| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net income | 613 | 208 |
| Depreciation and amortization | 681 | 451 |
| Asset impairments | 1 | 1 |
| Lower of cost or market inventory valuation adjustments | 97 | 31 |
| Earnings of equity method investments, net of distributions | 6 | 1 |
| Loss on early extinguishment of debt | -24 | -16 |
| Gain on sale of assets | 1 | 1 |
| Loss on sale of equity method investment | -40 | -40 |
| Deferred income tax expense (benefit) | 54 | 5 |
| Equity-based compensation expense | 20 | 13 |
| Change in fair value derivative instruments | -41 | -40 |
| Accounts receivable | 73 | 96 |
| Inventories | 65 | 25 |
| Income taxes receivable | -53 | -17 |
| Prepayments and other | -18 | -3 |
| Accounts payable | -16 | -22 |
| Income taxes payable | 9 | 0 |
| Accrued liabilities | 157 | 156 |
| Turnaround expenditures | -315 | -284 |
| Other, net | 25 | 54 |
| Distributions in excess of equity in earnings of equity investments | - | 2 |
| Net cash provided by operating activities | 1,307 | 498 |
| Additions to properties, plants and equipment | 318 | 197 |
| Proceeds from sale of assets | 5 | 2 |
| Investment in osage pipe line company, llc | - | 0 |
| Other, net | 28 | - |
| Net cash used for investing activities | -341 | -193 |
| Repayments under credit agreements | 350 | 350 |
| Proceeds from issuance of senior notes | 1,890 | 1,394 |
| Redemption of senior notes | 1,416 | 1,007 |
| Purchase of treasury stock, inclusive of excise tax | 216 | 50 |
| Dividends | 284 | 190 |
| Distributions to noncontrolling interests | 9 | 6 |
| Proceeds from commercial financing arrangements | 103 | - |
| Payments on finance leases | 12 | 8 |
| Deferred financing costs | 25 | 19 |
| Other, net | -4 | -3 |
| Net cash used for financing activities | -323 | -239 |
| Effect of exchange rate on cash flow | 8 | 8 |
| Net change for the period | 651 | 74 |
| Cash and cash equivalents at beginning of period | 800 | - |
| Cash and cash equivalents at end of period | 1,451 | - |
HF Sinclair Corp (DINO)
HF Sinclair Corp (DINO)