% 旮夑皭頃� 2鞏� 400毵� 雼煬毳� 旮半頄堨溂雮� 2攵勱赴 氇韰�鞚� 鞝愳鞝� 須岆车靹鸽ゼ 氤挫澊瓿� 鞛堨姷雼堧嫟. 瓴届榿歆勳潃 響滌 鞝曥牅 鞙勴棙(韥灆 鞀ろ攧霠堧摐, 攴滌牅 牍勳毄, 旮绊泟 鞝曥眳)鞚� 瓴疥碃頃橂┐靹滊弰 2025雲� 7鞗� 鞁滍枆 鞓堨爼鞚� OBBBA 靹鸽矔鞚� 臧愱皜靸侁皝 氚� 靹胳暋瓿奠牅 順滍儩鞚� 鞝滉车頃� 靾� 鞛堧嫟瓿� 鞏戈笁頄堨姷雼堧嫟. 氇摖 瓿勳暯 臁瓣贝鞚� 於╈”霅橃棃鞀惦媹雼�.
Points cl茅s du 10-Q du deuxi猫me trimestre 2025 de HF Sinclair (DINO) : Les ventes ont chut茅 de 13,5 % en glissement annuel 脿 6,78 milliards de dollars, en raison de la baisse des prix et volumes des produits raffin茅s, mais un contr么le plus strict des co没ts a permis d鈥檃ugmenter le r茅sultat op茅rationnel de 40 % 脿 275 millions de dollars. Le b茅n茅fice net attribuable aux actionnaires a progress茅 de 37 % 脿 208 millions ; le BPA dilu茅 s鈥檈st am茅lior茅 脿 1,10 $ contre 0,79 $. Ajust茅 d鈥檜ne charge LCM de 148 millions, la marge brute par baril et les marges par segment se sont 茅largies.
La tr茅sorerie g茅n茅r茅e par les op茅rations s鈥檈st 茅lev茅e 脿 498 millions (-8 % en glissement annuel) et les d茅penses d鈥檌nvestissement sont rest茅es modestes 脿 197 millions, laissant un flux de tr茅sorerie libre d鈥檈nviron 300 millions. La tr茅sorerie a augment茅 脿 874 millions tandis que la soci茅t茅 a revers茅 145 millions aux actionnaires via un dividende de 0,50 $ (95 millions) et des rachats d鈥檃ctions pour 50 millions (36,2 millions d鈥檃ctions d茅sormais en tr茅sorerie).
La liquidit茅 s鈥檈st am茅lior茅e : l鈥檈ntreprise a remplac茅 deux lignes de cr茅dit par une nouvelle ligne de cr茅dit renouvelable non garantie de 2 milliards de dollars 茅ch茅ant en 2030, et a 茅mis 1,4 milliard de dollars d鈥檕bligations senior 脿 5,75 %/6,25 %, utilisant les fonds pour rembourser 1,0 milliard d鈥檕bligations 2026-27 脿 5,875 %/6,375 % et rembourser 350 millions d鈥檈mprunts sur la ligne renouvelable. La dette 脿 long terme est pass茅e 脿 2,68 milliards (en hausse de 0,39 milliard depuis le d茅but de l鈥檃nn茅e), mais les 茅ch茅ances 脿 court terme sont tomb茅es 脿 z茅ro ; le levier net reste inf茅rieur 脿 1脳 EBITDA (non divulgu茅 ici).
Les r茅sultats depuis le d茅but de l鈥檃nn茅e refl猫tent un premier trimestre faible ; le b茅n茅fice net semestriel a chut茅 de 56 % 脿 204 millions sur un recul des revenus de 12 %, bien que la dynamique du deuxi猫me trimestre montre une reprise s茅quentielle. La direction signale les risques habituels de raffinage (茅carts de crack, co没ts r茅glementaires, politique climatique) mais note que la loi fiscale OBBBA de juillet 2025 pourrait offrir des avantages en d茅pr茅ciation et cr茅dits. Tous les engagements ont 茅t茅 respect茅s.
HF Sinclair (DINO) Highlights aus dem 10-Q f眉r Q2 2025: Der Umsatz fiel im Jahresvergleich um 13,5 % auf 6,78 Mrd. USD, bedingt durch niedrigere Preise und Mengen bei raffinierten Produkten, aber straffere Kostenkontrolle steigerte das Operative Ergebnis um 40 % auf 275 Mio. USD. Der den Aktion盲ren zurechenbare Nettogewinn stieg um 37 % auf 208 Mio. USD; das verw盲sserte Ergebnis je Aktie verbesserte sich auf 1,10 USD gegen眉ber 0,79 USD. Bereinigt um eine LCM-Abschreibung von 148 Mio. USD erweiterten sich die Bruttomarge pro Barrel und die Segmentmargen.
Der operative Cashflow betrug 498 Mio. USD (-8 % YoY) und die Investitionsausgaben blieben mit 197 Mio. USD moderat, was einen Free Cashflow von ca. 300 Mio. USD hinterlie脽. Die liquiden Mittel stiegen auf 874 Mio. USD, w盲hrend das Unternehmen 145 Mio. USD an die Aktion盲re zur眉ckf眉hrte, davon 0,50 USD Dividende pro Aktie (95 Mio. USD) und 50 Mio. USD R眉ckk盲ufe (jetzt 36,2 Mio. Aktien im Bestand).
Die Liquidit盲t verbesserte sich: Das Unternehmen ersetzte zwei Kreditlinien durch eine neue unbesicherte revolvierende Kreditlinie 眉ber 2 Mrd. USD mit F盲lligkeit 2030 und gab 1,4 Mrd. USD an Senior Notes mit 5,75 %/6,25 % Zinsen aus, um 1,0 Mrd. USD an 5,875 %/6,375 % Notes von 2026-27 zur眉ckzuzahlen und 350 Mio. USD Revolverdarlehen zu tilgen. Die langfristige Verschuldung stieg auf 2,68 Mrd. USD (plus 0,39 Mrd. USD seit Jahresbeginn), w盲hrend die kurzfristigen F盲lligkeiten auf null sanken; die Nettoverschuldung bleibt unter dem 1脳 EBITDA (hier nicht ausgewiesen).
Die Ergebnisse seit Jahresbeginn spiegeln ein schwaches erstes Quartal wider; der Halbjahresnettogewinn sank um 56 % auf 204 Mio. USD bei einem Umsatzr眉ckgang von 12 %, obwohl die Dynamik im zweiten Quartal eine sequenzielle Erholung zeigt. Das Management weist auf 眉bliche Refining-Risiken hin (Crack-Spreads, regulatorische Kosten, Klimapolitik), stellt aber fest, dass das Steuerrecht OBBBA von Juli 2025 Abschreibungs- und Kreditvorteile bieten k枚nnte. Alle Covenants wurden eingehalten.
Positive
- EPS up 39% YoY to $1.10 on stronger margins despite revenue decline.
- New $2 bn unsecured credit facility maturing 2030 enhances liquidity and removes guaranty.
- $1.4 bn senior notes issuance extended weighted-average maturity to 鈮�9 yrs and reduced near-term refinancing risk.
- Operating cash flow $498 m comfortably covered capex and shareholder returns.
- Dividend maintained at $0.50/share with additional $50 m buyback activity.
Negative
- Sales fell 13.5% YoY to $6.78 bn, indicating weaker demand/pricing.
- Six-month net income down 56% to $204 m, reflecting weak Q1 performance.
- Total debt increased to $2.68 bn from $2.29 bn; higher interest burden.
- Environmental credit obligations rose to $115 m from $17 m, pressuring working capital.
- LCM inventory charge of $31 m YTD vs $223 m benefit prior year.
Insights
TL;DR: Q2 beat on margins, liquidity extended, but top-line softness and YTD earnings slump temper outlook.
Quarter-on-quarter rebound: Despite a double-digit revenue drop, stronger crack spreads and disciplined opex produced a 40 % jump in operating profit and EPS well above prior-year levels. The LCM hit is non-cash and reversible, so core refining economics improved.
Balance-sheet actions: Re-fi package pushes the next significant maturity to 2031, averts near-term refinancing risk and locks in ~200 bp cheaper capital relative to the old 5.875 % 2026 notes. The new $2 bn revolver gives ample headroom for working-capital swings.
Capital returns: Dividends remain intact; buybacks were modest but the fresh May-24 authorization provides flexibility. Share count drift continues downward.
Risks: Revenue trend mirrors softer product pricing; YTD earnings halved, underscoring sensitivity. Debt up $389 m; if margins compress, leverage could rise quickly. Environmental credit liability jumped to $115 m.
TL;DR: Re-financing strengthens maturity profile; leverage still conservative.
HF Sinclair swapped short-dated revolver and 5.875 %/6.375 % paper for $1.4 bn longer-tenor notes and a 5-year revolver. Pro-forma interest rises ~15 m annually but liquidity (> $2.9 bn cash+RCF) improves. Net debt/annualized EBITDA remains 鈮�1.0脳, well inside covenant limits. No near-term maturities and low secured debt provide cushion against crack-spread volatility. Outlook stable.
HF Sinclair (DINO) evidenze del 10-Q del secondo trimestre 2025: Le vendite sono diminuite del 13,5% su base annua, attestandosi a 6,78 miliardi di dollari, a causa di prezzi e volumi pi霉 bassi dei prodotti raffinati, ma un controllo pi霉 rigoroso dei costi ha aumentato il reddito operativo del 40% a 275 milioni di dollari. L'utile netto attribuibile agli azionisti 猫 salito del 37% a 208 milioni di dollari; l'utile per azione diluito 猫 migliorato a 1,10 dollari rispetto a 0,79 dollari. Al netto di una svalutazione LCM di 148 milioni di dollari, il margine lordo per barile e i margini di segmento si sono ampliati.
La liquidit脿 generata dalle operazioni 猫 stata di 498 milioni di dollari (-8% su base annua) e gli investimenti sono rimasti contenuti a 197 milioni di dollari, lasciando un flusso di cassa libero di circa 300 milioni di dollari. La liquidit脿 猫 aumentata a 874 milioni di dollari mentre la societ脿 ha restituito 145 milioni di dollari agli azionisti tramite un dividendo di 0,50 dollari per azione (95 milioni) e riacquisti per 50 milioni di dollari (ora 36,2 milioni di azioni in tesoreria).
La liquidit脿 猫 migliorata: l鈥檃zienda ha sostituito due linee di credito con una nuova linea revolving non garantita da 2 miliardi di dollari con scadenza 2030 e ha emesso 1,4 miliardi di dollari di obbligazioni senior al 5,75%/6,25%, utilizzando i proventi per rimborsare 1,0 miliardi di dollari di obbligazioni 2026-27 al 5,875%/6,375% e per estinguere 350 milioni di dollari di prestiti sulla linea revolving. Il debito a lungo termine 猫 salito a 2,68 miliardi di dollari (in aumento di 0,39 miliardi da inizio anno), ma le scadenze a breve termine sono scese a zero; la leva finanziaria netta rimane sotto 1脳 EBITDA (non specificato qui).
I risultati da inizio anno riflettono un primo trimestre debole; l鈥檜tile netto semestrale 猫 crollato del 56% a 204 milioni di dollari su un calo dei ricavi del 12%, anche se nel secondo trimestre si osserva una ripresa sequenziale. La direzione segnala i rischi tipici della raffinazione (spread di crack, costi normativi, politiche climatiche) ma sottolinea che la legge fiscale OBBBA di luglio 2025 potrebbe offrire benefici fiscali e di ammortamento. Tutti i covenant sono stati rispettati.
Aspectos destacados del 10-Q del segundo trimestre 2025 de HF Sinclair (DINO): Las ventas cayeron un 13,5% interanual hasta 6,78 mil millones de d贸lares, debido a precios y vol煤menes m谩s bajos de productos refinados, pero un control m谩s estricto de costos aument贸 los ingresos operativos un 40% hasta 275 millones de d贸lares. El ingreso neto atribuible a los accionistas subi贸 un 37% hasta 208 millones; las ganancias diluidas por acci贸n mejoraron a 1,10 d贸lares frente a 0,79 d贸lares. Ajustando por un cargo LCM de 148 millones, el margen bruto por barril y los m谩rgenes de segmento se expandieron.
El efectivo generado por operaciones fue de 498 millones (-8% interanual) y la inversi贸n en capital se mantuvo moderada en 197 millones, dejando un flujo de caja libre aproximado de 300 millones. El efectivo aument贸 a 874 millones mientras la compa帽铆a devolvi贸 145 millones a los accionistas mediante un dividendo de 0,50 d贸lares por acci贸n (95 millones) y recompras por 50 millones (ahora 36,2 millones de acciones en tesorer铆a).
La liquidez mejor贸: la empresa reemplaz贸 dos l铆neas de cr茅dito con una nueva l铆nea revolvente no garantizada de 2 mil millones de d贸lares con vencimiento en 2030, y emiti贸 1,4 mil millones en bonos senior al 5,75%/6,25%, usando los ingresos para retirar 1,0 mil millones en bonos 2026-27 al 5,875%/6,375% y pagar 350 millones en pr茅stamos revolventes. La deuda a largo plazo subi贸 a 2,68 mil millones (un aumento de 0,39 mil millones en el a帽o), pero los vencimientos a corto plazo cayeron a cero; el apalancamiento neto sigue por debajo de 1脳 EBITDA (no divulgado aqu铆).
Los resultados del a帽o reflejan un primer trimestre d茅bil; el ingreso neto semestral cay贸 un 56% a 204 millones con una disminuci贸n del 12% en ingresos, aunque el impulso del segundo trimestre muestra recuperaci贸n secuencial. La direcci贸n advierte sobre riesgos habituales de refinaci贸n (spreads de crack, costos regulatorios, pol铆ticas clim谩ticas) pero se帽ala que la ley fiscal OBBBA de julio 2025 podr铆a aportar beneficios de depreciaci贸n y cr茅ditos. Se cumplieron todos los convenios.
HF Sinclair (DINO) 2025雲� 2攵勱赴 10-Q 欤检殧 雮挫毄: 鞝曥牅 鞝滍拡 臧�瓴╆臣 氍茧焿 臧愳唽搿� 毵れ稖鞚� 鞝勲厔 雽�牍� 13.5% 臧愳唽頃� 67.8鞏� 雼煬毳� 旮半頄堨溂雮�, 牍勳毄 韱奠牅 臧曧檾搿� 鞓侅梾鞚挫澋鞚� 40% 歃濌皜頃� 2鞏� 7,500毵� 雼煬毳� 雼劚頄堨姷雼堧嫟. 欤检＜ 攴�靻� 靾滌澊鞚奠潃 37% 歃濌皜頃� 2鞏� 800毵� 雼煬鞓�鞙茧┌, 頋劃 欤茧嫻靾滌澊鞚�(EPS)鞚� 0.79雼煬鞐愳劀 1.10雼煬搿� 臧滌劆霅橃棃鞀惦媹雼�. 1鞏� 4,800毵� 雼煬鞚� LCM 靻愳嫟鞚� 臁办爼頃橂┐ 氚半煷雼� 齑濍歆勱臣 攵�氍鸽硠 毵堨鞚� 頇曤寑霅橃棃鞀惦媹雼�.
鞓侅梾頇滊彊 順勱笀頋愲鞚� 4鞏� 9,800毵� 雼煬(-8% 鞝勲厔 雽�牍�)鞓�瓿�, 鞛愲掣鞝侅於滌潃 1鞏� 9,700毵� 雼煬搿� 靻岉彮鞐� 毹鸽霟� 鞛愳湢順勱笀頋愲鞚� 鞎� 3鞏� 雼煬鞓�鞀惦媹雼�. 順勱笀 氤挫湢鞎§潃 8鞏� 7,400毵� 雼煬搿� 歃濌皜頄堨溂氅�, 須岇偓電� 0.50雼煬 氚半嫻旮�(9500毵� 雼煬)瓿� 5000毵� 雼煬 攴滊鞚� 鞛愳偓欤� 毵れ瀰鞚� 韱淀暣 欤检＜鞐愱矊 1鞏� 4,500毵� 雼煬毳� 頇橃洂頄堨姷雼堧嫟(順勳灛 鞛愳偓欤� 3,620毵� 欤� 氤挫湢).
鞙犽彊靹膘潃 臧滌劆霅橃棃鞀惦媹雼�: 須岇偓電� 霊� 臧滌潣 鞁犾毄 頃滊弰毳� 2030雲� 毵岅赴鞚� 20鞏� 雼煬 氍措嫶氤� 毽臣牍� 鞁犾毄 頃滊弰搿� 雽�觳错枅瓿�, 5.75%/6.25% 旮堧Μ鞚� 14鞏� 雼煬 靹犾垳鞙� 毂勱秾鞚� 氚滍枆頃橃棳 5.875%/6.375% 旮堧Μ鞚� 2026-27雲� 毂勱秾 10鞏� 雼煬毳� 靸來櫂頃橁碃 3鞏� 5,000毵� 雼煬 毽臣牍� 雽�於滌潉 靸來櫂頄堨姷雼堧嫟. 鞛リ赴 攵�毂勲姅 26鞏� 8,000毵� 雼煬搿� 鞐办磮 雽�牍� 3鞏� 9,000毵� 雼煬 歃濌皜頄堨溂雮� 雼赴 毵岅赴電� 0鞙茧 臧愳唽頄堨溂氅�, 靾� 霠堧矂毽電� 1氚� EBITDA 氙鸽鞚� 鞙犾頃橁碃 鞛堨姷雼堧嫟(鞐赴靹滊姅 瓿店皽霅橃 鞎婌潓).
鞐办磮攵�韯办潣 鞁れ爜鞚� 1攵勱赴 攵�歆勳潉 氚橃榿頃橂┌, 6臧滌洈 靾滌澊鞚奠潃 12% 毵れ稖 臧愳唽搿� 56% 旮夑皭頃� 2鞏� 400毵� 雼煬毳� 旮半頄堨溂雮� 2攵勱赴 氇韰�鞚� 鞝愳鞝� 須岆车靹鸽ゼ 氤挫澊瓿� 鞛堨姷雼堧嫟. 瓴届榿歆勳潃 響滌 鞝曥牅 鞙勴棙(韥灆 鞀ろ攧霠堧摐, 攴滌牅 牍勳毄, 旮绊泟 鞝曥眳)鞚� 瓴疥碃頃橂┐靹滊弰 2025雲� 7鞗� 鞁滍枆 鞓堨爼鞚� OBBBA 靹鸽矔鞚� 臧愱皜靸侁皝 氚� 靹胳暋瓿奠牅 順滍儩鞚� 鞝滉车頃� 靾� 鞛堧嫟瓿� 鞏戈笁頄堨姷雼堧嫟. 氇摖 瓿勳暯 臁瓣贝鞚� 於╈”霅橃棃鞀惦媹雼�.
Points cl茅s du 10-Q du deuxi猫me trimestre 2025 de HF Sinclair (DINO) : Les ventes ont chut茅 de 13,5 % en glissement annuel 脿 6,78 milliards de dollars, en raison de la baisse des prix et volumes des produits raffin茅s, mais un contr么le plus strict des co没ts a permis d鈥檃ugmenter le r茅sultat op茅rationnel de 40 % 脿 275 millions de dollars. Le b茅n茅fice net attribuable aux actionnaires a progress茅 de 37 % 脿 208 millions ; le BPA dilu茅 s鈥檈st am茅lior茅 脿 1,10 $ contre 0,79 $. Ajust茅 d鈥檜ne charge LCM de 148 millions, la marge brute par baril et les marges par segment se sont 茅largies.
La tr茅sorerie g茅n茅r茅e par les op茅rations s鈥檈st 茅lev茅e 脿 498 millions (-8 % en glissement annuel) et les d茅penses d鈥檌nvestissement sont rest茅es modestes 脿 197 millions, laissant un flux de tr茅sorerie libre d鈥檈nviron 300 millions. La tr茅sorerie a augment茅 脿 874 millions tandis que la soci茅t茅 a revers茅 145 millions aux actionnaires via un dividende de 0,50 $ (95 millions) et des rachats d鈥檃ctions pour 50 millions (36,2 millions d鈥檃ctions d茅sormais en tr茅sorerie).
La liquidit茅 s鈥檈st am茅lior茅e : l鈥檈ntreprise a remplac茅 deux lignes de cr茅dit par une nouvelle ligne de cr茅dit renouvelable non garantie de 2 milliards de dollars 茅ch茅ant en 2030, et a 茅mis 1,4 milliard de dollars d鈥檕bligations senior 脿 5,75 %/6,25 %, utilisant les fonds pour rembourser 1,0 milliard d鈥檕bligations 2026-27 脿 5,875 %/6,375 % et rembourser 350 millions d鈥檈mprunts sur la ligne renouvelable. La dette 脿 long terme est pass茅e 脿 2,68 milliards (en hausse de 0,39 milliard depuis le d茅but de l鈥檃nn茅e), mais les 茅ch茅ances 脿 court terme sont tomb茅es 脿 z茅ro ; le levier net reste inf茅rieur 脿 1脳 EBITDA (non divulgu茅 ici).
Les r茅sultats depuis le d茅but de l鈥檃nn茅e refl猫tent un premier trimestre faible ; le b茅n茅fice net semestriel a chut茅 de 56 % 脿 204 millions sur un recul des revenus de 12 %, bien que la dynamique du deuxi猫me trimestre montre une reprise s茅quentielle. La direction signale les risques habituels de raffinage (茅carts de crack, co没ts r茅glementaires, politique climatique) mais note que la loi fiscale OBBBA de juillet 2025 pourrait offrir des avantages en d茅pr茅ciation et cr茅dits. Tous les engagements ont 茅t茅 respect茅s.
HF Sinclair (DINO) Highlights aus dem 10-Q f眉r Q2 2025: Der Umsatz fiel im Jahresvergleich um 13,5 % auf 6,78 Mrd. USD, bedingt durch niedrigere Preise und Mengen bei raffinierten Produkten, aber straffere Kostenkontrolle steigerte das Operative Ergebnis um 40 % auf 275 Mio. USD. Der den Aktion盲ren zurechenbare Nettogewinn stieg um 37 % auf 208 Mio. USD; das verw盲sserte Ergebnis je Aktie verbesserte sich auf 1,10 USD gegen眉ber 0,79 USD. Bereinigt um eine LCM-Abschreibung von 148 Mio. USD erweiterten sich die Bruttomarge pro Barrel und die Segmentmargen.
Der operative Cashflow betrug 498 Mio. USD (-8 % YoY) und die Investitionsausgaben blieben mit 197 Mio. USD moderat, was einen Free Cashflow von ca. 300 Mio. USD hinterlie脽. Die liquiden Mittel stiegen auf 874 Mio. USD, w盲hrend das Unternehmen 145 Mio. USD an die Aktion盲re zur眉ckf眉hrte, davon 0,50 USD Dividende pro Aktie (95 Mio. USD) und 50 Mio. USD R眉ckk盲ufe (jetzt 36,2 Mio. Aktien im Bestand).
Die Liquidit盲t verbesserte sich: Das Unternehmen ersetzte zwei Kreditlinien durch eine neue unbesicherte revolvierende Kreditlinie 眉ber 2 Mrd. USD mit F盲lligkeit 2030 und gab 1,4 Mrd. USD an Senior Notes mit 5,75 %/6,25 % Zinsen aus, um 1,0 Mrd. USD an 5,875 %/6,375 % Notes von 2026-27 zur眉ckzuzahlen und 350 Mio. USD Revolverdarlehen zu tilgen. Die langfristige Verschuldung stieg auf 2,68 Mrd. USD (plus 0,39 Mrd. USD seit Jahresbeginn), w盲hrend die kurzfristigen F盲lligkeiten auf null sanken; die Nettoverschuldung bleibt unter dem 1脳 EBITDA (hier nicht ausgewiesen).
Die Ergebnisse seit Jahresbeginn spiegeln ein schwaches erstes Quartal wider; der Halbjahresnettogewinn sank um 56 % auf 204 Mio. USD bei einem Umsatzr眉ckgang von 12 %, obwohl die Dynamik im zweiten Quartal eine sequenzielle Erholung zeigt. Das Management weist auf 眉bliche Refining-Risiken hin (Crack-Spreads, regulatorische Kosten, Klimapolitik), stellt aber fest, dass das Steuerrecht OBBBA von Juli 2025 Abschreibungs- und Kreditvorteile bieten k枚nnte. Alle Covenants wurden eingehalten.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________________________________________________________
FORM 10-Q
_________________________________________________________________
(Mark One)
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
For the Quarterly Period Ended June 30, 2025
or
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
For the transition period from __________ to ____________
Commission File Number 001-41325
_________________________________________________________________
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
| (Address of principal executive offices) | (Zip Code) | |||||||
Registrant’s telephone number, including area code: (214 ) 871-3555
_________________________________________________________________
(Former name, former address and former fiscal year, if changed since last report)
| Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934: | ||||||||||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
NYSE Texas, Inc. | ||||||||||||||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| ☒ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | Smaller reporting company | ||||||||||||||||||
| Emerging growth company | |||||||||||||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
TABLE OF CONTENTS
| Page | |||||
Forward-Looking Statements | 3 | ||||
Definitions | 5 | ||||
PART I - FINANCIAL INFORMATION | |||||
Item 1. Financial Statements | 6 | ||||
Consolidated Balance Sheets (Unaudited) | 6 | ||||
Consolidated Statements of Income (Unaudited) | 7 | ||||
Consolidated Statements of Comprehensive Income (Unaudited) | 8 | ||||
Consolidated Statements of Cash Flows (Unaudited) | 9 | ||||
Consolidated Statements of Equity (Unaudited) | 10 | ||||
Notes to Consolidated Financial Statements (Unaudited): | 12 | ||||
Note 1: Description of Business and Summary of Significant Accounting Policies | 12 | ||||
Note 2: Cushing Connect Joint Venture | 12 | ||||
Note 3: Revenues | 13 | ||||
Note 4: Other Income (Expense), Net | 15 | ||||
Note 5: Fair Value Measurements | 15 | ||||
Note 6: Earnings Per Share | 17 | ||||
Note 7: Stock-Based Compensation | 17 | ||||
Note 8: Inventories | 18 | ||||
Note 9: Accrued Liabilities and Other Long-Term Liabilities | 19 | ||||
Note 10: Income Taxes | 19 | ||||
Note 11: Debt | 20 | ||||
Note 12: Derivative Instruments and Hedging Activities | 23 | ||||
Note 13: Stockholders’ Equity | 25 | ||||
Note 14: Other Comprehensive Income (Loss) | 25 | ||||
Note 15: Commitments and Contingencies | 27 | ||||
Note 16: Segment Information | 28 | ||||
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | 32 | ||||
Overview | 32 | ||||
Results of Operations | 34 | ||||
Liquidity and Capital Resources | 44 | ||||
Critical Accounting Estimates | 47 | ||||
Risk Management | 47 | ||||
Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles | 49 | ||||
Item 3. Quantitative and Qualitative Disclosures About Market Risk | 53 | ||||
Item 4. Controls and Procedures | 54 | ||||
PART II - OTHER INFORMATION | |||||
Item 1. Legal Proceedings | 55 | ||||
Item 1A. Risk Factors | 57 | ||||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds | 57 | ||||
Item 5. Other Information | 57 | ||||
Item 6. Exhibits | 58 | ||||
Signatures | 59 | ||||
2
Table of Contents
FORWARD-LOOKING STATEMENTS
References herein to HF Sinclair Corporation (“HF Sinclair”) include HF Sinclair and its consolidated subsidiaries. In this document, the words “we,” “our,” “ours” and “us” refer only to HF Sinclair and its consolidated subsidiaries or to HF Sinclair or an individual subsidiary and not to any other person, with certain exceptions.
This Quarterly Report on Form 10-Q contains certain “forward-looking statements” within the meaning of the federal securities laws. All statements, other than statements of historical fact included in this Quarterly Report on Form 10-Q, including, but not limited to, those under “Overview,” “Results of Operations,” “Liquidity and Capital Resources” and “Risk Management” in Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and those in Part II, Item 1 “Legal Proceedings” are forward-looking statements. Forward-looking statements use words such as “anticipate,” “project,” “will,” “expect,” “plan,” “goal,” “forecast,” “strategy,” “intend,” “should,” “would,” “could,” “believe,” “may,” and similar expressions and statements regarding our plans and objectives for future operations. These statements are based on management’s beliefs and assumptions using currently available information and expectations as of the date hereof, are not guarantees of future performance and involve certain risks and uncertainties. All statements concerning our expectations for future results of operations are based on forecasts for our existing operations and do not include the potential impact of any future acquisitions. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we cannot assure you that our expectations will prove to be correct. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in these statements. Any differences could be caused by a number of factors including, but not limited to:
•the demand for and supply of feedstocks, crude oil and refined products, including uncertainty regarding the increasing societal expectations that companies address climate change and greenhouse gas emissions;
•risks and uncertainties with respect to the actions of actual or potential competitive suppliers and transporters of refined petroleum products or lubricant and specialty products in our markets;
•the spread between market prices for refined products and market prices for crude oil;
•the possibility of constraints on the transportation of crude oil, refined products or lubricant and specialty products;
•the possibility of inefficiencies, curtailments or shutdowns in refinery operations or pipelines, whether due to reductions in demand, accidents, unexpected leaks or spills, unscheduled shutdowns, infection in the workforce, weather events, global health events, civil unrest, expropriation of assets, and other economic, diplomatic, legislative, or political events or developments, terrorism, cyberattacks, vandalism or other catastrophes or disruptions affecting our operations, production facilities, machinery, pipelines and other logistics assets, equipment, or information systems, or any of the foregoing at our suppliers, customers, or third-party providers, and any potential asset impairments resulting from, or the failure to have adequate insurance coverage for or receive insurance recoveries from, such actions;
•the effects of current and/or future governmental and environmental regulations and policies, including compliance with existing, new and changing environmental, health and safety laws and regulations, related reporting requirements and pipeline integrity programs;
•the availability and cost of our financing;
•the effectiveness of our capital investments and marketing strategies;
•our efficiency in carrying out and consummating construction projects, including our ability to complete announced capital projects on time and within capital guidance;
•our ability to timely obtain or maintain permits, including those necessary for operations or capital projects;
•our ability to acquire complementary assets or businesses to our existing assets and businesses on acceptable terms and to integrate any existing or future acquired operations and realize the expected synergies of any such transaction on the expected timeline;
•the possibility of vandalism or other disruptive activity, or terrorist or cyberattacks, and the consequences of any such activities or attacks;
•uncertainty regarding the effects and duration of global hostilities, including shipping disruptions in the Red Sea, ongoing conflicts in the Middle East, the Russia-Ukraine war and any associated military campaigns which may disrupt crude oil supplies and markets for our refined products and create instability in the financial markets that could restrict our ability to raise capital;
3
Table of Contents
•general economic conditions, including uncertainties regarding trade policies, such as the imposition or implementation of tariffs, or economic slowdowns caused by a local or national recession or other adverse economic conditions, such as periods of increased or prolonged inflation;
•limitations on our ability to make future dividend payments or effectuate share repurchases due to market conditions and corporate, tax, regulatory and other considerations; and
•other business, financial, operational and legal risks and uncertainties detailed from time to time in our Securities and Exchange Commission filings.
Cautionary statements identifying important factors that could cause actual results to differ materially from our expectations are set forth in this Quarterly Report on Form 10-Q, including without limitation the forward-looking statements that are referred to above. You should not put any undue reliance on any forward-looking statements. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements set forth under the heading “Risk Factors” included in Item 1A in our Annual Report on Form 10-K for the year ended December 31, 2024, as well as discussion in this Quarterly Report on Form 10-Q in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the headings “Overview,” “Results of Operations” and “Liquidity and Capital Resources.” All forward-looking statements included in this Quarterly Report on Form 10-Q and all subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. The forward-looking statements speak only as of the date made and, other than as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
4
Table of Contents
DEFINITIONS
Within this report, the following terms have these specific meanings:
“Adjusted refinery gross margin per produced barrel sold” is total Refining segment gross margin plus Lower of cost or market inventory valuation adjustments, Depreciation and amortization and Operating expenses, divided by sales volumes of produced refined products. This margin measure does not include the non-cash effects of Lower of cost or market inventory valuation adjustments, which relate to inventory held at the end of the period.
“Base oil” is a lubricant grade oil initially produced from refining crude oil or through chemical synthesis that is used in producing lubricant products such as lubricating greases, motor oil and metal processing fluids.
“BPD” means the number of barrels per calendar day of crude oil or petroleum products.
“BPSD” means the number of barrels per stream day (barrels of capacity in a 24 hour period) of crude oil or petroleum products.
“Crack spread” is a common measure in the industry and is the difference between market prices for refined products and crude oil.
“LCFS” means Low Carbon Fuel Standard.
“LPG” means liquid petroleum gases.
“Lubricant” or “lube” means a solvent neutral paraffinic product used in commercial heavy duty engine oils, passenger car oils and specialty products for industrial applications such as heat transfer, metalworking, rubber and other general process oil.
“Renewable diesel” means a diesel fuel derived from renewable feedstock such as vegetable oil or animal fats that is produced through various processes, most commonly through hydrotreating, reacting the feedstock with hydrogen under temperatures and pressure in the presence of a catalyst.
“RINs” means renewable identification numbers and refers to serial numbers assigned to credits generated from renewable fuel production under the Environmental Protection Agency’s Renewable Fuel Standard regulations, which require blending renewable fuels into the nation’s fuel supply. In lieu of blending, refiners may purchase these transferable credits in order to comply with the regulations.
“Sour crude oil” means crude oil containing quantities of sulfur greater than 0.4 percent by weight, while “sweet crude oil” means crude oil containing quantities of sulfur equal to or less than 0.4 percent by weight.
“Wax crude oil” is a low sulfur, low gravity crude oil produced in the Uinta Basin in Eastern Utah that has certain characteristics that require specific facilities to transport, store and refine into transportation fuels.
“White oil” is an extremely pure, highly-refined petroleum product that has a wide variety of applications ranging from pharmaceutical to cosmetic products.
“WTI” means West Texas Intermediate and is a grade of crude oil used as a common benchmark in oil pricing. WTI is a sweet crude oil and has a relatively low density.
5
Table of Contents
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
HF SINCLAIR CORPORATION
CONSOLIDATED BALANCE SHEETS
(In millions, except share data)
| June 30, 2025 | December 31, 2024 | |||||||||||||
| (Unaudited) | ||||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | $ | ||||||||||||
| Accounts receivable, net: Product and transportation | ||||||||||||||
| Crude oil resales | ||||||||||||||
Inventories: Crude oil and refined products (Note 8) | ||||||||||||||
| Materials, supplies and other | ||||||||||||||
| Income taxes receivable | ||||||||||||||
| Prepayments and other | ||||||||||||||
| Total current assets | ||||||||||||||
| Properties, plants and equipment, at cost | ||||||||||||||
| Less: accumulated depreciation | ( | ( | ||||||||||||
| Operating lease right-of-use assets | ||||||||||||||
Other assets: Turnaround costs | ||||||||||||||
| Goodwill | ||||||||||||||
| Intangibles and other | ||||||||||||||
| Total assets | $ | $ | ||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | $ | ||||||||||||
| Income taxes payable | ||||||||||||||
| Operating lease liabilities | ||||||||||||||
Current debt (Note 11) | ||||||||||||||
Accrued liabilities (Note 9) | ||||||||||||||
| Total current liabilities | ||||||||||||||
Long-term debt, net (Note 11) | ||||||||||||||
| Noncurrent operating lease liabilities | ||||||||||||||
| Deferred income taxes | ||||||||||||||
Other long-term liabilities (Note 9) | ||||||||||||||
| Total liabilities | ||||||||||||||
Commitments and Contingencies (Note 15) | ||||||||||||||
| Equity: | ||||||||||||||
| HF Sinclair stockholders’ equity: | ||||||||||||||
Preferred stock, $ | ||||||||||||||
Common stock, $ | ||||||||||||||
| Additional capital | ||||||||||||||
| Retained earnings | ||||||||||||||
Accumulated other comprehensive loss (Note 14) | ( | ( | ||||||||||||
Common stock held in treasury, at cost – | ( | ( | ||||||||||||
| Total HF Sinclair stockholders’ equity | ||||||||||||||
| Noncontrolling interest | ||||||||||||||
| Total equity | ||||||||||||||
| Total liabilities and equity | $ | $ | ||||||||||||
6
Table of Contents
HF SINCLAIR CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, in millions except share and per share data)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
Sales and other revenues (Note 3) | $ | $ | $ | $ | ||||||||||||||||||||||
| Operating costs and expenses: | ||||||||||||||||||||||||||
Cost of sales: (1) | ||||||||||||||||||||||||||
Cost of materials and other (2) | ||||||||||||||||||||||||||
Lower of cost or market inventory valuation adjustments (Note 8) | ( | ( | ||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||
Selling, general and administrative expenses (1) | ||||||||||||||||||||||||||
| Depreciation and amortization | ||||||||||||||||||||||||||
| Other operating expenses, net | ||||||||||||||||||||||||||
| Total operating costs and expenses | ||||||||||||||||||||||||||
| Income from operations | ||||||||||||||||||||||||||
| Other income (expense): | ||||||||||||||||||||||||||
| Earnings of equity method investments | ||||||||||||||||||||||||||
| Interest income | ||||||||||||||||||||||||||
| Interest expense | ( | ( | ( | ( | ||||||||||||||||||||||
Other income (expense), net (Note 4) | ( | ( | ||||||||||||||||||||||||
| ( | ( | ( | ( | |||||||||||||||||||||||
Income before income taxes | ||||||||||||||||||||||||||
Income tax expense (Note 10): | ||||||||||||||||||||||||||
| Current | ||||||||||||||||||||||||||
| Deferred | ( | |||||||||||||||||||||||||
Net income | ||||||||||||||||||||||||||
| Less: net income attributable to noncontrolling interest | ||||||||||||||||||||||||||
Net income attributable to HF Sinclair stockholders | $ | $ | $ | $ | ||||||||||||||||||||||
Earnings per share attributable to HF Sinclair stockholders: | ||||||||||||||||||||||||||
| Basic | $ | $ | $ | $ | ||||||||||||||||||||||
| Diluted | $ | $ | $ | $ | ||||||||||||||||||||||
| Average number of common shares outstanding (in thousands): | ||||||||||||||||||||||||||
| Basic | ||||||||||||||||||||||||||
| Diluted | ||||||||||||||||||||||||||
(1)Exclusive of Depreciation and amortization.
(2)Exclusive of Lower of cost or market inventory valuation adjustments.
See accompanying notes.
7
Table of Contents
HF SINCLAIR CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited, in millions)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net income | $ | $ | $ | $ | |||||||||||||||||||
| Other comprehensive income (loss): | |||||||||||||||||||||||
| Foreign currency translation adjustments | ( | ( | |||||||||||||||||||||
| Hedging instruments: | |||||||||||||||||||||||
| Change in fair value of cash flow hedging instruments | ( | ( | |||||||||||||||||||||
Loss reclassified to net income on settlement of cash flow hedging instruments | |||||||||||||||||||||||
Net unrealized loss on hedging instruments | ( | ( | |||||||||||||||||||||
| Pension and other post-retirement benefit obligations: | |||||||||||||||||||||||
Pension plans loss reclassified to net income | |||||||||||||||||||||||
| Post-retirement healthcare plans gain reclassified to net income | ( | ( | ( | ( | |||||||||||||||||||
| Net change in pension and other post-retirement benefit obligations | ( | ( | ( | ||||||||||||||||||||
| Other comprehensive income (loss) before income taxes | ( | ( | |||||||||||||||||||||
| Income tax expense (benefit) | ( | ( | |||||||||||||||||||||
| Other comprehensive income (loss) | ( | ( | |||||||||||||||||||||
| Total comprehensive income | |||||||||||||||||||||||
| Less: noncontrolling interest in comprehensive income | |||||||||||||||||||||||
Comprehensive income attributable to HF Sinclair stockholders | $ | $ | $ | $ | |||||||||||||||||||
See accompanying notes.
8
Table of Contents
HF SINCLAIR CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in millions)
| Six Months Ended June 30, | ||||||||||||||
| 2025 | 2024 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||
Net income | $ | $ | ||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | ||||||||||||||
| Asset impairments | ||||||||||||||
| Lower of cost or market inventory valuation adjustments | ( | |||||||||||||
| Earnings of equity method investments, net of distributions | ( | ( | ||||||||||||
| Loss on early extinguishment of debt | ||||||||||||||
| Gain on sale of assets | ( | ( | ||||||||||||
| Loss on sale of equity method investment | ||||||||||||||
| Deferred income tax expense | ||||||||||||||
| Equity-based compensation expense | ||||||||||||||
| Change in fair value – derivative instruments | ( | |||||||||||||
| (Increase) decrease in current assets: | ||||||||||||||
| Accounts receivable | ( | |||||||||||||
| Inventories | ( | ( | ||||||||||||
| Income taxes receivable | ||||||||||||||
| Prepayments and other | ( | |||||||||||||
| Increase (decrease) in current liabilities: | ||||||||||||||
| Accounts payable | ( | ( | ||||||||||||
| Income taxes payable | ||||||||||||||
| Accrued liabilities | ||||||||||||||
| Turnaround expenditures | ( | ( | ||||||||||||
| Other, net | ( | |||||||||||||
Net cash provided by operating activities | ||||||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Additions to properties, plants and equipment | ( | ( | ||||||||||||
| Proceeds from sale of assets | ||||||||||||||
| Investment in Osage Pipe Line Company, LLC | ( | |||||||||||||
| Distributions in excess of equity in earnings of equity investments | ||||||||||||||
| Net cash used for investing activities | ( | ( | ||||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Repayments under credit agreements | ( | ( | ||||||||||||
| Proceeds from issuance of senior notes | ||||||||||||||
| Redemption of senior notes | ( | |||||||||||||
| Purchase of treasury stock | ( | ( | ||||||||||||
| Dividends | ( | ( | ||||||||||||
| Distributions to noncontrolling interests | ( | ( | ||||||||||||
| Payments on finance leases | ( | ( | ||||||||||||
| Deferred financing costs | ( | |||||||||||||
| Other, net | ( | |||||||||||||
| Net cash used for financing activities | ( | ( | ||||||||||||
| Effect of exchange rate on cash flow | ( | |||||||||||||
| Cash and cash equivalents: | ||||||||||||||
| Net change for the period | ( | |||||||||||||
| Cash and cash equivalents at beginning of period | ||||||||||||||
| Cash and cash equivalents at end of period | $ | $ | ||||||||||||
| Supplemental disclosure of cash flow information: | ||||||||||||||
| Cash paid during the period for: | ||||||||||||||
| Interest | $ | ( | $ | ( | ||||||||||
| Income taxes, net | $ | ( | $ | ( | ||||||||||
| Decrease in accrued and unpaid capital expenditures | $ | ( | $ | ( | ||||||||||
See accompanying notes.
9
Table of Contents
HF SINCLAIR CORPORATION
CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited, in millions except share and per share data)
| Three Months Ended June 30, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Additional Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Non-controlling Interest | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||
Shares (1) | Amount | Shares (1) | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2025 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 208 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Dividends ($ | — | — | — | ( | — | — | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income, net of tax | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common shares under incentive compensation plans | — | — | — | — | — | ( | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Purchase of treasury stock, inclusive of excise tax | — | — | — | — | — | ( | — | ( | |||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interest holders | — | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||
Balance at June 30, 2025 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Additional Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Non-controlling Interest | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||
Shares (1) | Amount | Shares (1) | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2024 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends ($ | — | — | — | ( | — | — | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss, net of tax | — | — | — | — | ( | — | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common shares under incentive compensation plans | — | — | — | — | — | ( | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Purchase of treasury stock, inclusive of excise tax | — | — | — | — | — | ( | — | ( | |||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interest holders | — | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2024 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
(1)In thousands.
10
Table of Contents
HF SINCLAIR CORPORATION
CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited, in millions except share and per share data)
Six Months Ended June 30, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Additional Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Non-controlling Interest | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||
Shares (1) | Amount | Shares (1) | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2024 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends ($ | — | — | — | ( | — | — | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income, net of tax | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common shares under incentive compensation plans | — | — | — | — | — | ( | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Purchase of treasury stock, inclusive of excise tax | — | — | — | — | — | ( | — | ( | |||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interest holders | — | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
Six Months Ended June 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Additional Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Treasury Stock | Non-controlling Interest | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||
Shares (1) | Amount | Shares (1) | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2023 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends ($ | — | — | — | ( | — | — | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss, net of tax | — | — | — | — | ( | — | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common shares under incentive compensation plans | — | — | ( | — | — | ( | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Equity-based compensation | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Purchase of treasury stock, inclusive of excise tax | — | — | — | — | — | ( | — | ( | |||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interest holders | — | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2024 | $ | $ | $ | $ | ( | $ | ( | $ | $ | ||||||||||||||||||||||||||||||||||||||||||||
(1)In thousands.
See accompanying notes.
11
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1:Description of Business and Presentation of Financial Statements
References herein to HF Sinclair Corporation (“HF Sinclair” or the “Company”) include HF Sinclair and its consolidated subsidiaries. In these consolidated financial statements, the words “we,” “our,” “ours” and “us” refer only to HF Sinclair and its consolidated subsidiaries or to HF Sinclair or an individual subsidiary and not to any other person, with certain exceptions.
We are an independent energy company that produces and markets high-value light products such as gasoline, diesel fuel, jet fuel, renewable diesel and lubricants and specialty products. We own and operate refineries located in Kansas, Oklahoma, New Mexico, Wyoming, Washington and Utah. We provide petroleum product and crude oil transportation, terminalling, storage and throughput services to our refineries and the petroleum industry. We market our refined products principally in the Southwest United States, the Rocky Mountains extending into the Pacific Northwest and in other neighboring Plains states, and we supply high-quality fuels to more than 1,700 branded stations and license the use of the Sinclair brand to more than 300 additional locations throughout the country. We produce renewable diesel at two of our facilities in Wyoming and our facility in New Mexico. In addition, our subsidiaries produce and market base oils and other specialized lubricants in the United States, Canada and the Netherlands, and export products to more than 80 countries.
Basis of Presentation: The interim consolidated financial statements are unaudited. In management’s opinion, these consolidated financial statements include all normal recurring adjustments necessary for a fair presentation of our consolidated financial position as of June 30, 2025, the consolidated statements of income, comprehensive income, and equity for the three and six months ended June 30, 2025 and 2024, and the consolidated statements of cash flows for the six months ended June 30, 2025 and 2024, have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). We believe that the disclosures in these consolidated financial statements are adequate to make the information presented not misleading. These consolidated financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2024 that was filed with the SEC on February 20, 2025.
Accounting Pronouncements - Not Yet Adopted
In December 2023, Accounting Standards Update (ASU) 2023-09, “Improvements to Income Tax Disclosures” was issued. ASU 2023-09 requires enhanced annual disclosures regarding the rate reconciliation and income taxes paid by jurisdiction. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, and may be adopted on a prospective or retrospective basis. Early adoption is permitted. The adoption will not affect our financial position or our results of operations, but will result in additional disclosures in our Annual Report on Form 10-K for the year ended December 31, 2025.
In November 2024, ASU 2024-03, “Disaggregation of Income Statement Expenses” was issued. ASU 2024-03 requires companies to disclose additional information about specific expense categories in the notes to the financial statements on an interim and annual basis. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026 and for interim periods beginning after December 15, 2027, and may be adopted on a prospective or retrospective basis. Early adoption is permitted. The adoption will not affect our financial position or our results of operations, but will result in additional disclosures.
NOTE 2:Cushing Connect Joint Venture
We, through our wholly owned subsidiary HEP Cushing LLC, own a 50 % interest in Cushing Connect Pipeline & Terminal LLC (“Cushing Connect”), a joint venture with Plains Marketing, L.P., a wholly owned subsidiary of Plains All American Pipeline, L.P. (“Plains”). Cushing Connect consists of (i) a 160,000 barrel per day common carrier crude oil pipeline (the “Cushing Connect Pipeline”) that connects the Cushing, Oklahoma crude oil hub to our Tulsa refineries and (ii) the ownership and operation of 1.5 million barrels of crude oil storage in Cushing, Oklahoma (the “Cushing Connect Terminal”).
Cushing Connect entered into a contract with an affiliate of Holly Energy Partners, L.P. (“HEP”), a subsidiary of HF Sinclair, to manage the operation of the Cushing Connect Pipeline and with an affiliate of Plains to manage the operation of the Cushing Connect Terminal. The total investment in Cushing Connect was generally shared proportionately among the partners.
12
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Cushing Connect and its two subsidiaries (the “Cushing Connect Entities”) are variable interest entities (“VIEs”) as defined under generally accepted accounting principles in the United States (“GAAP”). The Cushing Connect Entities are VIEs because they were deemed to not have sufficient equity at risk to finance their activities without additional financial support. We are the primary beneficiary of two of these entities as HEP constructed and operates the Cushing Connect Pipeline, and we have the ability to direct the activities that most significantly impact the financial performance of Cushing Connect and the Cushing Connect Pipeline. Therefore, we consolidate Cushing Connect and the related Cushing Connect Pipeline subsidiary. We are not the primary beneficiary of the Cushing Connect Terminal, which we account for using the equity method of accounting. Our maximum exposure to loss as a result of our involvement with Cushing Connect Terminal is not expected to be material due to the long-term terminalling agreements in place to support operations.
With the exception of the assets of HEP Cushing LLC, creditors of the Cushing Connect Entities have no recourse to our assets. Any recourse to HEP Cushing LLC would be limited to the extent of HEP Cushing LLC’s assets, which other than its investment in Cushing Connect, are not significant. Furthermore, our creditors have no recourse to the assets of the Cushing Connect Entities. The most significant assets of Cushing Connect and the Cushing Connect Pipeline that are available to settle only their obligations, along with their most significant liabilities for which their creditors do not have recourse to our general credit, were:
| June 30, 2025 | December 31, 2024 | |||||||||||||
(In millions) | ||||||||||||||
| Cash and cash equivalents | $ | $ | ||||||||||||
| Properties, plants and equipment, at cost | $ | $ | ||||||||||||
| Accumulated depreciation | $ | ( | $ | ( | ||||||||||
| Intangibles and other | $ | $ | ||||||||||||
NOTE 3:Revenues
Substantially all revenue-generating activities relate to sales of refined products and excess crude oil inventories that are sold at market prices (variable consideration) under contracts with customers. Additionally, we have revenues attributable to our logistics services provided under petroleum product and crude oil pipeline transportation, processing, storage and terminalling agreements with third parties.
Disaggregated revenues were as follows:
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Revenues by type: (1) | |||||||||||||||||||||||
| Refined product revenues: | |||||||||||||||||||||||
Transportation fuels (2) | $ | $ | $ | $ | |||||||||||||||||||
Lubricants and specialty products (3) | |||||||||||||||||||||||
Asphalt, fuel oil and other products (4) | |||||||||||||||||||||||
| Total refined product revenues | |||||||||||||||||||||||
Excess crude oil revenues (5) | |||||||||||||||||||||||
| Transportation and logistics services | |||||||||||||||||||||||
Other revenues (6) | |||||||||||||||||||||||
| Total sales and other revenues | $ | $ | $ | $ | |||||||||||||||||||
13
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Refined product revenues by market: (1) | |||||||||||||||||||||||
| United States: | |||||||||||||||||||||||
| Mid-Continent | $ | $ | $ | $ | |||||||||||||||||||
| Rocky Mountains | |||||||||||||||||||||||
| Northwest | |||||||||||||||||||||||
| Southwest | |||||||||||||||||||||||
| Northeast | |||||||||||||||||||||||
| Canada | |||||||||||||||||||||||
| Europe, Asia and Latin America | |||||||||||||||||||||||
| Total refined product revenues | $ | $ | $ | $ | |||||||||||||||||||
(1)Prior period amounts have been reclassified to conform with the current period presentation, where applicable.
(2)Transportation fuels revenues are attributable to our: (i) Refining segment wholesale gasoline, diesel and jet fuel, (ii) Marketing segment branded gasoline and diesel fuel, and (iii) Renewables segment renewable diesel fuel.
(3)Lubricant and specialty products consist of base oil, waxes, finished lubricants and other specialty fluids.
(4)Asphalt, fuel oil and other products revenue are attributable to the Refining and Lubricants & Specialties segments.
(5)Excess crude oil revenues represent sales of purchased crude oil inventory that at times exceeds the supply needs of our refineries.
(6)Other revenues are principally attributable to our Refining segment.
As of June 30, 2025, we have long-term contracts with customers that specify minimum volumes of gasoline, diesel and lubricants and specialty products to be sold ratably at market prices through 2035. Future prices are subject to market fluctuations and therefore, we have elected the exemption to exclude variable consideration under these contracts under Accounting Standards Codification (ASC) 606-10-50-14A. Aggregate minimum volumes expected to be sold (future performance obligations) under our long-term product sales contracts with customers are as follows:
| Contractual Minimum | Remainder of 2025 | 2026 | 2027 | Thereafter | Total | |||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||||||||
| Refined product sales volumes (barrels) | ||||||||||||||||||||||||||||||||
Additionally, we have long-term contracts with third-party customers that specify minimum volumes of product to be transported through our pipelines and terminals that result in fixed-minimum annual revenues through 2033. Annual minimum revenues attributable to our third-party contracts as of June 30, 2025 are presented below:
| Contractual Minimum | Remainder of 2025 | 2026 | 2027 | Thereafter | Total | |||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||||||||
| Midstream operations revenues | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||
14
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 4:Other Income (Expense), Net
Other income (expense), net consists of the following:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
Loss on sale of equity method investment (1) | $ | $ | $ | ( | $ | |||||||||||||||||||||
| Loss on early extinguishment of debt | ( | ( | ||||||||||||||||||||||||
Gain (loss) on foreign currency transactions | ( | |||||||||||||||||||||||||
| Gain on sale of assets and other | ||||||||||||||||||||||||||
| Other income (expense), net | $ | $ | ( | $ | ( | $ | ||||||||||||||||||||
(1)During the six months ended June 30, 2025, we assigned our 50 % ownership interest in Cheyenne Pipeline, LLC to our joint venture partner in exchange for the cancellation of certain future commitments.
NOTE 5:Fair Value Measurements
Fair value measurements are derived using inputs (assumptions that market participants would use in pricing an asset or liability, including assumptions about risk). GAAP categorizes inputs used in fair value measurements into three broad levels as follows:
| Level 1: | Quoted prices in active markets for identical assets or liabilities. | |||||||
Level 2: | Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, similar assets and liabilities in markets that are not active or can be corroborated by observable market data. | |||||||
Level 3: | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes valuation techniques that involve significant unobservable inputs. | |||||||
The carrying amounts of derivative instruments and environmental credit obligations at June 30, 2025 and December 31, 2024 were as follows:
| Fair Value by Input Level | ||||||||||||||||||||||||||
| Carrying Amount | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
| June 30, 2025 | ||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| NYMEX futures contracts | $ | $ | $ | $ | ||||||||||||||||||||||
| Commodity forward contracts | ||||||||||||||||||||||||||
| Total assets | $ | $ | $ | $ | ||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||
| Commodity forward contracts | $ | $ | $ | $ | ||||||||||||||||||||||
| Foreign currency forward contracts | ||||||||||||||||||||||||||
| Environmental credit obligations | ||||||||||||||||||||||||||
| Total liabilities | $ | $ | $ | $ | ||||||||||||||||||||||
15
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
| Fair Value by Input Level | ||||||||||||||||||||||||||
| Carrying Amount | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
| December 31, 2024 | ||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| Commodity forward contracts | $ | $ | $ | $ | ||||||||||||||||||||||
| Foreign currency forward contracts | ||||||||||||||||||||||||||
| Total assets | $ | $ | $ | $ | ||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||
| NYMEX futures contracts | $ | $ | $ | $ | ||||||||||||||||||||||
| Commodity forward contracts | ||||||||||||||||||||||||||
| Environmental credit obligations | ||||||||||||||||||||||||||
| Total liabilities | $ | $ | $ | $ | ||||||||||||||||||||||
Level 1 Fair Value Measurements
Our futures contracts based on New York Mercantile Exchange (“NYMEX”) pricing are measured and recorded at fair value using quoted market prices, a Level 1 input.
Level 2 Fair Value Measurements
Derivative instruments consisting of foreign currency forward contracts, commodity price swaps and forward sales and purchase contracts are measured and recorded at fair value using Level 2 inputs. The fair value of the commodity price swap contracts is based on the net present value of expected future cash flows related to both variable and fixed rate legs of the respective swap agreements. The measurements are computed using market-based observable inputs and quoted forward commodity prices with respect to our commodity price swaps. The fair value of the forward sales and purchase contracts is computed using quoted forward commodity prices. The fair value of foreign currency forward contracts is derived using market quotes for similar type instruments, a Level 2 input. Environmental credit obligations are valued based on quoted prices from an independent pricing service.
16
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 6:Earnings Per Share
Basic earnings per share is calculated as Net income attributable to HF Sinclair stockholders, adjusted for participating securities’ share in earnings divided by the average number of shares of common stock outstanding. Diluted earnings per share includes the incremental shares resulting from certain share-based awards.
The following is a reconciliation of the denominators of the basic and diluted per share computations for Net income attributable to HF Sinclair stockholders:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
(In millions, except share and per share data) | ||||||||||||||||||||||||||
Net income attributable to HF Sinclair stockholders | $ | $ | $ | $ | ||||||||||||||||||||||
Less: participating securities’ share in earnings (1) | ||||||||||||||||||||||||||
Net income attributable to common shares | $ | $ | $ | $ | ||||||||||||||||||||||
| Average number of common shares outstanding (in thousands): | ||||||||||||||||||||||||||
Basic | ||||||||||||||||||||||||||
Diluted | ||||||||||||||||||||||||||
Basic earnings per share | $ | $ | $ | $ | ||||||||||||||||||||||
Diluted earnings per share | $ | $ | $ | $ | ||||||||||||||||||||||
(1)Unvested restricted stock unit awards and unvested performance share units that settle in HF Sinclair common stock represent participating securities because they participate in nonforfeitable dividends or distributions with the common stockholders of HF Sinclair. Participating earnings represent the distributed and undistributed earnings of HF Sinclair attributable to the participating securities. Unvested restricted stock unit awards and performance share units do not participate in undistributed net losses as they are not contractually obligated to do so.
NOTE 7:Stock-Based Compensation
We have a principal share-based compensation plan, the HF Sinclair Corporation Amended and Restated 2020 Long Term Incentive Plan (as amended, the “2020 Plan”). The 2020 Plan provides for the grant of unrestricted and restricted stock, restricted stock units, other stock-based awards, stock options, performance awards, substitute awards, cash awards and stock appreciation rights. Subject to adjustment for certain events, an aggregate of 6,368,930 of these awards may be issued pursuant to awards granted under the 2020 Plan. The restricted stock unit awards generally vest over a period of to three years . Upon vesting, restrictions on the restricted stock units lapse at which time they convert to common shares or cash. The performance share units generally vest at the end of a three-year period and are payable in stock or cash upon meeting certain financial and performance criteria. The number of shares ultimately issued or cash paid for the performance share units can range from zero to 200 % of target award amounts. The holders of unvested restricted stock units and performance share units have the right to receive dividends. We also have a stock compensation deferral plan that allows non-employee directors to defer settlement of vested stock granted under our share-based compensation plan.
The 2020 Plan compensation costs were $10 million and $6 million for the three months ended June 30, 2025 and 2024, respectively, and $15 million and $12 million for the six months ended June 30, 2025 and 2024, respectively.
17
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
A summary of restricted stock units and performance share units activity during the six months ended June 30, 2025 is presented below:
| Restricted Stock Units | Performance Share Units | |||||||||||||
| Outstanding at January 1, 2025 | ||||||||||||||
Granted (1) | ||||||||||||||
| Vested | ( | |||||||||||||
| Forfeited | ( | |||||||||||||
Outstanding at June 30, 2025 | ||||||||||||||
| (1) Weighted average grant date fair value per unit. | $ | $ | ||||||||||||
NOTE 8:Inventories
Inventories consist of the following components:
| June 30, 2025 | December 31, 2024 | |||||||||||||
| (In millions) | ||||||||||||||
| Crude oil | $ | $ | ||||||||||||
Other raw materials and unfinished products (1) | ||||||||||||||
Finished products (2) | ||||||||||||||
| Lower of cost or market reserve | ( | ( | ||||||||||||
| Crude oil and refined products | ||||||||||||||
Process chemicals (3) | ||||||||||||||
Repair and maintenance supplies and other (4) | ||||||||||||||
| Materials, supplies and other | ||||||||||||||
| Total inventories | $ | $ | ||||||||||||
(1)Other raw materials and unfinished products include feedstocks and blendstocks, other than crude.
(2)Finished products include gasolines, jet fuels, diesels, renewable diesels, lubricants, asphalts, LPG’s and residual fuels.
(3)Process chemicals include additives and other chemicals.
(4)Includes environmental credits.
Our Refining and Renewables segment inventories are valued at the lower of last-in, first out cost or market based on market conditions at that time. The following table is a summary of the lower of cost or market reserve activity:
| Lower of Cost or Market Reserve Activity Summary: | Refining | Renewables | Total | |||||||||||||||||
(In millions) | ||||||||||||||||||||
| Balance at December 31, 2024 | $ | $ | $ | |||||||||||||||||
| Lower of cost or market inventory valuation adjustments | ( | |||||||||||||||||||
Balance at June 30, 2025 | $ | $ | $ | |||||||||||||||||
18
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 9:Accrued Liabilities and Other Long-Term Liabilities
Accrued liabilities consist of the following:
| June 30, 2025 | December 31, 2024 | |||||||||||||
(In millions) | ||||||||||||||
| Wage and other employee-related liabilities | $ | $ | ||||||||||||
Environmental credit obligations | ||||||||||||||
| Accrued interest expense | ||||||||||||||
| Accrued taxes other than income | ||||||||||||||
| Precious metal financing | ||||||||||||||
Environmental liabilities (1) | ||||||||||||||
| Right-of-use financing lease liabilities | ||||||||||||||
| Derivatives | ||||||||||||||
| Other | ||||||||||||||
| Total accrued liabilities | $ | $ | ||||||||||||
Other long-term liabilities consist of the following:
| June 30, 2025 | December 31, 2024 | |||||||||||||
| (In millions) | ||||||||||||||
Environmental liabilities (1) | $ | $ | ||||||||||||
| Asset retirement obligations | ||||||||||||||
| Right-of-use financing lease liabilities | ||||||||||||||
| Other | ||||||||||||||
| Total other long-term liabilities | $ | $ | ||||||||||||
(1) Environmental liability accruals include remediation and monitoring costs expected to be incurred over an extended period of time. Estimated liabilities, which are subject to change when the results of ongoing investigations become known, are considered probable and can be reasonably estimated. Environmental remediation expenses were $3 million and $1 million for the three months ended June 30, 2025 and 2024, respectively, and $2
NOTE 10:Income Taxes
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
Income before income taxes | $ | $ | $ | $ | ||||||||||||||||||||||
Income tax expense | $ | $ | $ | $ | ||||||||||||||||||||||
Effective income tax rate (1) | % | % | % | % | ||||||||||||||||||||||
For the three and six months ended June 30, 2025, the effective tax rate was lower than the statutory rate of 21%, primarily due to the relationship between pre-tax results and a discrete tax benefit associated with the revaluation of deferred tax liabilities from state tax changes enacted in the second quarter of 2025. For the three and six months ended June 30, 2024, the effective tax rate was lower than the statutory rate of 21%, primarily due to the relationship between pre-tax results and non-taxable permanent differences.
On July 4, 2025, the President signed the One Big Beautiful Bill Act (“OBBBA”) into law. Among other things, OBBBA extends the Producer’s Tax Credit under Section 45Z through the end of 2029, indefinitely extends the first-year depreciation allowance on qualified property placed in service after January 19, 2025, and extends and enhances many of the provisions enacted under the 2017 Tax Cuts and Jobs Act. We are still analyzing the impacts of OBBBA.
19
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 11:Debt
Credit Agreements
On April 3, 2025, we terminated our $1.65 billion senior unsecured revolving credit facility maturing in April 2026 (the “Terminated HF Sinclair Credit Agreement”) and the $1.2 billion senior secured revolving credit facility maturing in July 2025 of our wholly owned subsidiary HEP (the “Terminated HEP Credit Agreement”), and we entered into a new $2.0 billion senior unsecured revolving credit facility maturing in April 2030 (the “HF Sinclair Credit Agreement”), which also contains an extension feature that allows us to extend the term of the commitment from time to time in increments of up to one year subject to the terms and conditions set forth in the HF Sinclair Credit Agreement. The HF Sinclair Credit Agreement includes an accordion feature that allows us to increase such commitments to an aggregate principal amount of up to $2.75 billion. In addition, HF Sinclair was released from its obligations under the Parent Guaranty Agreement, dated as of December 1, 2023, as guarantor, in favor of Wells Fargo Bank, National Association, in its capacity as administrative agent (the “Guaranty”), and the Guaranty was terminated. We did not pay any prepayment penalties in connection with the termination of the Terminated HF Sinclair Credit Agreement or the Terminated HEP Credit Agreement. We recognized an early extinguishment loss of $1 million, inclusive of unamortized debt issuance costs.
Indebtedness under the HF Sinclair Credit Agreement bears interest, at our option, at either (a) the greatest of (i) the prime rate (as publicly announced from time to time by the administrative agent), (ii) a base rate equal to the highest of the Federal Funds Effective Rate (as defined in the HF Sinclair Credit Agreement) plus 0.5 %, and (iii) Spread Adjusted Term SOFR (as defined in the HF Sinclair Credit Agreement) for a one-month interest period plus 1 %, as applicable, plus an applicable margin (ranging from 0.125 % to 1.000 %), or (b) at a rate equal to the Spread Adjusted Term SOFR (as defined in the HF Sinclair Credit Agreement) for the applicable interest period plus an applicable margin (ranging from 1.125 % to 2.000 %). The applicable margin is based on HF Sinclair’s debt rating assigned by Standard & Poor’s Rating Services, Fitch Ratings, Ltd. and Moody’s Investors Service, Inc.
At June 30, 2025, we were in compliance with all covenants, had no outstanding borrowings and had no outstanding letters of credit under the HF Sinclair Credit Agreement.
Senior Notes Offering, Tender Offer and Redemption
On January 23, 2025, HF Sinclair issued an aggregate principal amount of $1.4 billion of senior notes consisting of $650 million aggregate principal amount of 5.750 % Senior Notes due 2031 (the “HF Sinclair 5.750 % Senior Notes”) and $750 million aggregate principal amount of 6.250 % Senior Notes due 2035 (the “HF Sinclair 6.250 % Senior Notes,” and together with the “HF Sinclair 5.750 % Senior Notes”, the “New HFS Notes”) for net proceeds of approximately $1.38 billion, after deducting the underwriters’ discount and commissions and offering expenses. The New HFS Notes are unsecured and unsubordinated obligations of ours and rank equally with all our other existing and future unsecured and unsubordinated indebtedness.
During the six month period ended June 30, 2025, we used a portion of the funds to complete an early settlement of a cash tender offer for $647 million in aggregate principal amount (the “Tender Offer”) as follows:
| Maturity Date | Aggregate Principal Amount Accepted | Purchase Price Including Premium | Interest Paid | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
HF Sinclair Senior Notes: | ||||||||||||||||||||||||||
| April 2026 | $ | $ | $ | |||||||||||||||||||||||
| April 2027 | ||||||||||||||||||||||||||
| $ | $ | $ | ||||||||||||||||||||||||
HollyFrontier Senior Notes: | ||||||||||||||||||||||||||
| April 2026 | $ | $ | $ | |||||||||||||||||||||||
| Total | $ | $ | $ | |||||||||||||||||||||||
20
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Additionally, during the six month period ended June 30, 2025, we used net proceeds from the New HFS Notes offering to repay and redeem the following aggregate principal amounts outstanding:
•$350 million under the Terminated HEP Credit Agreement due 2025,
•$194 million of HF Sinclair’s 5.875 % Senior Notes due 2026, and
•$155 million of our wholly owned subsidiary, HollyFrontier Corporation’s (“HollyFrontier”) 5.875 % Senior Notes due 2026.
We recognized an early extinguishment loss of $15 million, inclusive of unamortized discount and debt issuance costs, as a result of the Tender Offer and redemptions.
Senior Notes
Our unsecured senior notes and unsubordinated obligations (as set forth in the table below under “HF Sinclair Financing Arrangements”) rank equally with all future unsecured and unsubordinated indebtedness.
We may, from time to time, seek to retire some or all of our outstanding debt agreements through cash purchases, and/or exchanges, open market purchases, privately negotiated transactions, tender offers or otherwise. Such transactions, if any, may be material and will depend on prevailing market conditions, our liquidity requirements and other factors.
HF Sinclair Financing Arrangements
Certain of our wholly owned subsidiaries entered into financing arrangements whereby such subsidiaries sold a portion of their precious metals catalyst to a financial institution in exchange for cash and then financed the use of the precious metals catalyst for a term not to exceed one year. The volume of the precious metals catalyst and the interest rate are fixed over the term of each agreement, and the payments are recorded as Interest expense. Upon maturity of the financing arrangement, we must either satisfy the obligation at fair market value or refinance to extend the maturity, which is considered an embedded derivative as discussed in Note 12. These financing arrangements are recorded at a Level 2 fair value totaling $47 million and $31 million at June 30, 2025 and December 31, 2024, respectively, and are included in Accrued liabilities on our consolidated balance sheets. See Note 5 for additional information on Level 2 inputs.
We may, from time to time, issue letters of credit pursuant to uncommitted letters of credit facilities with our lenders. At June 30, 2025, we had letters of credit totaling a nominal amount under such credit facilities.
21
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The principal and carrying amounts of Long-term debt are as follows:
Carrying Amount (1) | ||||||||||||||||||||
| Maturity Date | June 30, 2025 | December 31, 2024 | ||||||||||||||||||
| (In millions) | ||||||||||||||||||||
| HF Sinclair Senior Notes: | ||||||||||||||||||||
| April 2026 | $ | $ | ||||||||||||||||||
| April 2027 | ||||||||||||||||||||
| February 2028 | ||||||||||||||||||||
| October 2030 | ||||||||||||||||||||
| January 2031 | ||||||||||||||||||||
| January 2035 | ||||||||||||||||||||
| HollyFrontier Senior Notes: | ||||||||||||||||||||
| April 2026 | ||||||||||||||||||||
| October 2030 | ||||||||||||||||||||
| HEP Senior Notes: | ||||||||||||||||||||
| April 2027 | ||||||||||||||||||||
| February 2028 | ||||||||||||||||||||
| Total Senior Notes | ||||||||||||||||||||
Terminated HEP Credit Agreement | July 2025 | |||||||||||||||||||
Terminated HF Sinclair Credit Agreement | April 2026 | |||||||||||||||||||
HF Sinclair Credit Agreement | April 2030 | |||||||||||||||||||
| Total Credit Agreements | ||||||||||||||||||||
| Total debt at face value | ||||||||||||||||||||
| Unamortized discount and debt issuance costs | ( | ( | ||||||||||||||||||
| Total debt | ||||||||||||||||||||
| Current debt | ( | |||||||||||||||||||
| Long-term debt | $ | $ | ||||||||||||||||||
(1)As of June 30, 2025 and December 31, 2024, the carrying amounts of our Senior Notes equaled the principal amounts.
The fair values of the senior notes are as follows:
| June 30, 2025 | December 31, 2024 | |||||||||||||
| (In millions) | ||||||||||||||
| HF Sinclair, HollyFrontier and HEP Senior Notes | $ | $ | ||||||||||||
These fair values are based on a Level 2 input. See Note 5 for additional information on Level 2 inputs.
We capitalized interest attributable to construction projects of $1 2
22
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 12:Derivative Instruments and Hedging Activities
Commodity Price Risk Management
Our primary market risk is commodity price risk. We are exposed to market risks related to the volatility in the price of crude oil and refined products, as well as volatility in the price of natural gas used in our refining operations. We periodically enter into derivative contracts in the form of commodity price swaps, collar contracts, forward contracts and futures contracts to mitigate price exposure with respect to our inventory positions, natural gas purchases, sales prices of refined products and crude oil costs.
Foreign Currency Risk Management
We are exposed to market risk related to the volatility in foreign currency exchange rates. We periodically enter into derivative contracts in the form of foreign exchange forward contracts to mitigate the exposure associated with fluctuations on intercompany notes with our foreign subsidiaries that are not denominated in the U.S. dollar.
Accounting Hedges
We periodically have swap contracts to lock in basis spread differentials on forecasted purchases of crude oil and forward sales contracts that lock in the prices of future sales of crude oil and refined product. These contracts have been designated as accounting hedges and are measured at fair value with offsetting adjustments (gains/losses) recorded directly to other comprehensive income. These fair value adjustments are later reclassified to earnings as the hedging instruments mature.
We recognized a nominal amount of unrealized loss in accumulated other comprehensive income and a nominal amount of realized loss reclassified from accumulated other comprehensive income into earnings during each of the three and six months ended June 30, 2025 and 2024.
Economic Hedges
We periodically have commodity contracts, including certain futures contracts based on NYMEX pricing, to lock in prices on forecasted inventory purchases and sales. We periodically have basis swap contracts to mitigate exposure to natural gas price volatility. We periodically have forward purchase and sale contracts to lock in basis spread differentials on forecasted crude oil and refined products purchases, and forward purchase or sale price of crude oil and refined products. We periodically use collar contracts to mitigate exposure to natural gas price volatility; these contracts serve as economic hedges (derivatives used for risk management but not designated as accounting hedges). We also have forward currency contracts to fix the rate of foreign currency. In addition, our precious metals catalyst financing arrangements discussed in Note 11 could require repayment under certain conditions based on the future pricing of platinum, which is an embedded derivative. These contracts are measured at fair value with offsetting adjustments (gains/losses) recorded directly to earnings.
The following table presents the pre-tax effect on income due to maturities and fair value adjustments of our economic hedges:
Gain (Loss) Recognized in Earnings | Statement of Income Classification | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||||||||
| Derivatives not designated as hedging instruments: | ||||||||||||||||||||||||||||||||
| Commodity contracts | Cost of materials and other | $ | $ | $ | $ | ( | ||||||||||||||||||||||||||
| Operating expenses | ( | ( | ||||||||||||||||||||||||||||||
| Interest expense | ( | ( | ( | ( | ||||||||||||||||||||||||||||
| Foreign currency contracts | Other income (expense), net | ( | ( | |||||||||||||||||||||||||||||
| Total | $ | ( | $ | $ | ( | $ | ( | |||||||||||||||||||||||||
23
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
As of June 30, 2025, we have the following notional amounts related to outstanding derivative instruments:
| Notional Contract Volumes by Year of Maturity | ||||||||||||||||||||||||||
| Total Outstanding Notional | 2025 | 2026 | Unit of Measure | |||||||||||||||||||||||
| Derivatives not designated as hedging instruments: | ||||||||||||||||||||||||||
| NYMEX futures (WTI) - short | Barrels | |||||||||||||||||||||||||
| Forward crude oil contracts - long | Barrels | |||||||||||||||||||||||||
Forward crude oil contracts - short | Barrels | |||||||||||||||||||||||||
| Foreign currency forward contracts | Canadian dollar | |||||||||||||||||||||||||
| Forward commodity contracts (platinum) | Troy ounces | |||||||||||||||||||||||||
The following tables present the fair value and the locations of our outstanding derivative instruments in the consolidated balance sheets. These amounts are presented on a gross basis with offsetting balances that reconcile to a net asset or liability position in our consolidated balance sheets. We present on a net basis to reflect the net settlement of these positions in accordance with provisions of our master netting arrangements.
| Derivatives in Net Asset Position | Derivatives in Net Liability Position | |||||||||||||||||||||||||||||||||||||
| Gross Assets | Gross Liabilities Offset in Balance Sheet | Net Assets Recognized in Balance Sheet | Gross Liabilities | Gross Assets Offset in Balance Sheet | Net Liabilities Recognized in Balance Sheet | |||||||||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||||||||||||||
| June 30, 2025 | ||||||||||||||||||||||||||||||||||||||
| Derivatives not designated as cash flow hedging instruments: | ||||||||||||||||||||||||||||||||||||||
| NYMEX futures contracts | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||
Commodity forward contracts - long | ||||||||||||||||||||||||||||||||||||||
Commodity forward contracts - short | ||||||||||||||||||||||||||||||||||||||
| Foreign currency forward contracts | ||||||||||||||||||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||
| Total net balance | $ | $ | ||||||||||||||||||||||||||||||||||||
| Balance sheet classification: | $ | $ | ||||||||||||||||||||||||||||||||||||
| Derivatives in Net Asset Position | Derivatives in Net Liability Position | |||||||||||||||||||||||||||||||||||||
| Gross Assets | Gross Liabilities Offset in Balance Sheet | Net Assets Recognized in Balance Sheet | Gross Liabilities | Gross Assets Offset in Balance Sheet | Net Liabilities Recognized in Balance Sheet | |||||||||||||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||||||||||||||
| December 31, 2024 | ||||||||||||||||||||||||||||||||||||||
| Derivatives not designated as cash flow hedging instruments: | ||||||||||||||||||||||||||||||||||||||
| NYMEX futures contracts | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||||
Commodity forward contracts - long | ||||||||||||||||||||||||||||||||||||||
| Foreign currency forward contracts | ||||||||||||||||||||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||
| Total net balance | $ | $ | ||||||||||||||||||||||||||||||||||||
| Balance sheet classification: | $ | $ | ||||||||||||||||||||||||||||||||||||
24
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 13:Stockholders’ Equity
On May 7, 2024, our Board of Directors approved a $1.0 billion share repurchase program (the “May 2024 Share Repurchase Program”), which replaced all existing share repurchase programs. The May 2024 Share Repurchase Program authorizes us to repurchase common stock in the open market or through privately negotiated transactions. Privately negotiated repurchases from REH Company, LLC (“REH Company” and together with its affiliate REH Advisors Inc., “REH”) are also authorized under the May 2024 Share Repurchase Program, subject to REH’s interest in selling its shares and other limitations. The timing and amount of share repurchases, including those from REH, will depend on market conditions and corporate, tax, regulatory and other relevant considerations. In addition, we are authorized by our Board of Directors to repurchase shares in an amount sufficient to offset shares issued under our compensation programs. The May 2024 Share Repurchase Program may be discontinued at any time by our Board of Directors.
As of June 30, 2025, we had remaining authorization to repurchase up to $749 million under the May 2024 Share Repurchase Program.
The following table presents the total open market and privately negotiated purchases of shares under our share repurchase programs for the three and six months ended June 30, 2025 and 2024:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| (In millions, except share data) | ||||||||||||||||||||||||||
Number of shares repurchased (1) | ||||||||||||||||||||||||||
| Cash paid for shares repurchased | $ | $ | $ | $ | ||||||||||||||||||||||
(1)During the six months ended June 30, 2024, 7,864,761 shares were repurchased for $456 million pursuant to privately negotiated repurchases from REH Company. No such privately negotiated repurchases were made during the six months ended June 30, 2025.
During the six months ended June 30, 2025 and 2024, we withheld 2,351 and 59,626 shares, respectively, of our common stock under the terms of stock-based compensation agreements to provide funds for the payment of payroll and income taxes due at the vesting of share-based awards.
On July 31, 2025, our Board of Directors announced that it declared a regular quarterly dividend in the amount of $0.50 per share, payable on September 4, 2025 to holders of record of common stock on August 21, 2025.
NOTE 14:Other Comprehensive Income (Loss)
The components and allocated tax effects of Other comprehensive income (loss) are as follows:
| Before-Tax | Tax Expense (Benefit) | After-Tax | ||||||||||||||||||
| (In millions) | ||||||||||||||||||||
| Three Months Ended June 30, 2025 | ||||||||||||||||||||
| Net change in foreign currency translation adjustment | $ | $ | $ | |||||||||||||||||
| Net change in pension and other post-retirement benefit obligations | ( | ( | ||||||||||||||||||
Other comprehensive income attributable to HF Sinclair stockholders | $ | $ | $ | |||||||||||||||||
| Three Months Ended June 30, 2024 | ||||||||||||||||||||
| Net change in foreign currency translation adjustment | $ | ( | $ | ( | $ | ( | ||||||||||||||
| Net unrealized loss on hedging instruments | ( | ( | ||||||||||||||||||
| Other comprehensive loss attributable to HF Sinclair stockholders | $ | ( | $ | ( | $ | ( | ||||||||||||||
25
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
| Before-Tax | Tax Expense (Benefit) | After-Tax | ||||||||||||||||||
| (In millions) | ||||||||||||||||||||
| Six Months Ended June 30, 2025 | ||||||||||||||||||||
| Net change in foreign currency translation adjustment | $ | $ | $ | |||||||||||||||||
| Net change in pension and other post-retirement benefit obligations | ( | ( | ||||||||||||||||||
| Other comprehensive income attributable to HF Sinclair stockholders | $ | $ | $ | |||||||||||||||||
| Six Months Ended June 30, 2024 | ||||||||||||||||||||
| Net change in foreign currency translation adjustment | $ | ( | $ | ( | $ | ( | ||||||||||||||
| Net unrealized loss on hedging instruments | ( | ( | ||||||||||||||||||
| Net change in pension and other post-retirement benefit obligations | ( | ( | ||||||||||||||||||
| Other comprehensive loss attributable to HF Sinclair stockholders | $ | ( | $ | ( | $ | ( | ||||||||||||||
The following table presents the line item effects for reclassifications out of accumulated other comprehensive income (“AOCI”) and into the consolidated statements of income:
| Three Months Ended June 30, | ||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||
| AOCI Component | Gain (Loss) Reclassified from AOCI | Statements of Income Line Item | ||||||||||||||||||
| (In millions) | ||||||||||||||||||||
| Other post-retirement benefit obligations: | ||||||||||||||||||||
| Pension obligations | $ | $ | ( | Other, net | ||||||||||||||||
| Income tax expense (benefit) | ||||||||||||||||||||
| ( | Net of tax | |||||||||||||||||||
| Post-retirement healthcare obligations | Other, net | |||||||||||||||||||
| Income tax expense (benefit) | ||||||||||||||||||||
| Net of tax | ||||||||||||||||||||
| Total reclassifications for the period | $ | $ | ||||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||||||||
| 2025 | 2024 | |||||||||||||||||||
| AOCI Component | Gain (Loss) Reclassified from AOCI | Statements of Income Line Item | ||||||||||||||||||
| (In millions) | ||||||||||||||||||||
| Hedging instruments: | ||||||||||||||||||||
| Commodity price swaps | $ | $ | ( | Sales and other revenues | ||||||||||||||||
| ( | Income tax benefit | |||||||||||||||||||
| ( | Net of tax | |||||||||||||||||||
| Other post-retirement benefit obligations: | ||||||||||||||||||||
| Post-retirement healthcare obligations | Other, net | |||||||||||||||||||
| Income tax expense | ||||||||||||||||||||
| Net of tax | ||||||||||||||||||||
| Total reclassifications for the period | $ | $ | ( | |||||||||||||||||
26
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Accumulated other comprehensive loss in the equity section of our consolidated balance sheets includes:
| June 30, 2025 | December 31, 2024 | |||||||||||||
| (In millions) | ||||||||||||||
| Foreign currency translation adjustment | $ | ( | $ | ( | ||||||||||
| Unrealized gain on post-retirement benefit obligations | ||||||||||||||
| Accumulated other comprehensive loss | $ | ( | $ | ( | ||||||||||
NOTE 15:Commitments and Contingencies
We are a party to various litigation and legal proceedings in the ordinary course of business which we believe, based on advice of counsel, will not either individually or in the aggregate have a material adverse effect on our financial condition, results of operations or cash flows.
During 2017 and 2019, the Environmental Protection Agency (“EPA”) granted the Cheyenne, Wyoming refinery (the “Cheyenne Refinery”) and the refinery in Woods Cross, Utah (the “Woods Cross Refinery”) each a one-year small refinery exemption from the Renewable Fuel Standard (“RFS”) program requirements for the 2016 and 2018 compliance years. As a result, the Cheyenne Refinery’s and Woods Cross Refinery’s gasoline and diesel production were not subject to the renewable volume obligation for the respective years. Upon each exemption granted, we increased our inventory of RINs and reduced our Cost of sales. On April 7, 2022, the EPA issued a decision reversing the grant of small refinery exemptions for our Woods Cross Refinery and Cheyenne Refinery for the 2018 compliance year. On June 3, 2022, the EPA issued a decision reversing the grant of small refinery exemptions for our Woods Cross Refinery and Cheyenne Refinery for the 2016 compliance year and denying small refinery exemption petitions for our Woods Cross Refinery and Cheyenne Refinery for the 2019 and 2020 compliance years.
Certain of our subsidiaries pursued legal challenges to the EPA’s decisions to deny small refinery exemptions for the 2016, 2018, 2019 and 2020 compliance years. The first lawsuit, filed against the EPA on May 6, 2022, before the U.S. Court of Appeals for the DC Circuit (the “DC Circuit”), sought to have the EPA’s reversal of our 2018 small refinery exemption petitions overturned. The second lawsuit, filed against the EPA on August 5, 2022, before the DC Circuit, sought to have the EPA’s reversal of our 2016 small refinery exemption petitions overturned and to have the EPA’s denial of our 2019 and 2020 small refinery exemption petitions reversed.
In addition, pursuant to the June 2022 and April 2022 decisions, respectively, the EPA established an alternative compliance demonstration to not impose any obligations on small refineries that had exemptions reversed for the 2016 and 2018 compliance years. On June 24, 2022, Growth Energy filed two lawsuits in the DC Circuit against the EPA, challenging the alternative compliance demonstration for the 2016 and 2018 compliance years. On July 25, 2022, certain of our subsidiaries intervened on behalf of the EPA to aid the defense of the EPA’s alternative compliance demonstration decision.
On July 26, 2024, the DC Circuit issued a favorable decision vacating the EPA’s denial of all of our small refinery exemption petitions, finding the denial to be unlawful. The DC Circuit remanded the small refinery exemption petitions to the EPA for new determination. The DC Circuit also upheld the alternative compliance demonstration and denied Growth Energy’s challenge.
It is too early to determine the final impact of the DC Circuit’s decisions. We are unable to estimate the costs we may incur, if any, at this time.
27
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Navajo
HF Sinclair Navajo Refining LLC (“HFS Navajo”) was engaged in discussions with, and responded to document requests from, the EPA, the United States Department of Justice (the “DOJ”) and the New Mexico Environment Department (“NMED”) (collectively, the “Navajo Matter Government Agencies”) regarding HFS Navajo’s compliance with the Clean Air Act (“CAA”) and underlying regulations, and similar New Mexico laws and regulations, at its Artesia and Lovington, New Mexico refineries. The discussions included the following topics: (a) alleged noncompliance with CAA’s National Emission Standards for Hazardous Air Pollutants (“NESHAP”) and New Source Performance Standards (“NSPS”) at the Artesia refinery, which were set forth in a Notice of Violation (“May 2020 NOV”) issued by the EPA in May 2020; (b) a Post Inspection Notice issued in June 2020 by the NMED, alleging noncompliance issues similar to those alleged by the EPA in its May 2020 NOV as well as alleged noncompliance with the State Implementation Plan (“SIP”) and the Title V permit operating programs; (c) an information request issued in September 2020 by the EPA, pursuant to CAA Section 114, related to benzene fenceline monitoring, flare fuel gas, leak detection and repair, storage vessels and tanks, and other information regarding the Artesia refinery; (d) an information request issued by the EPA in May 2021, pursuant to CAA Section 114, requesting additional information and testing related to certain tanks at the Artesia refinery; and (e) informal information requests related to, among other things, the Artesia refinery’s wastewater treatment plant, oil water separators and heat exchangers. In April 2022, June 2023 and August 2023, the EPA alleged additional CAA noncompliance at the Artesia refinery beyond the allegations in the May 2020 NOV, including alleged noncompliance with NESHAP, NSPS, SIP, Title V and other requirements.
Beginning in the spring of 2021, HFS Navajo and the Navajo Matter Government Agencies began monthly meetings to discuss potential injunctive relief measures to address the alleged noncompliance at the Artesia refinery. In September 2021 and August 2023, the EPA presented to HFS Navajo potential claims for alleged noncompliance with a 2002 consent decree. In September 2024, the Navajo Matter Government Agencies presented to HFS Navajo a proposed penalty demand for the alleged noncompliance at the Artesia refinery.
On January 17, 2025, HFS Navajo reached a settlement agreement with the EPA, DOJ, and the NMED, and a new consent decree was entered with the U.S. District Court for the District of New Mexico on May 5, 2025 (the “2025 Consent Decree”) resolving alleged CAA and New Mexico Air Quality Control Act violations as well as alleged violations of the 2002 consent decree at the Artesia refinery.
Under the 2025 Consent Decree, HFS Navajo must pay the sum of $34 million as a civil penalty to the United States and the State of New Mexico according to the following schedule: (1) $10 million to the United States, and $10 million to the State of New Mexico within 30 days after the effective date of the 2025 Consent Decree; which was paid as of June 30, 2025, and (2) $7 million to the United States and $7 million to the State of New Mexico, with interest, by January 31, 2026. Separately, on January 29, 2025, HFS Navajo paid stipulated penalties in the amount of $1 million, divided equally between the United States and the State of New Mexico, resolving alleged noncompliance under the 2002 Consent Decree. Finally, HFS Navajo must implement injunctive relief and mitigation measures at an estimated cost of $137 million, including capital investments, at the Artesia refinery, certain of which measures have already been implemented as of the date of filing this Quarterly Report on Form 10-Q and the remainder of which must be completed by various deadlines, ending in 2031.
NOTE 16:Segment Information
Our operations are organized into five reportable segments: Refining, Renewables, Marketing, Lubricants & Specialties and Midstream. Our operations that are not included in one of these five reportable segments are included in Corporate and Other. Intersegment transactions are eliminated in our consolidated financial statements and are included in Eliminations. Corporate and Other and Eliminations are aggregated and presented under the Corporate, Other and Eliminations column.
The Refining segment represents the operations of our El Dorado, Tulsa, Navajo, Woods Cross, Puget Sound, Parco and Casper refineries and HF Sinclair Asphalt Company LLC (“Asphalt”). Refining activities involve the purchase and refining of crude oil and wholesale marketing of refined products, such as gasoline, diesel fuel and jet fuel. These petroleum products are primarily marketed in the Mid-Continent, Southwest and Rocky Mountains extending into the Pacific Northwest geographic regions of the United States. Asphalt operates various asphalt terminals in Arizona, New Mexico and Oklahoma.
The Renewables segment represents the operations of our Cheyenne renewable diesel unit (“RDU”), Artesia RDU, Sinclair RDU and the pre-treatment unit at our Artesia, New Mexico facility.
28
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The Marketing segment represents branded fuel sales to Sinclair branded sites in the United States and licensing fees for the use of the Sinclair brand at additional locations throughout the country. The Marketing segment also includes branded fuel sales to non-Sinclair branded sites and revenues from other marketing activities. Our branded sites are located in several states across the United States with the highest concentration of the sites located in our West and Mid-Continent regions.
The Lubricants & Specialties segment represents Petro-Canada Lubricants’ production operations, located in Mississauga, Ontario, which includes lubricant products such as base oils, white oils, specialty products and finished lubricants, and the operations of our Petro-Canada Lubricants’ business that includes the marketing of products to both retail and wholesale outlets through a global sales network with locations in Canada, the United States and Europe. Additionally, the Lubricants & Specialties segment includes specialty lubricant products produced at our Tulsa refineries that are marketed throughout North America and are distributed in Central and South America and the operations of Red Giant Oil, one of the leading suppliers of locomotive engine oil in North America. Also, the Lubricants & Specialties segment includes Sonneborn, a producer of specialty hydrocarbon chemicals such as white oils, petrolatums and waxes with manufacturing facilities in the United States and Europe.
The Midstream segment includes all of the operations of our wholly-owned subsidiary HEP, which owns and operates logistics and refinery assets consisting of petroleum product and crude oil pipelines, and terminals, tankage and loading rack facilities in the Mid-Continent, Southwest and Rocky Mountains geographic regions of the United States. The Midstream segment also includes 50 26.08 % ownership interest in Saddle Butte Pipeline III, LLC, the owner of a pipeline running from the Powder River Basin to Casper, Wyoming, and a 49.995 % ownership interest in Pioneer Investments Corp., the owner of a pipeline running from Sinclair, Wyoming to the North Salt Lake City, Utah Terminal. Revenues and other income from the Midstream segment are earned through transactions with unaffiliated parties for pipeline transportation, rental and terminalling operations as well as revenues relating to pipeline transportation, terminalling operations and tankage facilities provided for our refining operations.
Our chief operating decision maker (“CODM”), who is also our Chief Executive Officer, evaluates the performance of our segments using segment Income (loss) from operations. Amounts included in Income (loss) before income taxes in our consolidated statements of income and excluded from our performance measure, Income (loss) from operations, include Other income (expense), Other income (expense) includes Earnings of equity method investments, Interest income, Interest expense and other items believed to be non-operating and non-recurring in nature. Assets by segment are not a measure used to assess our performance by the CODM and thus are not reported in our disclosures. Intersegment sales are generally derived from transactions made at prevailing market rates.
The accounting policies for our segments are the same as those described in the summary of significant accounting policies in our Annual Report on Form 10-K for the year ended December 31, 2024.
The following is a summary of the financial information of our reportable segments reconciled to the amounts reported in our consolidated financial statements.
29
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
| Refining | Renewables | Marketing | Lubricants & Specialties | Midstream | Corporate, Other and Eliminations | Consolidated Total | ||||||||||||||||||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Sales and other revenues: | ||||||||||||||||||||||||||||||||||||||||||||
| Revenues from external customers | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
Intersegment revenues and other (1) | ( | — | ||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Cost of sales: (2) | ||||||||||||||||||||||||||||||||||||||||||||
Cost of materials and other (3) | ( | |||||||||||||||||||||||||||||||||||||||||||
| Lower of cost or market inventory valuation adjustments | ( | |||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses (2) | ||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | ||||||||||||||||||||||||||||||||||||||||||||
| Other operating expenses, net | ||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
| Earnings of equity method investments | ||||||||||||||||||||||||||||||||||||||||||||
| Interest income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | ( | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||||
| Other income (expense), net | ( | |||||||||||||||||||||||||||||||||||||||||||
| Income (loss) before income taxes | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||
| Capital expenditures | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||
| Sales and other revenues: | ||||||||||||||||||||||||||||||||||||||||||||
| Revenues from external customers | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
Intersegment revenues and other (1) | ( | — | ||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Cost of sales: (2) | ||||||||||||||||||||||||||||||||||||||||||||
Cost of materials and other (3) | ( | |||||||||||||||||||||||||||||||||||||||||||
| Lower of cost or market inventory valuation adjustments | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses (2) | ||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | ||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
| Earnings of equity method investments | ||||||||||||||||||||||||||||||||||||||||||||
| Interest income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | ( | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||
Other expense, net | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
| Income (loss) before income taxes | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||
| Capital expenditures | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
30
Table of Contents
HF SINCLAIR CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
| Refining | Renewables | Marketing | Lubricants & Specialties | Midstream | Corporate, Other and Eliminations | Consolidated Total | ||||||||||||||||||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||||||||||||||||||||
| Six Months Ended June 30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||
| Sales and other revenues: | ||||||||||||||||||||||||||||||||||||||||||||
| Revenues from external customers | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
Intersegment revenues and other (1) | ( | — | ||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Cost of sales: (2) | ||||||||||||||||||||||||||||||||||||||||||||
Cost of materials and other (3) | ( | |||||||||||||||||||||||||||||||||||||||||||
| Lower of cost or market inventory valuation adjustments | ( | |||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses (2) | ||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | ||||||||||||||||||||||||||||||||||||||||||||
| Other operating expenses, net | ||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
| Earnings of equity method investments | ||||||||||||||||||||||||||||||||||||||||||||
| Interest income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | ( | ( | ( | ( | ||||||||||||||||||||||||||||||||||||||||
Other income (expense), net | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||
| Capital expenditures | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
| Six Months Ended June 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||
| Sales and other revenues: | ||||||||||||||||||||||||||||||||||||||||||||
| Revenues from external customers | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
Intersegment revenues and other (1) | ( | — | ||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Cost of sales: (2) | ||||||||||||||||||||||||||||||||||||||||||||
Cost of materials and other (3) | ( | |||||||||||||||||||||||||||||||||||||||||||
| Lower of cost or market inventory valuation adjustments | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||||
| ( | ||||||||||||||||||||||||||||||||||||||||||||
Selling, general and administrative expenses (2) | ||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | ||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
| Earnings of equity method investments | ||||||||||||||||||||||||||||||||||||||||||||
| Interest income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | ( | ( | ( | ( | ( | |||||||||||||||||||||||||||||||||||||||
| Other income, net | ||||||||||||||||||||||||||||||||||||||||||||
| Income (loss) before income taxes | $ | $ | ( | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||
| Capital expenditures | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||
(1)Refining segment intersegment revenues relate to transportation fuels sold to the Marketing segment. Midstream segment revenues relate to pipeline and terminalling services provided primarily to the Refining segment, including leases. These transactions eliminate in consolidation.
(2)Exclusive of Depreciation and amortization.
(3)Exclusive of Lower of cost or market inventory valuation adjustments.
31
Table of Contents
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Item 2 contains “forward-looking” statements. See “Forward-Looking Statements” at the beginning of Part I of this Quarterly Report on Form 10-Q. In this document, the words “we,” “our,” “ours” and “us” refer only to HF Sinclair and its consolidated subsidiaries or to HF Sinclair or an individual subsidiary and not to any other person with certain exceptions.
We use certain non-GAAP financial measures in our Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”). For a detailed description of each of the non-GAAP measures used in this MD&A, please refer to the discussion under Reconciliations to Amounts Reported Under GAAP. This Item 2 should be read in conjunction with our consolidated financial statements and the notes thereto included in this interim report. In addition, this Item 2 should be read in conjunction with our consolidated financial statements and notes within our Annual Report on Form 10-K for the year ended December 31, 2024.
OVERVIEW
We are an independent energy company that produces and markets high-value light products such as gasoline, diesel fuel, jet fuel, renewable diesel and lubricants and specialty products. We own and operate refineries located in Kansas, Oklahoma, New Mexico, Wyoming, Washington and Utah. We provide petroleum product and crude oil transportation, terminalling, storage and throughput services to our refineries and the petroleum industry. We market our refined products principally in the Southwest United States, the Rocky Mountains extending into the Pacific Northwest and in other neighboring Plains states, and we supply high-quality fuels to more than 1,700 branded stations and license the use of the Sinclair brand to more than 300 additional locations throughout the country. We produce renewable diesel at two of our facilities in Wyoming and our facility in New Mexico. In addition, our subsidiaries produce and market base oils and other specialized lubricants in the United States, Canada and the Netherlands, and export products to more than 80 countries.
Market Developments
For the three months ended June 30, 2025, Net income attributable to HF Sinclair stockholders was $208 million compared to a Net income attributable to HF Sinclair stockholders of $152 million for the same period last year. For the six months ended June 30, 2025, Net income attributable to HF Sinclair stockholders was $204 million compared to $466 million for the six months ended June 30, 2024.
In the Refining segment, we saw improved refining margins leading into summer driving season in both the Mid-Continent and West regions for the three months ended June 30, 2025. Additionally, our results were impacted by the completion of the planned turnarounds at our Tulsa and Parco refineries. For the third quarter of 2025, we expect to run between 615,000-645,000 barrels per day of crude oil, which reflects the planned turnaround at our Puget Sound refinery.
In the Renewables segment, we saw improved margins, partially driven by higher RINs prices in the second quarter of 2025. Additionally, in the second quarter of 2025, we began recognizing partial benefits from the Producer’s Tax Credit (“PTC”) and continue to work to pursue expansion of those benefits. For the third quarter of 2025, we expect to capture additional incremental value from the PTC.
In the Marketing segment, we continued to see strong value in the Sinclair branded sites during the three months ended June 30, 2025 as the marketing business provided a consistent sales channel with margin uplift for our produced fuels. We expect to grow the number of branded sites by approximately 10% annually. During the three months ended June 30, 2025, we added 55 net new branded sites.
In the Lubricants & Specialties segment, we continued to see solid performance (excluding first-in, first out (“FIFO”) impacts), driven by sales mix optimization and base oil integration across our portfolio during the three months ended June 30, 2025 and increased sales volumes compared to a quarter ago. Additionally, our results were impacted by the completion of the planned turnaround at our Mississauga facility.
In the Midstream segment, our results continued to benefit from higher pipeline revenues and lower operating expenses, partially offset by lower throughput volumes during the three months ended June 30, 2025.
We continue to adjust our operational plans to evolving market conditions. The extent to which our future results are affected by volatile regional and global economic conditions, including ongoing tariff and trade negotiations, will depend on various factors and consequences beyond our control.
32
Table of Contents
On May 7, 2024, our Board of Directors authorized a $1.0 billion share repurchase program (the “May 2024 Share Repurchase Program”), which replaced all existing share repurchase programs. The timing and amount of share repurchases under the May 2024 Share Repurchase Program, including those from REH Company, LLC (“REH Company” and together with its affiliate REH Advisors Inc., “REH”), will depend on market conditions and corporate, tax, regulatory and other relevant conditions.
On July 31, 2025, our Board of Directors announced that it declared a regular quarterly dividend in the amount of $0.50 per share, payable on September 4, 2025 to holders of record of common stock on August 21, 2025.
One Big Beautiful Bill Act
On July 4, 2025, the President signed the One Big Beautiful Bill Act (“OBBBA”) into law. Among other things, OBBBA extends the Producer’s Tax Credit under Section 45Z through the end of 2029, indefinitely extends the first-year depreciation allowance on qualified property placed in service after January 19, 2025, and extends and enhances many of the provisions enacted under the 2017 Tax Cuts and Jobs Act. We are still analyzing the impacts of OBBBA.
Renewable Fuel Standard Regulations
Pursuant to the 2007 Energy Independence and Security Act, the Environmental Protection Agency (“EPA”) promulgated the Renewable Fuel Standard (“RFS”) regulations, which increased the volume of renewable fuels mandated to be blended into the nation’s fuel supply. The regulations, in part, require refiners to increase amounts annually of “renewable fuels” to their petroleum products or purchase credits, known as RINs, in lieu of such blending. Compliance with RFS regulations significantly increases our Cost of materials and other, with RINs costs totaling $180 million and $318 million for the three and six months ended June 30, 2025, respectively, compared to $108 million and $214 million for the three and six months ended June 30, 2024, respectively. At June 30, 2025, our open RINs credit obligations were $83 million.
A more detailed discussion of our financial and operating results for the three and six months ended June 30, 2025 and 2024 is presented in the following sections.
33
Table of Contents
RESULTS OF OPERATIONS
Financial Data
| Three Months Ended June 30, | Change from 2024 | |||||||||||||||||||||||||
| 2025 | 2024 | Change | Percent | |||||||||||||||||||||||
| (In millions, except share and per share data) | ||||||||||||||||||||||||||
| Sales and other revenues | $ | 6,784 | $ | 7,846 | $ | (1,062) | (14) | % | ||||||||||||||||||
| Operating costs and expenses: | ||||||||||||||||||||||||||
Cost of sales: (1) | ||||||||||||||||||||||||||
Cost of materials and other (2) | 5,440 | 6,751 | (1,311) | (19) | % | |||||||||||||||||||||
| Lower of cost or market inventory valuation adjustments | 148 | (3) | 151 | (5,033) | % | |||||||||||||||||||||
| Operating expenses | 572 | 591 | (19) | (3) | % | |||||||||||||||||||||
| 6,160 | 7,339 | (1,179) | (16) | % | ||||||||||||||||||||||
Selling, general and administrative expenses (1) | 114 | 104 | 10 | 10 | % | |||||||||||||||||||||
| Depreciation and amortization | 226 | 206 | 20 | 10 | % | |||||||||||||||||||||
| Other operating expenses, net | 9 | — | 9 | (100) | % | |||||||||||||||||||||
| Total operating costs and expenses | 6,509 | 7,649 | (1,140) | (15) | % | |||||||||||||||||||||
| Income from operations | 275 | 197 | 78 | 40 | % | |||||||||||||||||||||
| Other income (expense): | ||||||||||||||||||||||||||
| Earnings of equity method investments | 10 | 8 | 2 | 25 | % | |||||||||||||||||||||
| Interest income | 7 | 19 | (12) | (63) | % | |||||||||||||||||||||
| Interest expense | (53) | (45) | (8) | 18 | % | |||||||||||||||||||||
| Other income (expense), net | 7 | (1) | 8 | (800) | % | |||||||||||||||||||||
| (29) | (19) | (10) | 53 | % | ||||||||||||||||||||||
| Income before income taxes | 246 | 178 | 68 | 38 | % | |||||||||||||||||||||
| Income tax expense: | ||||||||||||||||||||||||||
| Current | 32 | 28 | 4 | 14 | % | |||||||||||||||||||||
| Deferred | 4 | (4) | 8 | (200) | % | |||||||||||||||||||||
| 36 | 24 | 12 | 50 | % | ||||||||||||||||||||||
| Net income | 210 | 154 | 56 | 36 | % | |||||||||||||||||||||
| Less: net income attributable to noncontrolling interest | 2 | 2 | — | — | % | |||||||||||||||||||||
| Net income attributable to HF Sinclair stockholders | $ | 208 | $ | 152 | $ | 56 | 37 | % | ||||||||||||||||||
| Earnings per share attributable to HF Sinclair stockholders: | ||||||||||||||||||||||||||
| Basic | $ | 1.10 | $ | 0.79 | $ | 0.31 | 39 | % | ||||||||||||||||||
| Diluted | $ | 1.10 | $ | 0.79 | $ | 0.31 | 39 | % | ||||||||||||||||||
| Average number of common shares outstanding (in thousands): | ||||||||||||||||||||||||||
| Basic | 188,110 | 191,510 | (3,400) | (2) | % | |||||||||||||||||||||
| Diluted | 188,110 | 191,510 | (3,400) | (2) | % | |||||||||||||||||||||
34
Table of Contents
| Six Months Ended June 30, | Change from 2024 | |||||||||||||||||||||||||
| 2025 | 2024 | Change | Percent | |||||||||||||||||||||||
| (In millions, except share and per share data) | ||||||||||||||||||||||||||
| Sales and other revenues | $ | 13,154 | $ | 14,873 | $ | (1,719) | (12) | % | ||||||||||||||||||
| Operating costs and expenses: | ||||||||||||||||||||||||||
Cost of sales: (1) | ||||||||||||||||||||||||||
Cost of materials and other (2) | 10,916 | 12,677 | (1,761) | (14) | % | |||||||||||||||||||||
| Lower of cost or market inventory valuation adjustments | 31 | (223) | 254 | (114) | % | |||||||||||||||||||||
| Operating expenses | 1,168 | 1,199 | (31) | (3) | % | |||||||||||||||||||||
| 12,115 | 13,653 | (1,538) | (11) | % | ||||||||||||||||||||||
Selling, general and administrative expenses (1) | 218 | 208 | 10 | 5 | % | |||||||||||||||||||||
| Depreciation and amortization | 451 | 403 | 48 | 12 | % | |||||||||||||||||||||
| Other operating expenses, net | 14 | — | 14 | (100) | % | |||||||||||||||||||||
| Total operating costs and expenses | 12,798 | 14,264 | (1,466) | (10) | % | |||||||||||||||||||||
| Income from operations | 356 | 609 | (253) | (42) | % | |||||||||||||||||||||
| Other income (expense): | ||||||||||||||||||||||||||
| Earnings of equity method investments | 21 | 15 | 6 | 40 | % | |||||||||||||||||||||
| Interest income | 16 | 41 | (25) | (61) | % | |||||||||||||||||||||
| Interest expense | (102) | (87) | (15) | 17 | % | |||||||||||||||||||||
| Other income (expense), net | (46) | 2 | (48) | (2,400) | % | |||||||||||||||||||||
| (111) | (29) | (82) | 283 | % | ||||||||||||||||||||||
Income before income taxes | 245 | 580 | (335) | (58) | % | |||||||||||||||||||||
| Income tax expense: | ||||||||||||||||||||||||||
| Current | 32 | 99 | (67) | (68) | % | |||||||||||||||||||||
| Deferred | 5 | 11 | (6) | (55) | % | |||||||||||||||||||||
| 37 | 110 | (73) | (66) | % | ||||||||||||||||||||||
Net income | 208 | 470 | (262) | (56) | % | |||||||||||||||||||||
| Less: net income attributable to noncontrolling interest | 4 | 4 | — | — | % | |||||||||||||||||||||
Net income attributable to HF Sinclair stockholders | $ | 204 | $ | 466 | $ | (262) | (56) | % | ||||||||||||||||||
Earnings per share attributable to HF Sinclair stockholders: | ||||||||||||||||||||||||||
| Basic | $ | 1.07 | $ | 2.38 | $ | (1.31) | (55) | % | ||||||||||||||||||
| Diluted | $ | 1.07 | $ | 2.38 | $ | (1.31) | (55) | % | ||||||||||||||||||
| Average number of common shares outstanding (in thousands): | ||||||||||||||||||||||||||
| Basic | 188,298 | 195,110 | (6,812) | (3) | % | |||||||||||||||||||||
| Diluted | 188,298 | 195,110 | (6,812) | (3) | % | |||||||||||||||||||||
(1) Exclusive of Depreciation and amortization.
(2) Exclusive of Lower of cost or market inventory valuation adjustments.
Balance Sheet Data
| June 30, 2025 | December 31, 2024 | |||||||||||||
| (In millions) | ||||||||||||||
| Cash and cash equivalents | $ | 874 | $ | 800 | ||||||||||
| Working capital | $ | 2,332 | $ | 1,971 | ||||||||||
| Total assets | $ | 16,843 | $ | 16,643 | ||||||||||
| Total debt | $ | 2,677 | $ | 2,638 | ||||||||||
| Total equity | $ | 9,348 | $ | 9,346 | ||||||||||
35
Table of Contents
Other Financial Data
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
Net cash provided by operating activities | $ | 587 | $ | 225 | $ | 498 | $ | 541 | ||||||||||||||||||
| Net cash used for investing activities | $ | (108) | $ | (82) | $ | (193) | $ | (173) | ||||||||||||||||||
| Net cash used for financing activities | $ | (159) | $ | (516) | $ | (239) | $ | (851) | ||||||||||||||||||
| Capital expenditures | $ | 111 | $ | 84 | $ | 197 | $ | 173 | ||||||||||||||||||
EBITDA (1) | $ | 516 | $ | 408 | $ | 778 | $ | 1,025 | ||||||||||||||||||
(1)Earnings before interest, taxes, depreciation and amortization, which we refer to as “EBITDA,” is calculated as Net income attributable to HF Sinclair stockholders plus (i) Income tax expense, (ii) Interest expense, net of Interest income, and (iii) Depreciation and amortization. EBITDA is not a calculation provided for under GAAP; however, the amounts included in the EBITDA calculation are derived from amounts included in our consolidated financial statements. EBITDA should not be considered as an alternative to Net income or Income from operations as an indication of our operating performance or as an alternative to operating cash flow as a measure of liquidity. EBITDA is not necessarily comparable to similarly titled measures of other companies. EBITDA is presented here because it is a financial indicator widely used by investors and analysts to measure our operating performance. EBITDA is also used by our management for internal analysis and as a basis for financial covenants. EBITDA presented above is reconciled to Net Income under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
Supplemental Segment Operating Data
Our operations are organized into five reportable segments, Refining, Renewables, Marketing, Lubricants & Specialties and Midstream. See Note 16 “Segment Information” in the Notes to Consolidated Financial Statements for additional information on our reportable segments.
36
Table of Contents
Refining Segment Operating Data
The disaggregation of our refining geographic operating data is presented in two regions, Mid-Continent and West, to best reflect the economic drivers of our refining operations. The Mid-Continent region is comprised of the El Dorado and Tulsa refineries. The West region is comprised of the Puget Sound, Navajo, Woods Cross, Parco and Casper refineries. The following tables set forth information, including non-GAAP performance measures, about our consolidated refinery operations. Adjusted refinery gross margin per produced barrel sold is total Refining segment gross margin plus Lower of cost or market inventory valuation adjustments, Depreciation and amortization and Operating expenses, divided by sales volumes of produced refined products. This margin measure does not include the non-cash effects of Lower of cost or market inventory valuation adjustments, which relates to inventory held at the end of the period. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Mid-Continent Region | ||||||||||||||||||||||||||
Crude charge (BPD) (1) | 252,690 | 265,810 | 256,630 | 262,420 | ||||||||||||||||||||||
Refinery throughput (BPD) (2) | 269,850 | 281,540 | 273,150 | 277,710 | ||||||||||||||||||||||
Sales of produced refined products (BPD) (3) | 259,220 | 283,190 | 257,300 | 277,830 | ||||||||||||||||||||||
Refinery utilization (4) | 97.2 | % | 102.2 | % | 98.7 | % | 100.9 | % | ||||||||||||||||||
Average per produced barrel sold: (5) | ||||||||||||||||||||||||||
Gross margin (6) | $ | 2.29 | $ | 0.66 | $ | 1.76 | $ | 3.98 | ||||||||||||||||||
Adjusted refinery gross margin (7) | $ | 15.52 | $ | 8.39 | $ | 11.61 | $ | 9.41 | ||||||||||||||||||
Less: operating expenses (8) | 6.28 | 5.90 | 6.69 | 6.15 | ||||||||||||||||||||||
| Adjusted refinery gross margin, less operating expenses | $ | 9.24 | $ | 2.49 | $ | 4.92 | $ | 3.26 | ||||||||||||||||||
Operating expenses per throughput barrel (9) | $ | 6.03 | $ | 5.93 | $ | 6.31 | $ | 6.15 | ||||||||||||||||||
| Feedstocks: | ||||||||||||||||||||||||||
| Sweet crude oil | 50 | % | 56 | % | 50 | % | 53 | % | ||||||||||||||||||
| Sour crude oil | 25 | % | 20 | % | 25 | % | 23 | % | ||||||||||||||||||
| Heavy sour crude oil | 19 | % | 19 | % | 19 | % | 19 | % | ||||||||||||||||||
| Other feedstocks and blends | 6 | % | 5 | % | 6 | % | 5 | % | ||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||
| Sales of produced refined products: | ||||||||||||||||||||||||||
| Gasolines | 51 | % | 54 | % | 52 | % | 53 | % | ||||||||||||||||||
| Diesel fuels | 32 | % | 30 | % | 31 | % | 31 | % | ||||||||||||||||||
| Jet fuels | 7 | % | 5 | % | 7 | % | 5 | % | ||||||||||||||||||
| Fuel oil | 1 | % | 1 | % | 1 | % | 1 | % | ||||||||||||||||||
| Asphalt | 3 | % | 4 | % | 3 | % | 4 | % | ||||||||||||||||||
| Base oils | 4 | % | 4 | % | 4 | % | 4 | % | ||||||||||||||||||
| LPG and other | 2 | % | 2 | % | 2 | % | 2 | % | ||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||
37
Table of Contents
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| West Region | ||||||||||||||||||||||||||
Crude charge (BPD) (1) | 363,240 | 368,920 | 354,430 | 357,410 | ||||||||||||||||||||||
Refinery throughput (BPD) (2) | 390,790 | 395,070 | 380,500 | 382,240 | ||||||||||||||||||||||
Sales of produced refined products (BPD) (3) | 389,990 | 383,060 | 378,280 | 371,030 | ||||||||||||||||||||||
Refinery utilization (4) | 86.9 | % | 88.3 | % | 84.8 | % | 85.5 | % | ||||||||||||||||||
Average per produced barrel sold: (5) | ||||||||||||||||||||||||||
Gross margin (6) | $ | 4.89 | $ | 2.83 | $ | 2.53 | $ | 4.07 | ||||||||||||||||||
Adjusted refinery gross margin (7) | $ | 17.15 | $ | 13.50 | $ | 13.80 | $ | 13.93 | ||||||||||||||||||
Less: operating expenses (8) | 8.23 | 8.52 | 8.63 | 9.04 | ||||||||||||||||||||||
| Adjusted refinery gross margin, less operating expenses | $ | 8.92 | $ | 4.98 | $ | 5.17 | $ | 4.89 | ||||||||||||||||||
Operating expenses per throughput barrel (9) | $ | 8.21 | $ | 8.26 | $ | 8.58 | $ | 8.77 | ||||||||||||||||||
| Feedstocks: | ||||||||||||||||||||||||||
| Sweet crude oil | 30 | % | 37 | % | 31 | % | 35 | % | ||||||||||||||||||
| Sour crude oil | 47 | % | 41 | % | 45 | % | 42 | % | ||||||||||||||||||
| Heavy sour crude oil | 11 | % | 10 | % | 11 | % | 11 | % | ||||||||||||||||||
| Wax crude oil | 5 | % | 6 | % | 6 | % | 6 | % | ||||||||||||||||||
| Other feedstocks and blends | 7 | % | 6 | % | 7 | % | 6 | % | ||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||
| Sales of produced refined products: | ||||||||||||||||||||||||||
| Gasolines | 52 | % | 51 | % | 53 | % | 52 | % | ||||||||||||||||||
| Diesel fuels | 31 | % | 32 | % | 32 | % | 32 | % | ||||||||||||||||||
| Jet fuels | 6 | % | 6 | % | 6 | % | 6 | % | ||||||||||||||||||
| Fuel oil | 2 | % | 2 | % | 2 | % | 2 | % | ||||||||||||||||||
| Asphalt | 3 | % | 3 | % | 2 | % | 2 | % | ||||||||||||||||||
| LPG and other | 6 | % | 6 | % | 5 | % | 6 | % | ||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||
| Consolidated | ||||||||||||||||||||||||||
Crude charge (BPD) (1) | 615,930 | 634,730 | 611,060 | 619,830 | ||||||||||||||||||||||
Refinery throughput (BPD) (2) | 660,640 | 676,610 | 653,650 | 659,950 | ||||||||||||||||||||||
Sales of produced refined products (BPD) (3) | 649,210 | 666,250 | 635,580 | 648,860 | ||||||||||||||||||||||
Refinery utilization (4) | 90.8 | % | 93.6 | % | 90.1 | % | 91.4 | % | ||||||||||||||||||
Average per produced barrel sold: (5) | ||||||||||||||||||||||||||
Gross margin (6) | $ | 3.85 | $ | 1.90 | $ | 2.22 | $ | 4.03 | ||||||||||||||||||
Adjusted refinery gross margin (7) | $ | 16.50 | $ | 11.33 | $ | 12.91 | $ | 11.99 | ||||||||||||||||||
Less: operating expenses (8) | 7.45 | 7.41 | 7.85 | 7.80 | ||||||||||||||||||||||
| Adjusted refinery gross margin, less operating expenses | $ | 9.05 | $ | 3.92 | $ | 5.06 | $ | 4.19 | ||||||||||||||||||
Operating expenses per throughput barrel (9) | $ | 7.32 | $ | 7.29 | $ | 7.63 | $ | 7.67 | ||||||||||||||||||
| Feedstocks: | ||||||||||||||||||||||||||
| Sweet crude oil | 38 | % | 46 | % | 39 | % | 42 | % | ||||||||||||||||||
| Sour crude oil | 38 | % | 32 | % | 37 | % | 34 | % | ||||||||||||||||||
| Heavy sour crude oil | 14 | % | 13 | % | 14 | % | 14 | % | ||||||||||||||||||
| Wax crude oil | 3 | % | 3 | % | 3 | % | 4 | % | ||||||||||||||||||
| Other feedstocks and blends | 7 | % | 6 | % | 7 | % | 6 | % | ||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||
38
Table of Contents
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Consolidated | ||||||||||||||||||||||||||
| Sales of produced refined products: | ||||||||||||||||||||||||||
| Gasolines | 52 | % | 52 | % | 52 | % | 52 | % | ||||||||||||||||||
| Diesel fuels | 31 | % | 32 | % | 31 | % | 32 | % | ||||||||||||||||||
| Jet fuels | 6 | % | 6 | % | 7 | % | 6 | % | ||||||||||||||||||
| Fuel oil | 2 | % | 1 | % | 2 | % | 1 | % | ||||||||||||||||||
| Asphalt | 2 | % | 3 | % | 2 | % | 3 | % | ||||||||||||||||||
| Base oils | 2 | % | 2 | % | 2 | % | 2 | % | ||||||||||||||||||
| LPG and other | 5 | % | 4 | % | 4 | % | 4 | % | ||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||
(1)Crude charge represents the barrels per day of crude oil processed at our refineries.
(2)Refinery throughput represents the barrels per day of crude and other refinery feedstocks input to the crude units and other conversion units at our refineries.
(3)Represents barrels sold of refined products produced at our refineries (including Asphalt and intersegment sales) and does not include volumes of refined products purchased for resale or volumes of excess crude oil sold.
(4)Represents crude charge divided by total crude capacity (BPSD). Our consolidated crude capacity is 678,000 BPSD.
(5)Represents the average amount per produced barrel sold, which is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
(6)Gross margin represents total Refining segment Sales and other revenues less Cost of materials and other, Lower of cost or market inventory valuation adjustments, Operating expenses and Depreciation and amortization, divided by sales volumes of produced refined products.
(7)Adjusted refinery gross margin is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
(8)Represents total Refining segment Operating expenses, exclusive of Depreciation and amortization, divided by sales volumes of produced refined products.
(9)Represents total Refining segment Operating expenses, exclusive of Depreciation and amortization, divided by refinery throughput.
39
Table of Contents
Renewables Segment Operating Data
The following table sets forth information, including non-GAAP performance measures, about our renewables operations. Adjusted renewables gross margin per produced gallon sold is total Renewables segment gross margin plus Lower of cost or market inventory valuation adjustments, Depreciation and amortization and Operating expenses, divided by sales volumes of produced renewables products. This margin measure does not include the non-cash effects of Lower of cost or market inventory valuation adjustments, which relate to volumes in inventory at the end of the period. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Renewables | ||||||||||||||||||||||||||
| Sales of produced renewables products (in thousand gallons) | 54,786 | 63,557 | 99,250 | 124,729 | ||||||||||||||||||||||
Average per produced gallon sold: (1) | ||||||||||||||||||||||||||
Gross margin (2) | $ | (0.05) | $ | (0.21) | $ | (0.42) | $ | (0.42) | ||||||||||||||||||
Adjusted renewables gross margin (3) | $ | 0.36 | $ | 0.44 | $ | 0.27 | $ | 0.30 | ||||||||||||||||||
Less: operating expenses (4) | 0.39 | 0.39 | 0.45 | 0.41 | ||||||||||||||||||||||
| Adjusted renewables gross margin, less operating expenses | $ | (0.03) | $ | 0.05 | $ | (0.18) | $ | (0.11) | ||||||||||||||||||
(1)Represents the average amount per produced gallon sold, which is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
(2)Gross margin represents total Renewables segment Sales and other revenues less Cost of materials and other, Lower of cost or market inventory valuation adjustments, Operating expenses and Depreciation and amortization, divided by sales volumes of produced renewables products.
(3)Adjusted renewables gross margin is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
(4)Represents total Renewables segment Operating expenses, exclusive of Depreciation and amortization, divided by sales volumes of produced renewables products.
Marketing Segment Operating Data
The following table sets forth information, including non-GAAP performance measures, about our marketing operations and includes our Sinclair branded fuel business. Adjusted marketing gross margin per gallon sold is total Marketing segment gross margin plus Depreciation and amortization, divided by sales volumes of marketing products. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Marketing | ||||||||||||||||||||||||||
Number of branded sites at period end (1) | 1,719 | 1,564 | 1,719 | 1,564 | ||||||||||||||||||||||
| Sales of refined products (in thousand gallons) | 337,147 | 357,137 | 631,012 | 678,147 | ||||||||||||||||||||||
Average per gallon sold: (2) | ||||||||||||||||||||||||||
Gross margin (3) | $ | 0.08 | $ | 0.05 | $ | 0.09 | $ | 0.05 | ||||||||||||||||||
Adjusted marketing gross margin (4) | $ | 0.10 | $ | 0.06 | $ | 0.11 | $ | 0.07 | ||||||||||||||||||
(1)Includes certain non-Sinclair branded sites.
(2)Represents the average amount per gallon sold, which is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
(3)Gross margin represents total Marketing segment Sales and other revenues less Cost of materials and other and Depreciation and amortization, divided by sales volumes of marketing products.
(4)Adjusted marketing gross margin is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
40
Table of Contents
Lubricants & Specialties Segment Operating Data
The following table sets forth information about our lubricants and specialties operations:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Lubricants & Specialties | ||||||||||||||||||||||||||
| Sales of produced refined products (BPD) | 31,963 | 34,915 | 30,460 | 33,009 | ||||||||||||||||||||||
| Sales of produced refined products: | ||||||||||||||||||||||||||
| Finished products | 51 | % | 48 | % | 52 | % | 48 | % | ||||||||||||||||||
| Base oils | 24 | % | 26 | % | 25 | % | 26 | % | ||||||||||||||||||
| Other | 25 | % | 26 | % | 23 | % | 26 | % | ||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||||||
Midstream Segment Operating Data
The following table sets forth information about our midstream operations:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Midstream | ||||||||||||||||||||||||||
| Volumes (BPD) | ||||||||||||||||||||||||||
| Pipelines: | ||||||||||||||||||||||||||
| Affiliates—refined product pipelines | 145,940 | 175,824 | 154,916 | 170,226 | ||||||||||||||||||||||
| Affiliates—intermediate pipelines | 133,296 | 151,894 | 135,835 | 144,982 | ||||||||||||||||||||||
| Affiliates—crude pipelines | 383,374 | 426,036 | 404,018 | 433,745 | ||||||||||||||||||||||
| 662,610 | 753,754 | 694,769 | 748,953 | |||||||||||||||||||||||
| Third parties—refined product pipelines | 42,458 | 41,596 | 41,113 | 39,159 | ||||||||||||||||||||||
| Third parties—crude pipelines | 189,918 | 200,348 | 194,445 | 181,420 | ||||||||||||||||||||||
| 894,986 | 995,698 | 930,327 | 969,532 | |||||||||||||||||||||||
Terminals and loading racks: (1) | ||||||||||||||||||||||||||
| Affiliates | 969,791 | 1,031,238 | 980,271 | 800,448 | ||||||||||||||||||||||
| Third parties | 41,258 | 39,602 | 38,104 | 36,356 | ||||||||||||||||||||||
| 1,011,049 | 1,070,840 | 1,018,375 | 836,804 | |||||||||||||||||||||||
| Total for pipelines and terminals assets (BPD) | 1,906,035 | 2,066,538 | 1,948,702 | 1,806,336 | ||||||||||||||||||||||
(1)Certain volumetric non-financial information has been recast to conform to current year presentation.
Results of Operations – Three Months Ended June 30, 2025 Compared to Three Months Ended June 30, 2024
Summary
Net income attributable to HF Sinclair stockholders for the three months ended June 30, 2025, was $208 million ($1.10 per basic and diluted share), a $56 million increase compared to Net income attributable to HF Sinclair stockholders of $152 million ($0.79 per basic and diluted share) for the three months ended June 30, 2024. The increase in net income was principally driven by higher adjusted refinery gross margins in both the West and Mid-Continent regions, partially offset by lower refined product sales volumes. Lower of cost or market inventory valuation adjustments related to our Refining and Renewables segment inventories decreased pre-tax earnings by $148 million for the three months ended June 30, 2025 and increased pre-tax earnings by $3 million for the three months ended June 30, 2024. Adjusted refinery gross margins for the three months ended June 30, 2025 increased to $16.50 per produced barrel sold as compared to $11.33 for the three months ended June 30, 2024.
41
Table of Contents
Sales and Other Revenues
Sales and other revenues decreased 14% from $7,846 million for the three months ended June 30, 2024, to $6,784 million for the three months ended June 30, 2025, principally due to lower refined product sales prices and volumes. Sales and other revenues included $131 million, $826 million, $641 million and $28 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties and Midstream segments, respectively, for the three months ended June 30, 2025. Sales and other revenues included $180 million, $943 million, $726 million and $27 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties and Midstream segments, respectively, for the three months ended June 30, 2024.
Cost of Materials and Other
Cost of materials and other, exclusive of Lower of cost or market inventory valuation adjustments, decreased 19% from $6,751 million for the three months ended June 30, 2024, to $5,440 million for the three months ended June 30, 2025, principally due to lower crude oil costs and lower refined product sales volumes. Within our Lubricants & Specialties segment, the FIFO impact was a charge of $20 million and $14 million for the three months ended June 30, 2025 and 2024, respectively.
During the second quarter of 2025, we recognized a lower of cost or market inventory valuation adjustment charge of $148 million compared to a benefit of $3 million during the second quarter of 2024.
Adjusted Refinery Gross Margins
Adjusted refinery gross margin per produced barrel sold increased 46% from $11.33 for the three months ended June 30, 2024, to $16.50 for the three months ended June 30, 2025. The increase was due to lower crude oil and feedstock prices, partially offset by lower average sales prices per barrel during the three months ended June 30, 2025. Adjusted refinery gross margin is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
Operating Expenses
Operating expenses decreased 3% from $591 million for the three months ended June 30, 2024, to $572 million for the three months ended June 30, 2025, primarily due to lower maintenance and other miscellaneous costs, partially offset by higher natural gas costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased 10% from $104 million for the three months ended June 30, 2024 to $114 million for the three months ended June 30, 2025, primarily due to changes in foreign currency exchange rates and higher costs related to information technology, partially offset by other miscellaneous costs.
Depreciation and Amortization Expenses
Depreciation and amortization increased 10% from $206 million for the three months ended June 30, 2024, to $226 million for the three months ended June 30, 2025, principally due to Depreciation and amortization attributable to additional capitalized refinery turnaround costs and capitalized improvement projects as compared to the prior period.
Interest Income
Interest income was $7 million for the three months ended June 30, 2025, compared to $19 million for the three months ended June 30, 2024. The decrease in Interest income was primarily due to the decrease in average cash balance.
Interest Expense
Interest expense was $53 million for the three months ended June 30, 2025, compared to $45 million for the three months ended June 30, 2024. This increase was primarily due to unrealized losses on precious metals financing arrangements in the second quarter of 2025.
Income Taxes
For the three months ended June 30, 2025, Income tax expense of $36 million was recorded on pre-tax income of $246 million, compared to Income tax expense of $24 million on pre-tax income of $178 million for the three months ended June 30, 2024. For the three months ended June 30, 2025, our effective tax rate of 14.5% was lower than the statutory rate of 21%, primarily due to the relationship between pre-tax results and a discrete tax benefit associated with the revaluation of deferred tax liabilities from state tax changes enacted in the second quarter of 2025. For the three months ended June 30, 2024, our effective tax rate of 13.5% was lower than the statutory rate of 21%, primarily due to the relationship between pre-tax results and non-taxable permanent differences. Due to rounding of reported numbers, some amounts may not calculate exactly.
42
Table of Contents
Results of Operations – Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024
Summary
Net income attributable to HF Sinclair stockholders for the six months ended June 30, 2025 was $204 million ($1.07 per basic and diluted share), a $262 million decrease compared to $466 million ($2.38 per basic and diluted share) for the six months ended June 30, 2024. The decrease in Net income attributable to HF Sinclair stockholders was principally driven by Lower of cost or market inventory adjustments. Lower of cost or market inventory adjustments related to our Refining and Renewables segments’ inventories decreased pre-tax earnings by $31 million for the six months ended June 30, 2025 and increased pre-tax earnings by $223 million for the six months ended June 30, 2024. Adjusted refinery gross margins for the six months ended June 30, 2025 increased to $12.91 per produced barrel sold as compared to $11.99 for the six months ended June 30, 2024.
Sales and Other Revenues
Sales and other revenues decreased 12% from $14,873 million for the six months ended June 30, 2024 to $13,154 million for the six months ended June 30, 2025, principally due to decreased refined product sales prices and lower refined product sales volumes. Sales and other revenues included $225 million, $1,512 million, $1,278 million, and $58 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties, and Midstream segments, respectively, for the six months ended June 30, 2025. Sales and other revenues included $360 million, $1,718 million, $1,402 million, and $50 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties, and Midstream segments, respectively, for the six months ended June 30, 2024.
Cost of Materials and Other
Cost of materials and other, exclusive of Lower of cost or market inventory valuation adjustments, decreased 14% from $12,677 million for the six months ended June 30, 2024 to $10,916 million for the six months ended June 30, 2025, principally due to lower crude oil costs and lower refined product sales volumes. Within our Lubricants & Specialties segment, the FIFO impact was a charge of $12 million and $16 million for the six months ended June 30, 2025 and 2024, respectively.
During the six months ended June 30, 2025, we recognized a lower of cost or market inventory valuation adjustment charge of $31 million compared to a benefit of $223 million during the six months ended June 30, 2024.
Adjusted Refinery Gross Margins
Adjusted refinery gross margin per produced barrel sold increased 8% from $11.99 for the six months ended June 30, 2024 to $12.91 for the six months ended June 30, 2025. The increase was due to lower crude oil and feedstock prices, partially offset by lower average sales prices per barrel during the six months ended June 30, 2025. Adjusted refinery gross margin is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q.
Operating Expenses
Operating expenses decreased 3% from $1,199 million for the six months ended June 30, 2024, to $1,168 million for the six months ended June 30, 2025, primarily due to lower maintenance and other miscellaneous costs, partially offset by higher natural gas costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased 5% from $208 million for the six months ended June 30, 2024, to $218 million for the six months ended June 30, 2025, primarily due to changes in foreign currency exchange rates and higher costs related to information technology, partially offset by other miscellaneous costs.
Depreciation and Amortization Expenses
Depreciation and amortization increased 12% from $403 million for the six months ended June 30, 2024, to $451 million for the six months ended June 30, 2025, principally due to additional capitalized refinery turnaround costs and capitalized improvement projects as compared to the prior period.
Interest Income
Interest income was $16 million for the six months ended June 30, 2025, compared to $41 million for the six months ended June 30, 2024. The decrease in Interest income was primarily due to the decrease in average cash balance.
43
Table of Contents
Interest Expense
Interest expense was $102 million for the six months ended June 30, 2025, compared to $87 million for the six months ended June 30, 2024. This increase was primarily due to unrealized losses on precious metals financing arrangements during the period.
Other Income (Expense), Net
During the six months ended June 30, 2025, we assigned our 50% ownership interest in Cheyenne Pipeline, LLC to our joint venture partner in exchange for the cancellation of certain future commitments, resulting in a loss on sale of equity method investment of $40 million. Additionally, during the six months ended June 30, 2025, we recognized an early extinguishment loss on debt of $15 million, inclusive of unamortized discount and debt issuance costs, as a result of the tendering and redemption of certain debt (see Note 11 “Debt” in the Notes to the Consolidated Financial Statements for additional information).
Income Taxes
For the six months ended June 30, 2025, Income tax expense of $37 million was recorded on pre-tax income of $245 million, compared to Income tax expense of $110 million on pre-tax income of $580 million for the six months ended June 30, 2024. For the six months ended June 30, 2025, our effective tax rate of 15.1% was lower than the statutory rate of 21%, primarily due to the relationship between pre-tax results and a discrete tax benefit associated with the revaluation of deferred tax liabilities from state tax changes enacted in the second quarter of 2025. For the six months ended June 30, 2024, our effective tax rate of 18.9% was lower than the statutory rate of 21%, primarily due to the relationship between pre-tax results and non-taxable permanent differences.
LIQUIDITY AND CAPITAL RESOURCES
Credit Agreements
On April 3, 2025, we terminated our $1.65 billion senior unsecured revolving credit facility maturing in April 2026 (the “Terminated HF Sinclair Credit Agreement”) and the $1.2 billion senior secured revolving credit facility maturing in July 2025 of our wholly owned subsidiary HEP (the “Terminated HEP Credit Agreement”), and we entered into a new $2.0 billion senior unsecured revolving credit facility maturing in April 2030 (the “HF Sinclair Credit Agreement”), which also contains an extension feature that allows us to extend the term of the commitment from time to time in increments of up to one year subject to the terms and conditions set forth in the HF Sinclair Credit Agreement. The HF Sinclair Credit Agreement includes an accordion feature that allows us to increase such commitments to an aggregate principal amount of up to $2.75 billion. In addition, HF Sinclair was released from its obligations under the Parent Guaranty Agreement, dated as of December 1, 2023, as guarantor, in favor of Wells Fargo Bank, National Association, in its capacity as administrative agent (the “Guaranty”), and the Guaranty was terminated. We did not pay any prepayment penalties in connection with the termination of the Terminated HF Sinclair Credit Agreement or the Terminated HEP Credit Agreement. We recognized an early extinguishment loss of $1 million, inclusive of unamortized debt issuance costs.
Indebtedness under the HF Sinclair Credit Agreement bears interest, at our option, at either (a) the greatest of (i) the prime rate (as publicly announced from time to time by the administrative agent), (ii) a base rate equal to the highest of the Federal Funds Effective Rate (as defined in the HF Sinclair Credit Agreement) plus 0.5%, and (iii) Spread Adjusted Term SOFR (as defined in the HF Sinclair Credit Agreement) for a one-month interest period plus 1%, as applicable, plus an applicable margin (ranging from 0.125% to 1.000%), or (b) at a rate equal to the Spread Adjusted Term SOFR (as defined in the HF Sinclair Credit Agreement) for the applicable interest period plus an applicable margin (ranging from 1.125% to 2.000%). The applicable margin is based on HF Sinclair’s debt rating assigned by Standard & Poor’s Rating Services, Fitch Ratings, Ltd. and Moody’s Investors Service, Inc.
At June 30, 2025, we were in compliance with all covenants, had no outstanding borrowings and had no outstanding letters of credit under the HF Sinclair Credit Agreement.
44
Table of Contents
Senior Notes Offering, Tender Offer and Redemption
On January 23, 2025, HF Sinclair issued an aggregate principal amount of $1.4 billion of senior notes consisting of $650 million aggregate principal amount of 5.750% Senior Notes due 2031 (the “HF Sinclair 5.750% Senior Notes”) and $750 million aggregate principal amount of 6.250% Senior Notes due 2035 (the “HF Sinclair 6.250% Senior Notes,” and together with the “HF Sinclair 5.750% Senior Notes”, the “New HFS Notes”) for net proceeds of approximately $1.38 billion, after deducting the underwriters’ discount and commissions and offering expenses. The New HFS Notes are unsecured and unsubordinated obligations of ours and rank equally with all our other existing and future unsecured and unsubordinated indebtedness.
During the six month period ended June 30, 2025, we used a portion of the funds to complete an early settlement of a cash tender offer for $647 million in aggregate principal amount (the “Tender Offer”) as follows:
| Maturity Date | Aggregate Principal Amount Accepted | Purchase Price Including Premium | Interest Paid | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
HF Sinclair Senior Notes: | ||||||||||||||||||||||||||
5.875% Senior Notes | April 2026 | $ | 449 | $ | 452 | $ | 9 | |||||||||||||||||||
6.375% Senior Notes | April 2027 | 150 | 153 | 3 | ||||||||||||||||||||||
| $ | 599 | $ | 605 | $ | 12 | |||||||||||||||||||||
HollyFrontier Senior Notes: | ||||||||||||||||||||||||||
5.875% Senior Notes | April 2026 | $ | 48 | $ | 49 | $ | 1 | |||||||||||||||||||
| Total | $ | 647 | $ | 654 | $ | 13 | ||||||||||||||||||||
Additionally, during the six month period ended June 30, 2025, we used net proceeds from the New HFS Notes offering to repay and redeem the following aggregate principal amounts outstanding:
•$350 million under the Terminated HEP Credit Agreement due 2025,
•$194 million of HF Sinclair’s 5.875% Senior Notes due 2026, and
•$155 million of our wholly owned subsidiary, HollyFrontier Corporation’s (“HollyFrontier”) 5.875% Senior Notes due 2026.
We recognized an early extinguishment loss of $15 million, inclusive of unamortized discount and debt issuance costs, as a result of the Tender Offer and redemptions.
HF Sinclair Financing Arrangements
Certain of our wholly owned subsidiaries entered into financing arrangements whereby such subsidiaries sold a portion of their precious metals catalyst to a financial institution in exchange for cash and then financed the use of the precious metals catalyst for a term not to exceed one year. The volume of the precious metals catalyst and the interest rate are fixed over the term of each agreement, and the payments are recorded as Interest expense. Upon maturity of the financing arrangement, we must either satisfy the obligation at fair market value or refinance to extend the maturity, which is considered an embedded derivative.
We may, from time to time, issue letters of credit pursuant to uncommitted letters of credit facilities with our lenders. At June 30, 2025, we had letters of credit totaling a nominal amount under such credit facilities.
See Note 11 “Debt” in the Notes to Consolidated Financial Statements for additional information on our debt instruments.
Liquidity
We believe our current Cash and cash equivalents, along with future internally generated cash flow and funds available under our credit facilities, will provide sufficient resources to fund currently planned capital projects and our liquidity needs for the foreseeable future. We expect that, to the extent necessary, we can raise additional funds from time to time through equity or debt financings in the public and private capital markets. Further, we may, from time to time, seek to retire some or all of our outstanding debt agreements through cash purchases, and/or exchanges, open market purchases, privately negotiated transactions, tender offers or otherwise. Such transactions, if any, may be material and will depend on prevailing market conditions, our liquidity requirements and other factors. In addition, components of our long-term growth strategy include the optimization of existing units at our facilities and the selective acquisition of complementary assets for our operations intended to increase earnings and cash flow. We also expect to use cash for payment of cash dividends, which are at the discretion of our Board of Directors, and for the repurchase of common stock under the May 2024 Share Repurchase Program.
45
Table of Contents
Our liquidity was approximately $2.9 billion at June 30, 2025, consisting of Cash and cash equivalents of $0.9 billion and $2.0 billion available under the HF Sinclair Credit Agreement.
We consider all highly liquid instruments with a maturity of three months or less at the time of purchase to be cash equivalents. These primarily consist of investments in conservative, highly rated instruments issued by financial institutions, government and corporate entities with strong credit standings and money market funds. Cash equivalents are stated at cost, which approximates market value.
On May 7, 2024, our Board of Directors approved the May 2024 Share Repurchase Program, which replaced all existing share repurchase programs. The May 2024 Share Repurchase Program authorizes us to repurchase common stock in the open market or through privately negotiated transactions. Privately negotiated repurchases from REH are also authorized under the May 2024 Share Repurchase Program, subject to REH’s interest in selling its shares and other limitations. The timing and amount of share repurchases, including those from REH, will depend on market conditions and corporate, tax, regulatory and other relevant considerations. In addition, we are authorized by our Board of Directors to repurchase shares in an amount sufficient to offset shares issued under our compensation programs. The May 2024 Share Repurchase Program may be discontinued at any time by our Board of Directors.
Cash Flows – Operating Activities
Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024
Net cash flows provided by operating activities were $498 million for the six months ended June 30, 2025, compared to $541 million for the six months ended June 30, 2024, a decrease of $43 million primarily driven by higher turnaround spend and other operating activities, partially offset by an increase in net income, net of adjustments to reconcile net income to net cash provided by operating activities during the six months ended June 30, 2025. Changes in working capital increased operating cash flows by $33 million for the six months ended June 30, 2025, and increased operating cash flows by $28 million for the six months ended June 30, 2024. Additionally, for the six months ended June 30, 2025, Turnaround expenditures were $284 million compared to $169 million for the six months ended June 30, 2024.
Cash Flows – Investing Activities and Planned Capital Expenditures
Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024
For the six months ended June 30, 2025, our Net cash flows used for investing activities were $193 million. Cash expenditures for Properties, plants and equipment for the six months ended June 30, 2025 were $197 million.
For the six months ended June 30, 2024, our Net cash flows used for investing activities were $173 million. Cash expenditures for Properties, plants and equipment for the six months ended June 30, 2024 were $173 million.
Each year, our Board of Directors approves our annual capital budget, which includes specific projects that management is authorized to undertake. When conditions warrant or as new opportunities arise, additional projects may be approved. The funds appropriated for a particular capital project may be expended over a period of several years, depending on the time required to complete the project. Therefore, our planned capital expenditures for a given year consist of expenditures appropriated in that year’s capital budget plus expenditures for projects appropriated in prior years that have not yet been completed. Refinery turnaround spending is amortized over the useful life of the turnaround.
The refining industry is capital-intensive and requires ongoing investments to sustain our refining operations. This includes the replacement of, or rebuilding, refinery units and components that extend their useful life. We also invest in projects that improve operational reliability and profitability via enhancements that improve refinery processing capabilities as well as production yield and flexibility. Our capital expenditures also include projects related to renewable diesel, environmental, health and safety compliance and include initiatives as a result of federal and state mandates.
Our refinery operations and related emissions are highly regulated at both federal and state levels, and we invest in our facilities as needed to remain in compliance with these standards. Additionally, when faced with new emissions or fuel standards, we seek to execute projects that facilitate compliance and also improve the operating costs and/or yields of associated refining processes.
46
Table of Contents
Expected capital and turnaround cash spending for 2025 is as follows:
| Expected Cash Spending | |||||
| (In millions) | |||||
| Capital Expenditures: | |||||
| Refining | $ | 240 | |||
| Renewables | 5 | ||||
| Marketing | 30 | ||||
| Lubricants & Specialties | 40 | ||||
| Midstream | 30 | ||||
| Corporate | 20 | ||||
| Turnarounds and catalyst | 410 | ||||
| Total sustaining | $ | 775 | |||
| Growth capital | 100 | ||||
| Total | $ | 875 | |||
Cash Flows – Financing Activities
Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024
For the six months ended June 30, 2025, our Net cash flows used for financing activities were $239 million. During the six months ended June 30, 2025, we paid $190 million in Dividends, we repurchased $50 million of our Common stock, repaid $350 million under the Terminated HEP Credit Agreement and had net proceeds from the issuance and redemption of certain senior notes of $387 million.
For the six months ended June 30, 2024, our Net cash flows used for financing activities were $851 million. During the six months ended June 30, 2024, we repurchased $541 million of our Common stock, paid $195 million in Dividends and repaid $106 million under the Terminated HEP Credit Agreement.
Contractual Obligations and Commitments
On April 3, 2025, we entered into the HF Sinclair Credit Agreement and terminated the Terminated HF Sinclair Credit Agreement and Terminated HEP Credit Agreement. During the six months ended June 30, 2025, we repaid $350 million under the Terminated HEP Credit Agreement.
There were no other significant changes to our long-term contractual obligations during this period.
CRITICAL ACCOUNTING ESTIMATES
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities as of the date of the consolidated financial statements. Actual results may differ from these estimates under different assumptions or conditions.
Our significant accounting policies are described in “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies and Estimates” in our Annual Report on Form 10-K for the year ended December 31, 2024. Certain critical accounting policies that materially affect the amounts recorded in our consolidated financial statements include assessing contingent liabilities for probable losses.
RISK MANAGEMENT
We have a risk management oversight committee consisting of members from our senior management. This committee oversees our enterprise risk program, monitors our risk environment and provides direction for activities to mitigate identified risks that may adversely affect the achievement of our goals.
47
Table of Contents
We use certain strategies to reduce some commodity price and operational risks. We do not attempt to eliminate all market risk exposures when we believe that the exposure relating to such risk would not be significant to our future earnings, financial position, capital resources or liquidity or that the cost of eliminating the exposure would outweigh the benefit.
Commodity Price Risk Management
Our primary market risk is commodity price risk. We are exposed to market risks related to the volatility in the price of crude oil and refined products, as well as volatility in the price of natural gas used in our refining operations. We periodically enter into derivative contracts in the form of commodity price swaps, collar contracts, forward contracts and futures contracts to mitigate price exposure with respect to our inventory positions, natural gas purchases, sales prices of refined products and crude oil costs.
Foreign Currency Risk Management
We are exposed to market risk related to the volatility in foreign currency exchange rates. We periodically enter into derivative contracts in the form of foreign exchange forward contracts to mitigate the exposure associated with fluctuations on intercompany notes with our foreign subsidiaries that are not denominated in the U.S. dollar.
As of June 30, 2025, we have the following notional amounts related to all outstanding derivative instruments used to mitigate commodity price and foreign currency risk:
| Notional Contract Volumes by Year of Maturity | ||||||||||||||||||||||||||
Contract Description | Total Outstanding Notional | 2025 | 2026 | Unit of Measure | ||||||||||||||||||||||
| NYMEX futures (WTI) - short | 970,000 | 970,000 | — | Barrels | ||||||||||||||||||||||
Forward crude oil contracts - long | 640,000 | 460,000 | 180,000 | Barrels | ||||||||||||||||||||||
Forward crude oil contracts - short | 368,000 | 368,000 | — | Barrels | ||||||||||||||||||||||
| Foreign currency forward contracts | 522,000,000 | 240,589,800 | 281,410,200 | Canadian dollar | ||||||||||||||||||||||
Forward commodity contracts (platinum) (1) | 34,628 | 7,487 | 27,141 | Troy ounces | ||||||||||||||||||||||
(1)Represents an embedded derivative within our precious metals catalyst financing arrangements, which may be refinanced or require repayment under certain conditions. See Note 11 “Debt” in the Notes to Consolidated Financial Statements for additional information on these financing arrangements.
The following sensitivity analysis provides the hypothetical effects of market price fluctuations to the commodity hedged under our derivative contracts:
| June 30, | ||||||||||||||
Derivative Fair Value Gain (Loss) | 2025 | 2024 | ||||||||||||
| (In millions) | ||||||||||||||
| 10% increase in underlying commodity prices | $ | (6) | $ | (15) | ||||||||||
| 10% decrease in underlying commodity prices | $ | 6 | $ | 15 | ||||||||||
Financial information of the counterparties is reviewed in order to evaluate and monitor their financial stability and assess their ongoing ability to honor their commitments under the derivative contracts. We have not experienced, nor do we expect to experience, any difficulty in the counterparties honoring their commitments.
Interest Rate Risk Management
The market risk inherent in our fixed-rate debt is the potential change arising from increases or decreases in interest rates, as discussed below.
48
Table of Contents
For the fixed rate HF Sinclair, HollyFrontier and HEP Senior Notes (each as defined in Note 11 “Debt” in the Notes to Consolidated Financial Statements), changes in interest rates will generally affect fair value of the debt, but not earnings or cash flows. The outstanding principal, estimated fair value and estimated change in fair value (assuming a hypothetical 10% change in the yield-to-maturity rates) for this debt as of June 30, 2025, is presented below:
| Outstanding Principal | Estimated Fair Value | Estimated Change in Fair Value | ||||||||||||||||||
(In millions) | ||||||||||||||||||||
| HF Sinclair, HollyFrontier and HEP Senior Notes | $ | 2,704 | $ | 2,725 | $ | 68 | ||||||||||||||
For the variable rate under the HF Sinclair Credit Agreement, changes in interest rates would affect cash flows, but not the fair value. At June 30, 2025, there were no amounts outstanding under the HF Sinclair Credit Agreement. A hypothetical 10% change in interest rate applicable to the HF Sinclair Credit Agreement would not materially affect cash flows.
Operational Interruption Risk Management
Our operations are subject to catastrophic losses, operational hazards and unforeseen interruptions, including but not limited to fire, explosion, releases or spills, cyberattacks, weather-related perils, vandalism, power failures, mechanical failures and other events beyond our control. We maintain various insurance coverages, including general liability, property damage, business interruption and cyber insurance, subject to certain deductibles and insurance policy terms and conditions. We are not fully insured against certain risks because such risks are not fully insurable, coverage is unavailable, or premium costs, in our judgment, do not justify such expenditures.
Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles
Reconciliations of earnings before interest, taxes, depreciation and amortization (“EBITDA”) to amounts reported under generally accepted accounting principles in financial statements.
Earnings before interest, taxes, depreciation and amortization, which we refer to as EBITDA, is calculated as Net income attributable to HF Sinclair stockholders plus (i) Interest expense, net of Interest income, (ii) Income tax expense and (iii) Depreciation and amortization. EBITDA is not a calculation provided for under GAAP; however, the amounts included in the EBITDA calculation are derived from amounts included in our consolidated financial statements. EBITDA should not be considered as an alternative to Net income or Income from operations as an indication of our operating performance or as an alternative to operating cash flow as a measure of liquidity. EBITDA is not necessarily comparable to similarly titled measures of other companies. EBITDA is presented here because it is a financial indicator widely used by investors and analysts to measure our operating performance. EBITDA is also used by our management for internal analysis and as a basis for financial covenants.
Below is our calculation of EBITDA:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| (In millions) | ||||||||||||||||||||||||||
Net income attributable to HF Sinclair stockholders | $ | 208 | $ | 152 | $ | 204 | $ | 466 | ||||||||||||||||||
| Add: interest expense | 53 | 45 | 102 | 87 | ||||||||||||||||||||||
| Less: interest income | (7) | (19) | (16) | (41) | ||||||||||||||||||||||
| Add: income tax expense | 36 | 24 | 37 | 110 | ||||||||||||||||||||||
| Add: depreciation and amortization | 226 | 206 | 451 | 403 | ||||||||||||||||||||||
| EBITDA | $ | 516 | $ | 408 | $ | 778 | $ | 1,025 | ||||||||||||||||||
49
Table of Contents
Reconciliations of refinery operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in financial statements.
Adjusted refinery gross margin is a non-GAAP performance measure that is used by our management and others to compare our refining performance to that of other companies in our industry. We believe this margin measure is helpful to investors in evaluating our refining performance on a relative and absolute basis, including against publicly available crack spread data. Adjusted refinery gross margin per produced barrel sold is total Refining segment gross margin plus Lower of cost or market inventory valuation adjustments, Operating expenses and Depreciation and amortization, divided by sales volumes of produced refined products. This margin measure does not include the non-cash effects of Lower of cost or market inventory valuation adjustments, which relate to inventory held at the end of the period. Adjusted refinery gross margin is a non-GAAP performance measure and should not be considered in isolation or as a substitute for Refining segment gross margin. The GAAP measure most directly comparable to adjusted refinery gross margin is Refining segment gross margin. Other companies in our industry may not calculate these performance measures in the same manner. Due to rounding of reported numbers, some amounts may not calculate exactly.
Reconciliation of Refining segment gross margin to adjusted refinery gross margin to adjusted refinery gross margin per produced barrel sold and adjusted refinery gross margin, less operating expenses per produced barrel sold
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| (In millions, except barrel and per barrel amounts) | ||||||||||||||||||||||||||
| Refining segment | ||||||||||||||||||||||||||
| Sales and other revenues | $ | 6,019 | $ | 6,978 | $ | 11,670 | $ | 13,182 | ||||||||||||||||||
Cost of sales (1) | 5,658 | 6,740 | 11,143 | 12,466 | ||||||||||||||||||||||
| Depreciation and amortization | 134 | 122 | 271 | 240 | ||||||||||||||||||||||
| Gross margin | 227 | 116 | 256 | 476 | ||||||||||||||||||||||
| Add: lower of cost or market inventory adjustments | 172 | — | 56 | (221) | ||||||||||||||||||||||
| Add: operating expenses | 441 | 449 | 902 | 921 | ||||||||||||||||||||||
| Add: depreciation and amortization | 134 | 122 | 271 | 240 | ||||||||||||||||||||||
| Adjusted refinery gross margin | $ | 974 | $ | 687 | $ | 1,485 | $ | 1,416 | ||||||||||||||||||
Sales of produced barrels sold (BPD) (2) | 649,210 | 666,250 | 635,580 | 648,860 | ||||||||||||||||||||||
| Average per produced barrel sold: | ||||||||||||||||||||||||||
| Gross margin | $ | 3.85 | $ | 1.90 | $ | 2.22 | $ | 4.03 | ||||||||||||||||||
| Add: lower of cost or market inventory adjustments | 2.93 | — | 0.49 | (1.87) | ||||||||||||||||||||||
| Add: operating expenses | 7.45 | 7.41 | 7.85 | 7.80 | ||||||||||||||||||||||
| Add: depreciation and amortization | 2.27 | 2.02 | 2.35 | 2.03 | ||||||||||||||||||||||
| Adjusted refinery gross margin | $ | 16.50 | $ | 11.33 | $ | 12.91 | $ | 11.99 | ||||||||||||||||||
| Less: operating expenses | 7.45 | 7.41 | 7.85 | 7.80 | ||||||||||||||||||||||
| Adjusted refinery gross margin, less operating expenses | $ | 9.05 | $ | 3.92 | $ | 5.06 | $ | 4.19 | ||||||||||||||||||
(1)Exclusive of Depreciation and amortization.
(2)Represents barrels sold of refined products produced at our refineries (including Asphalt and intersegment sales) and does not include volumes of refined products purchased for resale or volumes of excess crude oil sold.
50
Table of Contents
Reconciliation of renewables operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in financial statements.
Adjusted renewables gross margin is a non-GAAP performance measure that is used by our management and others to compare our renewables performance to that of other companies in our industry. We believe this margin measure is helpful to investors in evaluating our renewables performance on a relative and absolute basis. Adjusted renewables gross margin per produced gallon sold is total Renewables segment gross margin plus Lower of cost or market inventory valuation adjustments, Operating expenses and Depreciation and amortization, divided by sales volumes of produced renewables products. This margin measure does not include the non-cash effects of Lower of cost or market inventory valuation adjustments, which relate to volumes in inventory at the end of the period. Adjusted renewables gross margin is not a calculation provided for under GAAP and should not be considered in isolation or as a substitute for Renewables segment gross margin. The GAAP measure most directly comparable to adjusted renewables gross margin is Renewables segment gross margin. Other companies in our industry may not calculate these performance measures in the same manner. Due to rounding of reported numbers, some amounts may not calculate exactly.
Reconciliation of Renewables segment gross margin to adjusted renewables gross margin to adjusted renewables gross margin per produced gallon sold and adjusted renewables gross margin, less operating expenses per produced gallon sold
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| (In millions, except gallon and per gallon amounts) | ||||||||||||||||||||||||||
| Renewables segment | ||||||||||||||||||||||||||
| Sales and other revenues | $ | 258 | $ | 248 | $ | 448 | $ | 488 | ||||||||||||||||||
Cost of sales (1) | 236 | 242 | 441 | 499 | ||||||||||||||||||||||
| Depreciation and amortization | 26 | 20 | 49 | 40 | ||||||||||||||||||||||
| Gross margin | (4) | (14) | (42) | (51) | ||||||||||||||||||||||
| Add: lower of cost or market inventory adjustments | (24) | (3) | (25) | (2) | ||||||||||||||||||||||
| Add: operating expenses | 22 | 25 | 45 | 51 | ||||||||||||||||||||||
| Add: depreciation and amortization | 26 | 20 | 49 | 40 | ||||||||||||||||||||||
| Adjusted renewables gross margin | $ | 20 | $ | 28 | $ | 27 | $ | 38 | ||||||||||||||||||
| Sales of produced gallons sold (in thousand gallons) | 54,786 | 63,557 | 99,250 | 124,729 | ||||||||||||||||||||||
| Average per produced gallon sold: | ||||||||||||||||||||||||||
| Gross margin | $ | (0.05) | $ | (0.21) | $ | (0.42) | $ | (0.42) | ||||||||||||||||||
| Add: lower of cost or market inventory adjustments | (0.45) | (0.05) | (0.26) | (0.02) | ||||||||||||||||||||||
| Add: operating expenses | 0.39 | 0.39 | 0.45 | 0.41 | ||||||||||||||||||||||
| Add: depreciation and amortization | 0.47 | 0.31 | 0.50 | 0.33 | ||||||||||||||||||||||
| Adjusted renewables gross margin | $ | 0.36 | $ | 0.44 | $ | 0.27 | $ | 0.30 | ||||||||||||||||||
| Less: operating expenses | 0.39 | 0.39 | 0.45 | 0.41 | ||||||||||||||||||||||
| Adjusted renewables gross margin, less operating expenses | $ | (0.03) | $ | 0.05 | $ | (0.18) | $ | (0.11) | ||||||||||||||||||
(1) Exclusive of Depreciation and amortization.
51
Table of Contents
Reconciliation of marketing operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in financial statements.
Adjusted marketing gross margin is a non-GAAP performance measure that is used by our management and others to compare our marketing performance to that of other companies in our industry. We believe this margin measure is helpful to investors in evaluating our marketing performance on a relative and absolute basis. Adjusted marketing gross margin per gallon sold is total Marketing segment gross margin plus Depreciation and amortization, divided by sales volumes of marketing products. Adjusted marketing gross margin is not a calculation provided for under GAAP and should not be considered in isolation or as a substitute for Marketing segment gross margin. The GAAP measure most directly comparable to adjusted marketing gross margin is Marketing segment gross margin. Other companies in our industry may not calculate these performance measures in the same manner. Due to rounding of reported numbers, some amounts may not calculate exactly.
Reconciliation of Marketing segment gross margin to adjusted marketing gross margin to adjusted marketing gross margin per gallon sold
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
(In millions, except gallon and per gallon amounts) | ||||||||||||||||||||||||||
| Marketing segment | ||||||||||||||||||||||||||
| Sales and other revenues | $ | 826 | $ | 943 | $ | 1,512 | $ | 1,718 | ||||||||||||||||||
Cost of sales (1) | 792 | 920 | 1,444 | 1,672 | ||||||||||||||||||||||
| Depreciation and amortization | 7 | 6 | 14 | 13 | ||||||||||||||||||||||
| Gross margin | 27 | 17 | 54 | 33 | ||||||||||||||||||||||
Add: depreciation and amortization | 7 | 6 | 14 | 13 | ||||||||||||||||||||||
| Adjusted marketing gross margin | $ | 34 | $ | 23 | $ | 68 | $ | 46 | ||||||||||||||||||
Sales of refined products (in thousand gallons) | 337,147 | 357,137 | 631,012 | 678,147 | ||||||||||||||||||||||
| Average per gallon sold: | ||||||||||||||||||||||||||
| Gross margin | $ | 0.08 | $ | 0.05 | $ | 0.09 | $ | 0.05 | ||||||||||||||||||
Add: depreciation and amortization | 0.02 | 0.01 | 0.02 | 0.02 | ||||||||||||||||||||||
| Adjusted marketing gross margin | $ | 0.10 | $ | 0.06 | $ | 0.11 | $ | 0.07 | ||||||||||||||||||
(1) Exclusive of Depreciation and amortization.
52
Table of Contents
Item 3.Quantitative and Qualitative Disclosures About Market Risk
See “Risk Management” under “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
53
Table of Contents
Item 4.Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The Company’s management, with the participation of the principal executive officer and principal financial officer of the Company, have evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2025, the end of the period covered by this Quarterly Report on Form 10-Q. Based on such evaluation, the Company’s principal executive officer and principal financial officer have concluded that, as of June 30, 2025, the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the required time periods and are designed to ensure that information required to be disclosed in its reports is accumulated and communicated to the Company’s management, including the principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control Over Financial Reporting
There were no changes in the Company’s internal control over financial reporting that occurred during the quarter ended June 30, 2025, that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
54
Table of Contents
PART II. OTHER INFORMATION
Item 1.Legal Proceedings
Commitment and Contingency Reserves
In the ordinary course of business, we may become party to legal, regulatory or administrative proceedings or governmental investigations, including environmental and other matters. Damages or penalties may be sought from us in some matters and certain matters may require years to resolve. While the outcome and impact of these proceedings and investigations on us cannot be predicted with certainty, based on advice of counsel and information currently available to us, management believes that the resolution of these proceedings and investigations through settlement or adverse judgment will not either individually or in the aggregate have a material adverse effect on our financial condition, results of operations or cash flows.
The environmental proceedings are reported to comply with SEC regulations which require us to disclose proceedings arising under provisions regulating the discharge of materials into the environment or protecting the environment when a governmental authority is party to the proceedings and such proceedings involve potential monetary sanctions that we reasonably believe could exceed $1 million or more.
Environmental Matters
Navajo
HF Sinclair Navajo Refining LLC (“HFS Navajo”) was engaged in discussions with, and responded to document requests from, the EPA, the United States Department of Justice (the “DOJ”) and the New Mexico Environment Department (“NMED”) (collectively, the “Navajo Matter Government Agencies”) regarding HFS Navajo’s compliance with the Clean Air Act (“CAA”) and underlying regulations, and similar New Mexico laws and regulations, at its Artesia and Lovington, New Mexico refineries. The discussions included the following topics: (a) alleged noncompliance with CAA’s National Emission Standards for Hazardous Air Pollutants (“NESHAP”) and New Source Performance Standards (“NSPS”) at the Artesia refinery, which were set forth in a Notice of Violation (“May 2020 NOV”) issued by the EPA in May 2020; (b) a Post Inspection Notice issued in June 2020 by the NMED, alleging noncompliance issues similar to those alleged by the EPA in its May 2020 NOV as well as alleged noncompliance with the State Implementation Plan (“SIP”) and the Title V permit operating programs; (c) an information request issued in September 2020 by the EPA, pursuant to CAA Section 114, related to benzene fenceline monitoring, flare fuel gas, leak detection and repair, storage vessels and tanks, and other information regarding the Artesia refinery; (d) an information request issued by the EPA in May 2021, pursuant to CAA Section 114, requesting additional information and testing related to certain tanks at the Artesia refinery; and (e) informal information requests related to, among other things, the Artesia refinery’s wastewater treatment plant, oil water separators and heat exchangers. In April 2022, June 2023 and August 2023, the EPA alleged additional CAA noncompliance at the Artesia refinery beyond the allegations in the May 2020 NOV, including alleged noncompliance with NESHAP, NSPS, SIP, Title V and other requirements.
Beginning in the spring of 2021, HFS Navajo and the Navajo Matter Government Agencies began monthly meetings to discuss potential injunctive relief measures to address the alleged noncompliance at the Artesia refinery. In September 2021 and August 2023, the EPA presented to HFS Navajo potential claims for alleged noncompliance with a 2002 consent decree. In September 2024, the Navajo Matter Government Agencies presented to HFS Navajo a proposed penalty demand for the alleged noncompliance at the Artesia refinery.
On January 17, 2025, HFS Navajo reached a settlement agreement with the EPA, DOJ, and the NMED, and a new consent decree was entered with the U.S. District Court for the District of New Mexico on May 5, 2025 (the “2025 Consent Decree”) resolving alleged CAA and New Mexico Air Quality Control Act violations as well as alleged violations of the 2002 consent decree at the Artesia refinery.
Under the 2025 Consent Decree, HFS Navajo must pay the sum of $34 million as a civil penalty to the United States and the State of New Mexico according to the following schedule: (1) $10 million to the United States, and $10 million to the State of New Mexico within 30 days after the effective date of the 2025 Consent Decree; which was paid as of June 30, 2025, and (2) $7 million to the United States and $7 million to the State of New Mexico, with interest, by January 31, 2026. Separately, on January 29, 2025, HFS Navajo paid stipulated penalties in the amount of $1 million, divided equally between the United States and the State of New Mexico, resolving alleged noncompliance under the 2002 Consent Decree. Finally, HFS Navajo must implement injunctive relief and mitigation measures at an estimated cost of $137 million, including capital investments, at the Artesia refinery, certain of which measures have already been implemented as of the date of filing this Quarterly Report on Form 10-Q and the remainder of which must be completed by various deadlines, ending in 2031.
55
Table of Contents
Puget Sound
HF Sinclair Puget Sound Refining LLC (“HFS Puget Sound”) has been engaged in discussions with, and has responded to document requests from, the Northwest Clean Air Agency (“NWCAA”), the EPA and the DOJ (collectively, the “PSR Matter Government Agencies”) regarding HFS Puget Sound’s compliance with the CAA, Emergency Planning and Community Right-to-Know Act (“EPCRA”) and related regulations, and similar Washington laws and regulations, at its Puget Sound Refinery. HFS Puget Sound acquired the Puget Sound Refinery from Equilon Enterprises LLC dba Shell Oil Products US (“SOPUS”) on November 1, 2021. The discussions with the PSR Matter Government Agencies have included the following topics: (a) an information request issued in March 2022 by the EPA, pursuant to CAA Section 114, covering periods of ownership of the Puget Sound Refinery by both HFS Puget Sound and SOPUS; (b) a Notice of Violation issued by the EPA to SOPUS and HFS Puget Sound on September 29, 2023, alleging violations of the CAA, EPCRA and the Pollution Prevention Act; and (c) the PSR Matter Government Agencies’ proposed injunctive relief terms presented to SOPUS and HFS Puget Sound on June 28 and July 15, 2024, covering various process units at Puget Sound Refinery to address the alleged noncompliance. On October 31, 2024, HFS Puget Sound presented its counteroffer to the PSR Matter Government Agencies’ proposed injunctive relief terms. HFS Puget Sound believes that it is entitled to indemnification for certain of the matters described above.
HFS Puget Sound is awaiting a response from the PSR Matter Government Agencies to its October 31, 2024 counteroffer to resolve these issues.
At this time, no penalties have been demanded, and it is too early to predict the outcome of this matter.
Renewable Fuel Standard
On April 7, 2022, the EPA issued a decision reversing the grant of small refinery exemptions for our Woods Cross and Cheyenne refineries for the 2018 compliance year. On June 3, 2022, the EPA issued a decision reversing the grant of small refinery exemptions for our Woods Cross and Cheyenne refineries for the 2016 compliance year and denying small refinery exemption petitions for our Woods Cross and Cheyenne refineries for the 2019 and 2020 compliance years.
Various subsidiaries of HollyFrontier pursued legal challenges to the EPA’s decisions to deny small refinery exemptions for the 2016, 2018, 2019 and 2020 compliance years. The first lawsuit, filed against the EPA on May 6, 2022, before the U.S. Court of Appeals for the DC Circuit (the “DC Circuit”), sought to have the EPA’s reversal of our 2018 small refinery exemption petitions overturned. The second lawsuit, filed against the EPA on August 5, 2022 before the DC Circuit, sought to have the EPA’s reversal of our 2016 small refinery exemption petitions overturned and to have the EPA’s denial of our 2019 and 2020 small refinery exemption petitions reversed.
In addition, for both the 2016 and 2018 compliance years, pursuant to the June 2022 and April 2022 decisions, the EPA established an alternative compliance demonstration for small refineries pursuant to which the EPA is not imposing any obligations for the small refineries whose exemptions were reversed. On June 24, 2022, Growth Energy filed two lawsuits in the DC Circuit against the EPA challenging the alternative compliance demonstration for the 2016 and 2018 compliance years. On July 25, 2022, various subsidiaries of HollyFrontier intervened on behalf of the EPA to aid the defense of the EPA’s alternative compliance demonstration decision.
On July 26, 2024, the DC Circuit issued a favorable decision vacating the EPA’s denial of all of our small refinery exemption petitions, finding the denial to be unlawful. The DC Circuit remanded the small refinery exemption petitions to the EPA for new determination. The DC Circuit also upheld the alternative compliance demonstration and denied Growth Energy’s challenge.
It is too early to determine the final impact of the DC Circuit’s decisions.
Other
We are a party to various other litigation and proceedings that we believe, based on the advice of counsel, will not either individually or in the aggregate have a materially adverse impact on our financial condition, results of operations or cash flows.
56
Table of Contents
Item 1A.Risk Factors
There have been no material changes in our risk factors as previously disclosed in Part I, “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024. You should carefully consider the risk factors discussed in our 2024 Form 10-K, which could materially affect our business, financial condition or future results. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds
(c) Common Stock Repurchases Made in the Quarter
The following table discloses purchases of shares of our common stock made by us during the second quarter of 2025:
| Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (1) | ||||||||||||||||||||||
(In millions, except share and per share data) | ||||||||||||||||||||||||||
April 2025 | — | $ | — | — | $ | 799 | ||||||||||||||||||||
May 2025 | 616,015 | $ | 36.20 | 616,015 | $ | 776 | ||||||||||||||||||||
June 2025 | 713,710 | $ | 38.81 | 713,710 | $ | 749 | ||||||||||||||||||||
Total for April to June 2025 | 1,329,725 | 1,329,725 | ||||||||||||||||||||||||
(1)In May 2024, our Board of Directors approved a $1.0 billion share repurchase program (the “May 2024 Share Repurchase Program”), which replaced all existing share repurchase programs. The May 2024 Share Repurchase Program authorizes us to repurchase common stock in the open market or through privately negotiated transactions. Privately negotiated repurchases from REH are also authorized under the May 2024 Share Repurchase Program, subject to REH’s interest in selling its shares and other limitations. The timing and amount of share repurchases, including those from REH, will depend on market conditions and corporate, tax, regulatory and other relevant considerations. In addition, we are authorized by our Board of Directors to repurchase shares in an amount sufficient to offset shares issued under our compensation programs. The May 2024 Share Repurchase Program may be discontinued at any time by our Board of Directors. As of June 30, 2025, we had remaining authorization to repurchase up to $749 million under the May 2024 Share Repurchase Program.
Item 5. Other Information
57
Table of Contents
Item 6.Exhibits
| Exhibit Number | Description | |||||||
| 3.1 | Second Amended and Restated Certificate of Incorporation of HF Sinclair Corporation (incorporated by reference to Exhibit 3.1 of Registrant’s Current Report on Form 8-K filed May 15, 2025, File No. 1-41325). | |||||||
| 3.2 | Amended and Restated By-Laws of HF Sinclair Corporation (incorporated by reference to Exhibit 3.1 of Registrant’s Current Report on Form 8-K filed February 6, 2024, File No. 1-41325). | |||||||
10.1# | Senior Unsecured Multi-Year Revolving Credit Agreement, dated as of April 3, 2025, among HF Sinclair Corporation, as borrower, Wells Fargo Bank, National Association, as administrative agent, and each of the financial institutions party thereto as lenders (incorporated by reference to Exhibit 10.1 to Registrant’s Current Report on Form 8-K filed April 3, 2025, File No. 1-41325). | |||||||
| 31.1* | Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002. | |||||||
| 31.2* | Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002. | |||||||
| 32.1** | Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002. | |||||||
| 32.2** | Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002. | |||||||
| 101++ | The following financial information from HF Sinclair Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, formatted as inline XBRL (Inline Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Cash Flows, and (v) Notes to the Consolidated Financial Statements. The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document. | |||||||
| 104++ | Cover page Interactive Data File (formatted as inline XBRL and contained in exhibit 101). | |||||||
* Filed herewith.
** Furnished herewith.
++ Filed electronically herewith.
# Certain exhibits and schedules have been omitted pursuant to Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule or exhibit will be furnished to the Securities and Exchange Commission upon request.
58
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| HF SINCLAIR CORPORATION | |||||||||||
| (Registrant) | |||||||||||
| Date: July 31, 2025 | /s/ Atanas H. Atanasov | ||||||||||
| Atanas H. Atanasov | |||||||||||
| Executive Vice President and Chief Financial Officer (Principal Financial Officer) | |||||||||||
| Date: July 31, 2025 | /s/ Vivek Garg | ||||||||||
| Vivek Garg | |||||||||||
Vice President, Chief Accounting Officer and Controller (Principal Accounting Officer) | |||||||||||
59
Source:
FAQ
How did HF Sinclair's Q2 2025 earnings compare with Q2 2024?
Net income rose to $210 m from $154 m and diluted EPS increased to $1.10 from $0.79.
What drove the revenue decline for DINO in Q2 2025?
Lower refined-product prices and volumes cut sales 13.5% to $6.78 bn.
What is HF Sinclair's current liquidity position?
As of 30-Jun-25, cash was $874 m and the new $2 bn revolver was undrawn.
How did the recent debt refinancing affect maturities?
Near-term maturities were eliminated; first large notes now due 2031, improving the maturity ladder.
What shareholder returns were made in the quarter?
HF Sinclair paid a $0.50 dividend ($95 m) and repurchased $50 m in stock.
Did HF Sinclair meet all debt covenants in Q2 2025?
Yes, the company reported full covenant compliance under its credit agreements.
HF Sinclair Corp
NYSE:DINO
DINO Rankings
DINO Latest News
DINO Latest SEC Filings
Aug 1, 2025
[144] HF Sinclair Corporation SEC Filing
Jul 31, 2025
[8-K] HF Sinclair Corporation Reports Material Event
Jun 25, 2025
[CERT] HF Sinclair Corporation Certification Filing
DINO Stock Data
8.18B
171.65M
8.96%
84.67%
5.81%
Oil & Gas Refining & Marketing
Pipe Lines (no Natural Gas)
United States
DALLAS