HF Sinclair Corp (DINO)
SIC breadcrumb: Transportation, Communications, Electric, Gas, And Sanitary Services > SIC Major Group 46 > SIC 4610 Pipe Lines (No Natural Gas)
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1915657. Latest filing source: 0001915657-26-000016.
Informational only - descriptive public-record data, not investment advice.
Risk Factors
Read DINO's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 26,869,000,000 | USD | 2025 | 2026-02-27 |
| Net income | 579,000,000 | USD | 2025 | 2026-02-27 |
| Assets | 16,510,000,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001915657.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 11,183,643,000 | 18,389,142,000 | 38,205,000,000 | 31,964,000,000 | 28,580,000,000 | 26,869,000,000 |
| Net income | -601,448,000 | 558,324,000 | 2,923,000,000 | 1,590,000,000 | 177,000,000 | 579,000,000 |
| Operating income | -733,743,000 | 749,186,000 | 4,054,000,000 | 2,203,000,000 | 261,000,000 | 927,000,000 |
| Diluted EPS | -3.72 | 3.39 | 14.28 | 8.29 | 0.91 | 3.08 |
| Operating cash flow | 457,931,000 | 406,682,000 | 3,777,000,000 | 2,297,000,000 | 1,110,000,000 | 1,315,000,000 |
| Capital expenditures | 270,877,000 | 725,073,000 | 524,000,000 | 385,000,000 | 470,000,000 | 449,000,000 |
| Dividends paid | 229,493,000 | 57,663,000 | 256,000,000 | 341,000,000 | 386,000,000 | 376,000,000 |
| Share buybacks | 7,642,000 | 7,058,000 | 1,372,000,000 | 999,000,000 | 672,000,000 | 354,000,000 |
| Assets | 12,916,613,000 | 18,125,483,000 | 17,716,000,000 | 16,643,000,000 | 16,510,000,000 | |
| Liabilities | 7,479,000,000 | 7,297,000,000 | 7,261,000,000 | |||
| Stockholders' equity | 5,687,885,000 | 9,243,815,000 | 10,169,000,000 | 9,278,000,000 | 9,184,000,000 | |
| Cash and cash equivalents | 234,444,000 | 1,665,066,000 | 1,354,000,000 | 800,000,000 | 978,000,000 | |
| Free cash flow | 187,054,000 | -318,391,000 | 3,253,000,000 | 1,912,000,000 | 640,000,000 | 866,000,000 |
Ratios
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net margin | -5.38% | 3.04% | 7.65% | 4.97% | 0.62% | 2.15% |
| Operating margin | -6.56% | 4.07% | 10.61% | 6.89% | 0.91% | 3.45% |
| Return on equity | 9.82% | 31.62% | 15.64% | 1.91% | 6.30% | |
| Return on assets | 4.32% | 16.13% | 8.97% | 1.06% | 3.51% | |
| Liabilities / equity | 0.74 | 0.79 | 0.79 | |||
| Current ratio | 1.82 | 2.08 | 2.21 | 1.65 | 1.94 |
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001915657-26-000016; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001915657-26-000016; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001915657-26-000016; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001915657-26-000016; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-01. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001915657.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 5.43 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 4.45 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.79 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 7,833,646,000 | 507,661,000 | 2.62 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 8,905,471,000 | 790,922,000 | 4.23 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 7,660,136,000 | -62,183,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 7,027,145,000 | 314,664,000 | 1.57 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 7,845,831,000 | 151,788,000 | 0.79 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 7,207,140,000 | -75,944,000 | -0.40 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 6,499,884,000 | -213,508,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 6,370,000,000 | -4,000,000 | -0.02 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 6,784,000,000 | 208,000,000 | 1.10 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 7,251,000,000 | 403,000,000 | 2.15 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 6,464,000,000 | -28,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 7,123,000,000 | 648,000,000 | 3.56 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001915657-26-000040; filed 2026-05-01. Concept: RevenueFromContractWithCustomerExcludingAssessedTax. Source concepts: us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001915657-26-000040; filed 2026-05-01. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001915657-26-000040; filed 2026-05-01. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001915657-26-000040.
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 description of each of the non-GAAP measures used in this MD&A, please refer to the discussion under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 2 of Part I of this Quarterly Report on Form 10-Q. 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 audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2025.
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 1,750 branded stations and license the use of the Sinclair brand to more than 350 additional locations throughout the country. We produce renewable diesel at two of our facilities in Wyoming and one 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 March 31, 2026, Net income attributable to HF Sinclair stockholders was $648 million, compared to a Net loss attributable to HF Sinclair stockholders of $4 million in the three months ended March 31, 2025. Adjusted refinery gross margin per barrel sold increased $0.83, or 9%, from $9.12 for the three months ended March 31, 2025, to $9.95 for the three months ended March 31, 2026.
In the Refining segment, we saw stronger refining margins in the West region in the back half of the quarter, which were partially offset by weaker refining margins in the Mid-Continent region throughout the quarter. Additionally, our results were impacted by planned turnarounds at our Puget Sound and Woods Cross refineries. For the second quarter of 2026, we expect to run between 600,000-630,000 barrels per day of crude oil, which reflects the completion of the turnarounds at our Puget Sound and Woods Cross refineries, planned maintenance at our Parco and Navajo refineries and unplanned maintenance at our El Dorado refinery.
In the Renewables segment, higher margins in the quarter were a result of the narrowing of the BOHO spread, higher RINs prices and higher Producer’s Tax Credit (“PTC”) benefits. PTCs recognized in the first quarter of 2026 included prior year benefits of $49 million that were recognized following the February 2026 proposed ruling by the United States Department of the Treasury and Internal Revenue Service. For the second quarter of 2026, we expect continued strength in RINs and LCFS prices.
In the Marketing segment, we continued to realize strong value from our Sinclair branded sites during the first quarter of 2026, 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. In February 2026, we formed Green Trail Fuels, LLC, a new joint venture in which we hold a 50% non-operating economic interest. The new joint venture includes various retail sites across Colorado and New Mexico.
In the Lubricants & Specialties segment, our results (excluding first-in, first out (“FIFO”) impacts) were impacted by the dislocation between rising feedstock costs and product sales price increases during the three months ended March 31, 2026. Results for the quarter included contributions from our January 2026 acquisition of Industrial Oils Unlimited, LLC, which expanded our specialty product portfolio and is expected to support future growth opportunities.
27
Table of Contents
In the Midstream segment, our results continued to benefit from higher third-party pipeline revenues during the three months ended March 31, 2026, but were marginally impacted by a fuel-contamination incident at one of our product terminals in Colorado in the first quarter of 2026.
We continue to review and 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 and global hostilities, such as the ongoing military conflict in the Middle East, will depend on various factors and consequences beyond our control.
On May 1, 2026, our Board of Directors announced that it declared a regular quarterly dividend in the amount of $0.50 per share. The dividend is payable on June 2, 2026 to holders of record of common stock on May 11, 2026.
Renewable Fuel Standard Regulations
Pursuant to the 2007 Energy Independence and Security Act, the 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 satisfy annual renewable volume obligations calculated as a percentage of their petroleum fuel shipments or imports, which may be met through physical blending of renewable fuels or by purchasing and retiring RINs. Compliance with RFS regulations significantly increased our Cost of materials and other, with RINs costs totaling $358 million for the three months ended March 31, 2026. During the three months ended March 31, 2026, we recognized $21 million in Sales and other revenues related to the small refinery RINs waivers granted by the EPA in the fourth quarter of 2025. At March 31, 2026, our open RINs credit obligations were $306 million.
A more detailed discussion of our financial and operating results for the three months ended March 31, 2026 and 2025 is presented in the following sections.
28
Table of Contents
RESULTS OF OPERATIONS
Financial Data
| Three Months Ended March 31, | Change from 2025 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | Percent | |||||||||||
| (In millions, except share and per share data) | ||||||||||||||
| Sales and other revenues | $ | 7,123 | $ | 6,370 | $ | 753 | 12 | % | ||||||
| Operating costs and expenses: | ||||||||||||||
| Cost of sales: (1) | ||||||||||||||
| Cost of materials and other (2) | 5,980 | 5,476 | 504 | 9 | % | |||||||||
| Lower of cost or market inventory valuation adjustments | (672) | (117) | (555) | 474 | % | |||||||||
| Operating expenses | 624 | 596 | 28 | 5 | % | |||||||||
| 5,932 | 5,955 | (23) | — | % | ||||||||||
| Selling, general and administrative expenses (1) | 115 | 104 | 11 | 11 | % | |||||||||
| Depreciation and amortization | 229 | 225 | 4 | 2 | % | |||||||||
| Other operating expenses, net | — | 5 | (5) | (100) | % | |||||||||
| Total operating costs and expenses | 6,276 | 6,289 | (13) | — | % | |||||||||
| Income from operations | 847 | 81 | 766 | 946 | % | |||||||||
| Other income (expense): | ||||||||||||||
| Earnings of equity method investments | 8 | 11 | (3) | (27) | % | |||||||||
| Interest income | 10 | 9 | 1 | 11 | % | |||||||||
| Interest expense | (41) | (49) | 8 | (16) | % | |||||||||
| Other income (expense), net | 15 | (53) | 68 | NM | ||||||||||
| (8) | (82) | 74 | (90) | % | ||||||||||
| Income (loss) before income taxes | 839 | (1) | 840 | NM | ||||||||||
| Income tax expense: | ||||||||||||||
| Current | 96 | — | 96 | 100 | % | |||||||||
| Deferred | 93 | 1 | 92 | 9,200 | % | |||||||||
| 189 | 1 | 188 | 18,800 | % | ||||||||||
| Net income (loss) | 650 | (2) | 652 | NM | ||||||||||
| Less: net income attributable to noncontrolling interests | 2 | 2 | — | — | % | |||||||||
| Net income (loss) attributable to HF Sinclair stockholders | $ | 648 | $ | (4) | $ | 652 | NM | |||||||
| Earnings (loss) per share attributable to HF Sinclair stockholders: | ||||||||||||||
| Basic | $ | 3.56 | $ | (0.02) | $ | 3.58 | NM | |||||||
| Diluted | $ | 3.56 | $ | (0.02) | $ | 3.58 | NM | |||||||
| Average number of common shares outstanding (in thousands): | ||||||||||||||
| Basic | 180,653 | 188,488 | (7,835) | (4) | % | |||||||||
| Diluted | 180,653 | 188,488 | (7,835) | (4) | % |
(1) Exclusive of Depreciation and amortization.
(2) Exclusive of Lower of cost or market inventory valuation adjustments.
29
Table of Contents
Balance Sheet Data
| March 31, 2026 | December 31, 2025 | ||||||
|---|---|---|---|---|---|---|---|
| (In millions) | |||||||
| Cash and cash equivalents | $ | 1,148 | $ | 978 | |||
| Working capital | $ | 2,849 | $ | 2,327 | |||
| Total assets | $ | 18,172 | $ | 16,510 | |||
| Total debt | $ | 2,771 | $ | 2,769 | |||
| Total equity | $ | 9,729 | $ | 9,249 |
Other Financial Data
| Three Months Ended March 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | ||||||
| (In millions) | |||||||
| Net cash provided by (used for) operating activities | $ | 457 | $ | (89) | |||
| Net cash used for investing activities | $ | (161) | $ | (85) | |||
| Net cash used for financing activities | $ | (125) | $ | (80) | |||
| Capital expenditures | $ | 102 | $ | 86 | |||
| EBITDA (1) | $ | 1,097 | $ | 262 |
(1)Earnings before interest, taxes, depreciation and amortization, which we refer to as “EBITDA,” is calculated as Net income (loss) 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 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.
30
Table of Contents
Refining Segment Operating Data
The disaggregation of our
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Item 7 contains “forward-looking” statements. See “Forward-Looking Statements” at the beginning of this Annual Report on Form 10-K. 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 description of each of the non-GAAP measures used in this MD&A, please refer to the discussion under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” in Item 7 of Part II of this Annual Report on Form 10-K. This item should be read in conjunction with our Consolidated Financial Statements and the notes thereto included in this Annual Report.
The comparison between the years ended December 31, 2024 and 2023 have been omitted from this Annual Report on Form 10-K for the year ended December 31, 2025, as such information can be found in Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year ended December 31, 2024, which was filed on February 20, 2025.
59
Table of Contents
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 350 additional locations throughout the country. We produce renewable diesel at two of our facilities in Wyoming and one 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 year ended December 31, 2025, Net income attributable to HF Sinclair stockholders was $579 million compared to $177 million for the year ended December 31, 2024. Adjusted refinery gross margin per produced barrel sold in our Refining segment for 2025 increased 47% over the year ended December 31, 2024.
In the Refining segment, we saw improved refining margins in the Mid-Continent and West regions in 2025. Small refinery RINs waivers granted by the EPA increased adjusted refinery gross margins by $485 million. Additionally, our results were impacted by planned turnarounds at our Parco, Puget Sound and Tulsa refineries that were completed during 2025. For the first quarter of 2026, we expect to run between 585,000-615,000 barrels per day of crude oil, which reflects the planned turnarounds at our Puget Sound and Woods Cross refineries.
In the Renewables segment, we saw lower volumes and margins. Margins were negatively impacted by the lower value of benefit from the recognition of the Producer’s Tax Credit (“PTC”) in 2025 compared to the Blender’s Tax Credit in 2024. Margins were also impacted by volatility in feedstock costs, RINs and LCFS prices. For the first quarter of 2026, we expect continued volatility in RINs and LCFS prices and to capture incrementally more value from the PTC.
In the Marketing segment, we saw strong value in the Sinclair branded sites during 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. In February 2026, we announced the formation of Green Trail Fuels, LLC, a new joint venture in which we will hold a 50% non-operating economic interest. The joint venture will include retail sites across Colorado and New Mexico and will be supplied fuel by our refineries, strengthening our branded marketing footprint in the Rocky Mountain and Southwest regions.
In the Lubricants & Specialties segment, we continued to improve our sales mix optimization and base oil integration across our portfolio during 2025. Our results were impacted by the planned turnaround at our Mississauga facility and headwinds related to base oil margins. In the first quarter of 2026, we completed our acquisition of Industrial Oils Unlimited, LLC for $38 million, which will enable us to continue improving our sales mix optimization and base oil integration efforts across our portfolio.
In the Midstream segment, our results benefited from higher third-party pipeline revenues and lower operating expenses in 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.
On May 7, 2024, our Board of Directors authorized a $1.0 billion share repurchase program (the “2024 Share Repurchase Program”). The timing and amount of share repurchases under the 2024 Share Repurchase Program, including those from REH Advisors Inc. (“REH”), will depend on market conditions and corporate, tax, regulatory and other relevant conditions. We repurchased 6,908,293 shares for $340 million for the year ended December 31, 2025, under open market and privately negotiated purchases.
On February 18, 2026, our Board of Directors announced that it declared a regular quarterly dividend in the amount of $0.50 per share. The dividend is payable on March 12, 2026 to holders of record of common stock on March 2, 2026.
60
Table of Contents
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 PTC 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. The enactment of OBBBA did not materially impact our results of operations but did reduce cash taxes paid.
Renewable Fuel Standard Regulations
Pursuant to the 2007 Energy Independence and Security Act, the 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 annually increase amounts of “renewable fuels” relative 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 $475 million for the year ended December 31, 2025. Small refinery RINs waivers granted by the EPA increased pre-tax earnings by $485 million, of which $203 million was recognized in Cost of materials and other and $282 million was recognized in Sales and other revenues. At December 31, 2025, our open RINs credit obligations were $43 million.
HF Sinclair Management and Audit Committee Process
As previously disclosed, the Audit Committee of our Board of Directors engaged in an assessment of certain matters relating to the Company’s disclosure processes in relation to the reporting of the Company’s financial results for the fourth quarter of 2025 and full-year 2025. That assessment began in January 2026 after Mr. Atanas Atanasov, the Company’s Executive Vice President and Chief Financial Officer, raised concerns that certain actions taken by Mr. Tim Go, Chief Executive Officer and President, created an unfavorable “tone at the top” in relation to the 2025 disclosure processes. The Company’s management and the Audit Committee, with the support of external legal counsel, reviewed the concerns and other relevant information. In the course of these reviews, the Board of Directors developed separate concerns about the approach taken by Mr. Go in some communications made to management during the 2025 disclosure processes. Also, as previously discussed, on February 17, 2026, the Board of Directors received a request from Mr. Go to take a voluntary leave of absence from his duties as an officer and director of the Company. The Board of Directors accepted Mr. Go’s request, and his leave commenced on such date.
On February 17, 2026, the Board of Directors also appointed the current Chairperson of the Board of Directors, Mr. Franklin Myers, as Chief Executive Officer and President of the Company on a temporary basis.
Also, during the latter stages of this review, a separate concern developed relating to certain actions taken by Mr. Atanasov bearing upon the review process conducted by the Company’s management and the Audit Committee and the viability of his future working relationships with other members of the Company’s management team. After discussion of these concerns, on February 24, 2026, the Board of Directors received a request from Mr. Atanasov to take a voluntary leave of absence from his duties. The Board of Directors accepted Mr. Atanasov’s request, and his leave commenced on such date. Also on February 24, 2026, the Board of Directors appointed Mr. Vivek Garg, the Company’s Vice President, Chief Accounting Officer and Controller, as acting Chief Financial Officer of the Company, effective as of such date. See Item 9B “Other Information.”
The Company currently expects to negotiate a mutually agreeable separation arrangement with each of Mr. Go and Mr. Atanasov.
The Audit Committee has completed its review and has concluded that the certain actions referenced above did not create an unfavorable “tone at the top” in relation to the 2025 disclosure processes and that the Company’s disclosure controls and procedures are effective. See Item 9A “Controls and Procedures.”
A more detailed discussion of our financial and operating results for the years ended December 31, 2025 and 2024 is presented in the following sections.
61
Table of Contents
RESULTS OF OPERATIONS
Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In millions, except share and per share data) | |||||||||||
| Sales and other revenues | $ | 26,869 | $ | 28,580 | $ | 31,964 | |||||
| Operating costs and expenses: | |||||||||||
| Cost of sales: (1) | |||||||||||
| Cost of materials and other (2) | 21,760 | 24,582 | 25,784 | ||||||||
| Lower of cost or market inventory valuation adjustments | 417 | (43) | 271 | ||||||||
| Operating expenses | 2,391 | 2,484 | 2,438 | ||||||||
| 24,568 | 27,023 | 28,493 | |||||||||
| Selling, general and administrative expenses (1) | 456 | 447 | 497 | ||||||||
| Depreciation and amortization | 909 | 832 | 771 | ||||||||
| Other operating expenses, net | 9 | 17 | — | ||||||||
| Total operating costs and expenses | 25,942 | 28,319 | 29,761 | ||||||||
| Income from operations | 927 | 261 | 2,203 | ||||||||
| Other income (expense): | |||||||||||
| Earnings of equity method investments | 33 | 32 | 17 | ||||||||
| Interest income | 42 | 75 | 94 | ||||||||
| Interest expense | (217) | (165) | (191) | ||||||||
| Other income (expense), net | (53) | 15 | 30 | ||||||||
| (195) | (43) | (50) | |||||||||
| Income before income taxes | 732 | 218 | 2,153 | ||||||||
| Income tax expense (benefit): | |||||||||||
| Current | 139 | 83 | 249 | ||||||||
| Deferred | 7 | (49) | 193 | ||||||||
| 146 | 34 | 442 | |||||||||
| Net income | 586 | 184 | 1,711 | ||||||||
| Less: net income attributable to noncontrolling interest | 7 | 7 | 121 | ||||||||
| Net income attributable to HF Sinclair stockholders | $ | 579 | $ | 177 | $ | 1,590 | |||||
| Earnings per share attributable to HF Sinclair stockholders: | |||||||||||
| Basic | $ | 3.08 | $ | 0.91 | $ | 8.29 | |||||
| Diluted | $ | 3.08 | $ | 0.91 | $ | 8.29 | |||||
| Average number of common shares outstanding (in thousands): | |||||||||||
| Basic | 186,465 | 192,073 | 190,035 | ||||||||
| Diluted | 186,465 | 192,073 | 190,035 |
(1)Exclusive of Depreciation and amortization.
(2)Exclusive of Lower of cost or market inventory valuation adjustments.
62
Table of Contents
Other Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In millions) | |||||||||||
| Net cash provided by operating activities | $ | 1,315 | $ | 1,110 | $ | 2,297 | |||||
| Net cash used for investing activities | $ | (516) | $ | (468) | $ | (371) | |||||
| Net cash used for financing activities | $ | (631) | $ | (1,182) | $ | (2,244) | |||||
| Capital expenditures | $ | 449 | $ | 470 | $ | 385 | |||||
| EBITDA (1) | $ | 1,809 | $ | 1,133 | $ | 2,900 |
(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 (benefit), (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 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” in Item 7 of Part II of this Annual Report on Form 10-K.
Supplemental Segment Operating Data
Our operations are organized into five reportable segments, Refining, Renewables, Marketing, Lubricants & Specialties and Midstream. See Note 19 “Segment Information” in the Notes to Consolidated Financial Statements for additional information on our reportable segments.
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 relate 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” in Item 7 of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| Mid-Continent Region | |||||||||||
| Crude charge (BPD) (1) | 267,030 | 251,650 | 237,510 | ||||||||
| Refinery throughput (BPD) (2) | 284,620 | 267,200 | 256,810 | ||||||||
| Sales of produced refined products (BPD) (3) | 270,920 | 267,130 | 248,330 | ||||||||
| Refinery utilization (4) | 102.7 | % | 96.8 | % | 91.4 | % | |||||
| Average per produced barrel sold: (5) | |||||||||||
| Gross margin (6) | $ | 3.45 | $ | (0.27) | $ | 6.65 | |||||
| Operating expenses (7) | 6.48 | 6.65 | 6.92 | ||||||||
| Adjusted refinery gross margin (8) | $ | 14.38 | $ | 8.21 | $ | 17.31 | |||||
| Less: adjusted refinery operating expenses (9) | 6.48 | 6.65 | 6.92 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 7.90 | $ | 1.56 | $ | 10.39 | |||||
| Operating expenses per throughput barrel (10) | $ | 6.16 | $ | 6.65 | $ | 6.69 | |||||
| Adjusted refinery operating expenses per throughput barrel (9) (11) | $ | 6.16 | $ | 6.65 | $ | 6.69 |
63
Table of Contents
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||
| Mid-Continent Region | |||||||||
| Feedstocks: | |||||||||
| Sweet crude oil | 51 | % | 54 | % | 56 | % | |||
| Sour crude oil | 26 | % | 23 | % | 20 | % | |||
| Heavy sour crude oil | 17 | % | 17 | % | 16 | % | |||
| Other feedstocks and blends | 6 | % | 6 | % | 8 | % | |||
| Total | 100 | % | 100 | % | 100 | % | |||
| Sales of produced refined products: | |||||||||
| Gasolines | 52 | % | 52 | % | 51 | % | |||
| Diesel fuels | 31 | % | 31 | % | 30 | % | |||
| Jet fuels | 7 | % | 6 | % | 6 | % | |||
| Fuel oil | 1 | % | 1 | % | 1 | % | |||
| Asphalt | 3 | % | 4 | % | 4 | % | |||
| Base oils | 4 | % | 4 | % | 4 | % | |||
| LPG and other | 2 | % | 2 | % | 4 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| West Region | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Crude charge (BPD) (1) | 337,320 | 350,430 | 330,030 | ||||||||
| Refinery throughput (BPD) (2) | 367,460 | 376,050 | 360,200 | ||||||||
| Sales of produced refined products (BPD) (3) | 367,160 | 370,040 | 353,950 | ||||||||
| Refinery utilization (4) | 80.7 | % | 83.8 | % | 79.0 | % | |||||
| Average per produced barrel sold: (5) | |||||||||||
| Gross margin (6) | $ | 3.35 | $ | 0.61 | $ | 11.34 | |||||
| Operating expenses (7) | 8.84 | 9.32 | 9.69 | ||||||||
| Adjusted refinery gross margin (8) | $ | 16.10 | $ | 12.04 | $ | 23.69 | |||||
| Less: adjusted refinery operating expenses (9) | 8.84 | 9.06 | 9.69 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 7.26 | $ | 2.98 | $ | 14.00 | |||||
| Operating expenses per throughput barrel (10) | $ | 8.83 | $ | 9.17 | $ | 9.53 | |||||
| Adjusted refinery operating expenses per throughput barrel (9) (11) | $ | 8.83 | $ | 8.92 | $ | 9.53 | |||||
| Feedstocks: | |||||||||||
| Sweet crude oil | 32 | % | 34 | % | 30 | % | |||||
| Sour crude oil | 44 | % | 43 | % | 45 | % | |||||
| Heavy sour crude oil | 11 | % | 10 | % | 11 | % | |||||
| Wax crude oil | 5 | % | 6 | % | 6 | % | |||||
| Other feedstocks and blends | 8 | % | 7 | % | 8 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | |||||
| Sales of produced refined products: | |||||||||||
| Gasolines | 54 | % | 52 | % | 54 | % | |||||
| Diesel fuels | 32 | % | 32 | % | 31 | % | |||||
| Jet fuels | 5 | % | 6 | % | 6 | % | |||||
| Fuel oil | 2 | % | 2 | % | 2 | % | |||||
| Asphalt | 2 | % | 2 | % | 2 | % | |||||
| LPG and other | 5 | % | 6 | % | 5 | % | |||||
| Total | 100 | % | 100 | % | 100 | % |
64
Table of Contents
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| Consolidated | |||||||||||
| Crude charge (BPD) (1) | 604,350 | 602,080 | 567,540 | ||||||||
| Refinery throughput (BPD) (2) | 652,080 | 643,250 | 617,010 | ||||||||
| Sales of produced refined products (BPD) (3) | 638,080 | 637,170 | 602,280 | ||||||||
| Refinery utilization (4) | 89.1 | % | 88.8 | % | 83.7 | % | |||||
| Average per produced barrel sold: (5) | |||||||||||
| Gross margin (6) | $ | 3.39 | $ | 0.24 | $ | 9.41 | |||||
| Operating expenses (7) | 7.84 | 8.20 | 8.55 | ||||||||
| Adjusted refinery gross margin (8) | $ | 15.37 | $ | 10.43 | $ | 21.06 | |||||
| Less: adjusted refinery operating expenses (9) | 7.84 | 8.05 | 8.55 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 7.53 | $ | 2.38 | $ | 12.51 | |||||
| Operating expenses per throughput barrel (10) | $ | 7.67 | $ | 8.12 | $ | 8.35 | |||||
| Adjusted refinery operating expenses per throughput barrel (9) (11) | $ | 7.67 | $ | 7.98 | $ | 8.35 | |||||
| Feedstocks: | |||||||||||
| Sweet crude oil | 40 | % | 42 | % | 42 | % | |||||
| Sour crude oil | 36 | % | 35 | % | 34 | % | |||||
| Heavy sour crude oil | 14 | % | 13 | % | 13 | % | |||||
| Wax crude oil | 3 | % | 4 | % | 3 | % | |||||
| Other feedstocks and blends | 7 | % | 6 | % | 8 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | |||||
| Sales of produced refined products: | |||||||||||
| Gasolines | 53 | % | 53 | % | 53 | % | |||||
| Diesel fuels | 31 | % | 31 | % | 30 | % | |||||
| Jet fuels | 6 | % | 6 | % | 6 | % | |||||
| Fuel oil | 2 | % | 1 | % | 1 | % | |||||
| Asphalt | 2 | % | 3 | % | 3 | % | |||||
| Base oils | 2 | % | 2 | % | 2 | % | |||||
| LPG and other | 4 | % | 4 | % | 5 | % | |||||
| Total | 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” in Item 7 of Part II of this Annual Report on Form 10-K.
(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)Represents total Refining segment Operating expenses, exclusive of Depreciation and amortization, divided by sales volumes of produced refined products.
(8)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” in Item 7 of Part II of this Annual Report on Form 10-K.
(9)Adjusted refinery operating expenses is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” in Item 7 of Part II of this Annual Report on Form 10-K.
(10)Represents total Refining segment Operating expenses, exclusive of Depreciation and amortization, divided by refinery throughput.
(11)Represents total Refining segment adjusted refinery operating expenses, exclusive of Depreciation and amortization, divided by refinery throughput.
65
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” in Item 7 of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| Renewables | |||||||||||
| Sales of produced renewables products (in thousand gallons) | 213,713 | 255,639 | 215,510 | ||||||||
| Average per produced gallon sold: (1) | |||||||||||
| Gross margin (2) | $ | (0.60) | $ | (0.33) | $ | (0.59) | |||||
| Adjusted renewables gross margin (3) | $ | 0.26 | $ | 0.33 | $ | 0.50 | |||||
| Less: operating expenses (4) | 0.42 | 0.39 | 0.51 | ||||||||
| Adjusted renewables gross margin, less operating expenses | $ | (0.16) | $ | (0.06) | $ | (0.01) |
(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” in Item 7 of Part II of this Annual Report on Form 10-K.
(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” in Item 7 of Part II of this Annual Report on Form 10-K.
(4)Represents total Renewables segment Operating expenses, exclusive of Depreciation and amortization, divided by sales volumes of produced renewables products.
66
Table of Contents
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” in Item 7 of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| Marketing | |||||||||||
| Number of branded sites at period end (1) | 1,744 | 1,627 | 1,540 | ||||||||
| Sales of refined products (in thousand gallons) | 1,328,006 | 1,376,291 | 1,441,607 | ||||||||
| Average per gallon sold: (2) | |||||||||||
| Gross margin (3) | $ | 0.08 | $ | 0.06 | $ | 0.05 | |||||
| Adjusted marketing gross margin (4) | $ | 0.11 | $ | 0.08 | $ | 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” in Item 7 of Part II of this Annual Report on Form 10-K.
(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” in Item 7 of Part II of this Annual Report on Form 10-K.
Lubricants & Specialties Segment Operating Data
The following table sets forth information about our lubricants and specialties operations.
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||
| Lubricants & Specialties | |||||||||
| Sales of produced refined products (BPD) | 30,733 | 32,100 | 30,210 | ||||||
| Sales of produced refined products: | |||||||||
| Finished products | 50 | % | 48 | % | 50 | % | |||
| Base oils | 26 | % | 26 | % | 27 | % | |||
| Other | 24 | % | 26 | % | 23 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
67
Table of Contents
Midstream Segment Operating Data
The following table sets forth information about our midstream operations.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||
| Midstream | ||||||||
| Volumes (BPD) | ||||||||
| Pipelines: | ||||||||
| Affiliates—refined product pipelines | 151,879 | 166,722 | 152,462 | |||||
| Affiliates—intermediate pipelines | 139,563 | 146,643 | 110,720 | |||||
| Affiliates—crude pipelines | 437,281 | 453,606 | 437,586 | |||||
| 728,723 | 766,971 | 700,768 | ||||||
| Third parties—refined product pipelines | 38,995 | 39,721 | 38,834 | |||||
| Third parties—crude pipelines | 188,347 | 204,202 | 197,659 | |||||
| 956,065 | 1,010,894 | 937,261 | ||||||
| Terminals and loading racks: | ||||||||
| Affiliates | 1,014,900 | 988,566 | 930,264 | |||||
| Third parties | 37,524 | 37,728 | 42,567 | |||||
| 1,052,424 | 1,026,294 | 972,831 | ||||||
| Total for pipelines and terminal assets (BPD) | 2,008,489 | 2,037,188 | 1,910,092 |
Results of Operations - Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Summary
Net income attributable to HF Sinclair stockholders for the year ended December 31, 2025 was $579 million ($3.08 per basic and diluted share), a $402 million increase compared to net income of $177 million ($0.91 per basic and diluted share) for the year ended December 31, 2024. The increase in Net income attributable to HF Sinclair stockholders was principally driven by higher adjusted refinery gross margins. Adjusted refinery gross margin for the year ended December 31, 2025 increased to $15.37 per produced barrel sold from $10.43 for the year ended December 31, 2024, primarily due to lower crude oil and feedstock prices and the grant of small refinery RINs waivers, partially offset by lower average sales prices per barrel. Small refinery RINs waivers increased adjusted refinery gross margins by $485 million, of which $203 million was recognized in Cost of materials and other and $282 million was recognized in Sales and other revenues. Lower of cost or market inventory valuation adjustments decreased pre-tax earnings by $417 million for the year ended December 31, 2025 and increased pre-tax earnings by $43 million for the year ended December 31, 2024.
Sales and Other Revenues
Sales and other revenues decreased 6% from $28,580 million for the year ended December 31, 2024 to $26,869 million for the year ended December 31, 2025, principally due to decreased refined product sales prices. Sales and other revenues included $551 million, $3,142 million, $2,519 million and $121 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties and Midstream segments, respectively, for the year ended December 31, 2025. Sales and other revenues included $644 million, $3,428 million, $2,700 million and $107 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties and Midstream segments, respectively, for the year ended December 31, 2024.
Cost of Materials and Other
Cost of materials and other, exclusive of Lower of cost or market inventory valuation adjustments, decreased 11% from $24,582 million for the year ended December 31, 2024 to $21,760 million for the year ended December 31, 2025, principally due to lower crude oil and feedstock prices. Within our Lubricants & Specialties segment, FIFO impact was a charge of $8 million and $45 million for the years ended December 31, 2025 and 2024, respectively.
During the year ended December 31, 2025, we recognized a lower of cost or market inventory valuation adjustment charge of $417 million compared to a benefit of $43 million for the year ended December 31, 2024.
68
Table of Contents
Adjusted Refinery Gross Margins
Adjusted refinery gross margin per barrel sold increased 47% from $10.43 for the year ended December 31, 2024 to $15.37 for the year ended December 31, 2025. The increase was primarily due to lower crude oil and feedstock prices and the grant of small refinery RINs waivers, partially offset by lower average sales prices per barrel. Adjusted refinery gross margin per barrel excludes the non-cash effects of Lower of cost or market inventory valuation adjustments and Depreciation and amortization. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” in Item 7 of Part II of this Annual Report on Form 10-K.
Operating Expenses
Operating expenses decreased 4% from $2,484 million for the year ended December 31, 2024 to $2,391 million for the year ended December 31, 2025, primarily due to lower maintenance, regulatory and other miscellaneous costs, partially offset by higher natural gas costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased 2% from $447 million for the year ended December 31, 2024 to $456 million for the year ended December 31, 2025, primarily due to higher compensation and benefit costs and foreign currency transaction losses, partially offset by lower professional service costs.
Depreciation and Amortization Expenses
Depreciation and amortization increased 9% from $832 million for the year ended December 31, 2024 to $909 million for the year ended December 31, 2025. This increase was principally due to additional capitalized refinery turnaround costs and capitalized improvement projects as compared to the prior period.
Other Operating Expenses, Net
During the year ended December 31, 2025, we incurred decommissioning and closure costs of $8 million, other miscellaneous costs of $9 million and asset impairments of $3 million. These costs were partially offset by a gain of $11 million from a legal settlement related to winter storm Uri, which occurred in the first quarter of 2021. During the year ended December 31, 2024, we incurred asset impairment charges totaling $17 million, primarily related to certain logistics assets in our Midstream segment and other assets in our Refining segment.
Earnings of Equity Method Investments
For the year ended December 31, 2025, we recorded net earnings of $33 million compared to net earnings of $32 million for the year ended December 31, 2024. This increase is primarily due to improved performance in our Pioneer Pipeline and Osage Pipeline investments, partially offset by the assignment of our ownership interest in certain of our joint venture investments.
Interest Income
Interest income was $42 million for the year ended December 31, 2025 compared to $75 million for the year ended December 31, 2024. The decrease in interest income was primarily due to the decrease in average cash balance.
Interest Expense
Interest expense was $217 million for the year ended December 31, 2025 compared to $165 million for the year ended December 31, 2024. This increase was primarily due to unrealized losses on precious metals financing arrangements during the period.
Other Income (Expense), Net
Other income (expense), net was $(53) million for the year ended December 31, 2025 compared to $15 million for the year ended December 31, 2024. During the year ended December 31, 2025, we assigned certain of our equity ownership interests to other parties, resulting in a loss on sale of equity method investments of $47 million. Additionally, during the year ended December 31, 2025, we recognized a $24 million loss on early extinguishment of debt, inclusive of unamortized discount and debt issuance costs, as a result of the tender and redemption of certain debt, and the termination of certain credit agreements (see Note 13 “Debt” in the Notes to the Consolidated Financial Statements for additional information).
69
Table of Contents
Income Taxes
For the year ended December 31, 2025, we recorded income tax expense of $146 million compared to $34 million for the year ended December 31, 2024. This increase was principally due to higher pre-tax earnings during the year ended December 31, 2025 compared to the year ended December 31, 2024. Our effective tax rates were 19.9% and 15.6% for the years ended December 31, 2025 and 2024, respectively. The difference between the U.S federal statutory rate and the effective tax rate for the year ended December 31, 2025 was primarily due to the relationship between pre-tax earnings and the benefits of nontaxable renewable fuel incentives and foreign tax effects, partially offset by state taxes and other nondeductible items. The difference between the U.S. federal statutory rate and the effective tax rate for the year ended December 31, 2024 was primarily due to the relationship between pre-tax earnings and benefits attributable to nontaxable renewable fuel incentives offset by an increase in state income taxes and unrecognized tax benefits.
LIQUIDITY AND CAPITAL RESOURCES
We have a disciplined capital allocation strategy of maintaining financial flexibility to execute our capital priorities and generate long-term value for our stockholders. Consistent with that strategy, we aim to self-fund development projects and make strategic investments focused on profitable growth, while reducing our debt and returning cash to stockholders through dividends and share repurchases.
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 Holly Energy Partners, L.P. (the “Terminated HEP Credit Agreement”). Contemporaneously, we entered into a new $2.0 billion senior unsecured revolving credit facility maturing in April 2030 (the “HF Sinclair Credit Agreement”), which 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 greater 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.
As of December 31, 2025, we were in compliance with all covenants and had no outstanding borrowings or letters of credit under the HF Sinclair Credit Agreement.
Senior Notes Offering, Tender Offers and Redemptions
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 “January HFS Notes”) for net proceeds of approximately $1.38 billion, after deducting the underwriters’ discount and commissions and offering expenses. The January HFS Notes are unsecured and unsubordinated obligations of ours and rank equally with all our other existing and future unsecured and unsubordinated indebtedness.
70
Table of Contents
We used a portion of the funds from the January HFS Notes to complete the early settlement of cash tender offers and redemptions for $996 million in aggregate principal amount as follows:
| Maturity Date | Aggregate Principal Amount Accepted | Purchase Price Including Premium | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (In millions) | |||||||||
| HF Sinclair Senior Notes: | |||||||||
| 5.875% Senior Notes | April 2026 | $ | 643 | $ | 650 | ||||
| 6.375% Senior Notes | April 2027 | 150 | 153 | ||||||
| 793 | 803 | ||||||||
| HollyFrontier Senior Notes: | |||||||||
| 5.875% Senior Notes | April 2026 | 203 | 205 | ||||||
| Total | $ | 996 | $ | 1,008 |
Additionally, we used a portion of the net proceeds from the January HFS Notes offering to repay the $350 million under the Terminated HEP Credit Agreement due 2025.
On August 18, 2025, HF Sinclair issued an aggregate principal amount of $500 million of 5.500% Senior Notes due 2032 (the “HF Sinclair 5.500% Senior Notes”) for net proceeds of approximately $491 million, after deducting the underwriters’ discount and commissions and offering expenses. The HF Sinclair 5.500% Senior Notes are unsecured and unsubordinated obligations of ours and rank equally with all our other existing and future unsecured and unsubordinated indebtedness.
We used a portion of the funds from the HF Sinclair 5.500% Senior Notes to complete the early settlement of cash tender offers and redemptions for $404 million in aggregate principal amount as follows:
| Maturity Date | Aggregate Principal Amount Accepted | Purchase Price Including Premium | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (In millions) | |||||||||
| HF Sinclair Senior Notes: | |||||||||
| 5.875% Senior Notes | April 2026 | $ | 154 | $ | 155 | ||||
| 6.375% Senior Notes | April 2027 | 250 | 253 | ||||||
| Total | $ | 404 | $ | 408 |
We recognized an early extinguishment loss of $23 million, inclusive of unamortized discount and debt issuance costs, as a result of the tender offers and redemptions for the year ended December 31, 2025.
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. During the year ended December 31, 2025, we received proceeds of $30 million and made principal payments of $6 million related to such arrangements. 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 arrangements, we must either extend the maturity or satisfy the obligation at fair market value, which is considered an embedded derivative.
Certain inventory buy/sell arrangements in which we have a repurchase obligation are recognized as financing arrangements. During the year ended December 31, 2025, we received cash proceeds and made principal payments of $103 million related to these financing arrangements.
We may, from time to time, issue letters of credit pursuant to uncommitted letters of credit facilities, which are unrelated to the HF Sinclair Credit Agreement. At December 31, 2025, we had letters of credit totaling a nominal amount under such credit facilities.
See Note 13 “Debt” in the Notes to Consolidated Financial Statements for additional information on our debt instruments.
71
Table of Contents
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 current liquidity needs. 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, from time to time we may 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 depends 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, expansion of our Midstream footprint and selective acquisition of complementary assets for our operations intended to capture synergies and 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 2024 Share Repurchase Program.
Our liquidity was approximately $3.0 billion at December 31, 2025, consisting of Cash and cash equivalents of $978 million 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 liquid, 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.
In May 2024, our Board of Directors approved the 2024 Share Repurchase Program, which replaced all existing share repurchase programs. The 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 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 2024 Share Repurchase Program may be discontinued at any time by our Board of Directors.
During the year ended December 31, 2025, we made open market and privately negotiated purchases of 6,908,293 shares for $340 million under our 2024 Share Repurchase Program, of which 3,345,857 shares were repurchased for $174 million pursuant to privately negotiated repurchases from REH. As of December 31, 2025, we had remaining authorization to repurchase up to $459 million under the 2024 Share Repurchase Program.
Cash Flows – Operating Activities
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Net cash flows provided by operating activities were $1,315 million for the year ended December 31, 2025 compared to $1,110 million for the year ended December 31, 2024, an increase of $205 million primarily driven by higher income from operations, excluding non-cash impacts reflected in the reconciliation to net cash provided by operating activities, partially offset by changes in working capital and an increase in turnaround expenditures. Changes in working capital decreased operating cash flows by $303 million and increased operating cash flows by $554 million for the years ended December 31, 2025 and 2024, respectively. Additionally, for the year ended December 31, 2025, turnaround expenditures were $437 million compared to $413 million for the year ended December 31, 2024.
Cash Flows – Investing Activities and Planned Capital Expenditures
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
For the year ended December 31, 2025, our Net cash flows used for investing activities were $516 million, primarily comprising cash expenditures for Properties, plants and equipment and precious metals of $449 million and $72 million, respectively.
For the year ended December 31, 2024, our Net cash flows used for investing activities were $468 million, primarily comprising cash expenditures for Properties, plants and equipment of $470 million.
72
Table of Contents
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 which 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 replacement of, or rebuilding, refinery units and components that extend their useful lives. 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 fuels standards, we seek to execute projects that facilitate compliance and also improve the operating costs and/or yields of associated refining processes.
Expected capital and turnaround cash spending for 2026 is as follows:
| Expected Cash Spending | |||
|---|---|---|---|
| (In millions) | |||
| Capital Expenditures: | |||
| Refining | $ | 225 | |
| Renewables | 6 | ||
| Marketing | 30 | ||
| Lubricants & Specialties | 25 | ||
| Midstream | 30 | ||
| Corporate | 9 | ||
| Turnarounds and catalyst | 325 | ||
| Total sustaining | $ | 650 | |
| Growth capital | 125 | ||
| Total | $ | 775 |
Cash Flows – Financing Activities
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
For the year ended December 31, 2025, our Net cash flows used for financing activities were $631 million. During the year ended December 31, 2025, we paid $376 million in Dividends, repurchased $354 million of our Common Stock, repaid $350 million under the Terminated HEP Credit Agreement and had net proceeds from the issuance, tender and redemption of certain senior notes of $449 million.
For the year ended December 31, 2024, our Net cash flows used for financing activities were $1,182 million. During the year ended December 31, 2024, we repurchased $672 million of our Common Stock, paid $386 million in Dividends and had net repayments of $106 million under the Terminated HEP Credit Agreement.
73
Table of Contents
Contractual Obligations and Commitments
The following table presents our long-term contractual obligations as of December 31, 2025 that are expected to be paid within the next year and thereafter:
| Total | Current | Noncurrent | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | |||||||||||
| Long-term debt - principal (1) | $ | 2,800 | $ | — | $ | 2,800 | |||||
| Long-term debt - interest (1) | 930 | 155 | 775 | ||||||||
| Financing arrangements (2) | 94 | 94 | — | ||||||||
| Supply agreements (3) | 514 | 370 | 144 | ||||||||
| Transportation and storage agreements (4) | 1,691 | 212 | 1,479 | ||||||||
| Operating and finance leases (5) | 609 | 118 | 491 | ||||||||
| Other long-term obligations | 174 | 114 | 60 | ||||||||
| Total | $ | 6,812 | $ | 1,063 | $ | 5,749 |
(1)See Note 13 “Debt” in the Notes to Consolidated Financial Statements for a description of our outstanding debt.
(2)We have financing arrangements related to the sale and subsequent leaseback of certain of our precious metals.
(3)We have long-term supply agreements to secure certain quantities of crude oil, feedstock and other resources used in the production process at market prices. We have estimated future payments under these fixed-quantity agreements expiring between 2026 and 2031 using current market rates.
(4)Consists of contractual obligations under agreements with third parties for the transportation of crude oil, natural gas and feedstocks to our refineries and for terminal and storage services under contracts expiring between 2026 and 2038.
(5)Operating and finance lease obligations include options to extend terms that are reasonably certain of being exercised.
CRITICAL ACCOUNTING POLICIES AND 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 financial statements. Actual results may differ from these estimates under different assumptions or conditions. We consider the following policies to be the most critical to understanding the judgments that are involved and the uncertainties that could impact our results of operations, financial condition and cash flows. For additional information, see Note 1 “Description of Business and Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements. Certain critical accounting policies that materially affect the amounts recorded in our consolidated financial statements include assessing the possible impairment of certain assets and goodwill and assessing contingent liabilities for probable losses.
Goodwill and Long-lived Assets
As of December 31, 2025, our Goodwill balance was $2,978 million, with goodwill assigned to reporting units in our Refining, Renewables, Marketing, Lubricants & Specialties and Midstream segments. Goodwill represents the excess of the purchase price of an acquired business over the fair value of the assets acquired and liabilities assumed. Goodwill is not subject to amortization and is tested annually or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Our goodwill impairment testing entails either a quantitative assessment or an optional qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. With our qualitative assessment, if we determine based on the qualitative factors that it is more likely than not that a reporting unit’s carrying value is greater than its fair value, a quantitative test is performed in which we estimate the fair value of the related reporting unit. If the carrying amount of a reporting unit exceeds its fair value, the goodwill of that reporting unit is impaired, and we measure goodwill impairment as the excess of the carrying amount of the reporting unit over the related fair value.
74
Table of Contents
During the year ended December 31, 2025, we elected to change our annual goodwill impairment testing date from July 1 to October 1 to better align the timing of our goodwill impairment assessment with our annual budgeting processes. The change in annual goodwill impairment testing date constitutes a voluntary change in accounting principle. This change does not delay, accelerate, or avoid an impairment charge and has been applied prospectively as retrospective application was impracticable due to the inability to objectively determine the assumptions and significant estimates used in prior periods without the benefit of hindsight. Prior to the goodwill impairment test performed as of October 1, 2025, the most recent annual goodwill impairment test was performed as of July 1, 2025. For the test performed on July 1, 2025, one reporting unit within each of the Refining, Renewables and Lubricants & Specialties segments was tested for impairment using a quantitative approach, and all other reporting units were assessed for impairment using a qualitative approach. For the test performed as of October 1, 2025, all reporting units were assessed for impairment using a qualitative approach. No impairment was identified in 2025.
In performing our quantitative goodwill impairment tests, the estimated fair values of our reporting units were derived using a combination of income and market approaches. The income approach reflects expected future cash flows based on estimated forecasted production levels, selling prices, gross margins, operating costs and capital expenditures. Our market approaches include both the guideline public company and guideline transaction methods. Both methods utilize pricing multiples derived from historical market transactions and other market data for like-kind assets. The fair values of the reporting units tested quantitatively on July 1, 2025 exceeded their respective carrying values by more than 10%. Increasing the discount rate by 1.0% or reducing the terminal cash flow growth rate by 1.0% would not have changed the results of our annual assessment.
In performing our quantitative impairment test of goodwill, we developed cash flow forecasts for each of our reporting units. Significant judgment is involved in performing these fair value estimates since the results are based on forecasted financial information. The cash flow forecasts include significant assumptions such as planned utilization, end-user demand, selling prices, gross margins, operating costs and capital expenditures. Other key assumptions applied to these forecasts to determine the fair value of a reporting unit are the discount rate and terminal cash flow growth rate. The discount rate is intended to reflect the weighted-average cost of capital for a market participant and the risks associated with the realization of the estimated future cash flows. Our fair value estimates are based on projected cash flows, which we believe to be reasonable.
In performing the qualitative goodwill impairment assessment as of October 1, 2025, management evaluated whether events or changes in circumstances occurring subsequent to the July 1, 2025 impairment tests indicated that it was more likely than not that the fair value of any reporting unit was less than its carrying amount. Factors considered included changes in forecasted operating results, commodity price assumptions, discount rates, market capitalization, overall macroeconomic conditions, regulatory developments and other entity-specific and reporting unit-specific events. Based on this evaluation, management concluded that no reporting unit met the criteria requiring a quantitative goodwill impairment test as of October 1, 2025.
We continually monitor and evaluate various factors for potential indicators of goodwill and asset impairments. A reasonable expectation exists that sustained deterioration in our operating results or overall economic conditions could lead to goodwill and/or asset impairments at some point in the future. Future impairment charges could be material to our results of operations and financial condition.
Contingencies
We are subject to proceedings, lawsuits and other claims related to environmental, labor, product and other matters. We are required to assess the likelihood of any adverse judgments or outcomes of these matters as well as potential ranges of probable losses. A determination of the amount of reserves required, if any, for these contingencies is made after careful analysis of each individual issue. The required reserves may change in the future due to new developments in each matter or changes in approach, such as a change in settlement strategy when dealing with these matters.
RISK MANAGEMENT
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.
75
Table of Contents
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 December 31, 2025, we have the following notional amounts related to all outstanding derivative instruments used to mitigate commodity price and foreign currency risk (all maturing in 2026):
| Contract Description | Total Outstanding Notional | Unit of Measure | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NYMEX futures (WTI) - short | 979,000 | Barrels | |||||||||||
| Commodity forward contracts - long | 1,371,000 | Barrels | |||||||||||
| Commodity forward contracts - short | 1,191,000 | Barrels | |||||||||||
| Foreign currency forward contracts | 522,000,000 | Canadian dollar | |||||||||||
| Forward platinum contracts(1) | 46,549 | 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 13 “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 at December 31, 2025 and 2024:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| Derivative Fair Value Gain (Loss) | 2025 | 2024 | |||||
| (In millions) | |||||||
| 10% increase in underlying commodity prices | $ | (6) | $ | (4) | |||
| 10% decrease in underlying commodity prices | $ | 6 | $ | 4 |
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.
For the fixed rate HF Sinclair, HollyFrontier and HEP Senior Notes (each as demarcated in Note 13 “Debt” in the Notes to Consolidated Financial Statements), changes in interest rates will generally affect the 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 December 31, 2025 is presented below:
| Outstanding Principal | Estimated Fair Value | Estimated Change inFair Value | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | |||||||||||
| HF Sinclair, HollyFrontier and HEP Senior Notes | $ | 2,800 | $ | 2,858 | $ | 74 |
For the variable rate under the HF Sinclair Credit Agreement, changes in interest rates would affect cash flows, but not the fair value. At December 31, 2025, there were no amounts outstanding under the HF Sinclair Credit Agreement. A hypothetical 10% change in interest rates 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.
Financial information is reviewed for the counterparties in order to 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 counterparties honoring their commitments.
76
Table of Contents
We have a risk management oversight committee consisting of members from our senior management. This committee oversees our risk enterprise program, monitors our risk environment and provides direction for activities to mitigate identified risks that may adversely affect the achievement of our goals.
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 the financial statements.
Earnings before interest, taxes, depreciation and amortization, referred 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.
Set forth below is our calculation of EBITDA:
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In millions) | |||||||||||
| Net income attributable to HF Sinclair stockholders | $ | 579 | $ | 177 | $ | 1,590 | |||||
| Add: interest expense | 217 | 165 | 191 | ||||||||
| Less: interest income | (42) | (75) | (94) | ||||||||
| Add: income tax expense | 146 | 34 | 442 | ||||||||
| Add: depreciation and amortization | 909 | 832 | 771 | ||||||||
| EBITDA | $ | 1,809 | $ | 1,133 | $ | 2,900 |
77
Table of Contents
Reconciliations of refinery operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in the 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 excludes 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
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In millions, except barrel and per barrel amounts) | |||||||||||
| Refining segment | |||||||||||
| Sales and other revenues | $ | 23,822 | $ | 25,340 | $ | 28,673 | |||||
| Cost of sales (1) | 22,484 | 24,787 | 26,142 | ||||||||
| Depreciation and amortization | 548 | 495 | 461 | ||||||||
| Gross margin | $ | 790 | $ | 58 | $ | 2,070 | |||||
| Add: lower of cost or market inventory valuation adjustments | 415 | (32) | 221 | ||||||||
| Add: operating expenses | 1,825 | 1,912 | 1,879 | ||||||||
| Add: depreciation and amortization | 548 | 495 | 461 | ||||||||
| Adjusted refinery gross margin | $ | 3,578 | $ | 2,433 | $ | 4,631 | |||||
| Operating expenses | $ | 1,825 | $ | 1,912 | $ | 1,879 | |||||
| Less: regulatory charge (2) | — | 35 | — | ||||||||
| Adjusted refinery operating expenses | $ | 1,825 | $ | 1,877 | $ | 1,879 | |||||
| Sales of produced refined products (BPD) (3) | 638,080 | 637,170 | 602,280 | ||||||||
| Average per produced barrel sold: | |||||||||||
| Gross margin | $ | 3.39 | $ | 0.24 | $ | 9.41 | |||||
| Add: lower of cost or market inventory valuation adjustments | 1.78 | (0.14) | 1.00 | ||||||||
| Add: operating expenses | 7.84 | 8.20 | 8.55 | ||||||||
| Add: depreciation and amortization | 2.36 | 2.13 | 2.10 | ||||||||
| Adjusted refinery gross margin | $ | 15.37 | $ | 10.43 | $ | 21.06 | |||||
| Operating expenses | 7.84 | 8.20 | 8.55 | ||||||||
| Less: regulatory charge (2) | — | 0.15 | — | ||||||||
| Adjusted refinery operating expenses | 7.84 | 8.05 | 8.55 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 7.53 | $ | 2.38 | $ | 12.51 |
(1)Exclusive of Depreciation and amortization.
(2)Regulatory charges represent a one-time penalty of $35 million related to the 2025 Consent Decree. Refer to Note 18 for further information.
(3)Represents barrels sold of refined products produced at our refineries (including Asphalt and intersegment sales) and excludes volumes of refined products purchased for resale or volumes of excess crude oil sold.
78
Table of Contents
Reconciliation of renewables operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in the 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 excludes 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
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In millions, except gallon and per gallon amounts) | |||||||||||
| Renewables segment | |||||||||||
| Sales and other revenues | $ | 991 | $ | 991 | $ | 1,189 | |||||
| Cost of sales (1) | 1,027 | 999 | 1,240 | ||||||||
| Depreciation and amortization | 93 | 78 | 77 | ||||||||
| Gross margin | $ | (129) | $ | (86) | $ | (128) | |||||
| Add: lower of cost or market inventory valuation adjustments | 2 | (11) | 50 | ||||||||
| Add: operating expenses | 90 | 100 | 109 | ||||||||
| Add: depreciation and amortization | 93 | 78 | 77 | ||||||||
| Adjusted renewables gross margin | $ | 56 | $ | 81 | $ | 108 | |||||
| Sales of produced renewables products (in thousand gallons) | 213,713 | 255,639 | 215,510 | ||||||||
| Average per produced gallon sold: | |||||||||||
| Gross margin | $ | (0.60) | $ | (0.33) | $ | (0.59) | |||||
| Add: lower of cost or market inventory valuation adjustments | 0.01 | (0.04) | 0.22 | ||||||||
| Add: operating expenses | 0.42 | 0.39 | 0.51 | ||||||||
| Add: depreciation and amortization | 0.43 | 0.31 | 0.36 | ||||||||
| Adjusted renewables gross margin | $ | 0.26 | $ | 0.33 | $ | 0.50 | |||||
| Less: operating expenses | 0.42 | 0.39 | 0.51 | ||||||||
| Adjusted renewables gross margin, less operating expenses | $ | (0.16) | $ | (0.06) | $ | (0.01) |
(1) Exclusive of Depreciation and amortization.
79
Table of Contents
Reconciliation of marketing operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in the 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
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (In millions, except gallon and per gallon amounts) | |||||||||||
| Marketing segment | |||||||||||
| Sales and other revenues | $ | 3,142 | $ | 3,428 | $ | 4,146 | |||||
| Cost of sales (1) | 3,000 | 3,319 | 4,051 | ||||||||
| Depreciation and amortization | 29 | 27 | 24 | ||||||||
| Gross margin | $ | 113 | $ | 82 | $ | 71 | |||||
| Add: depreciation and amortization | 29 | 27 | 24 | ||||||||
| Adjusted marketing gross margin | $ | 142 | $ | 109 | $ | 95 | |||||
| Sales of refined products (in thousand gallons) | 1,328,006 | 1,376,291 | 1,441,607 | ||||||||
| Average per gallon sold: | |||||||||||
| Gross margin | $ | 0.08 | $ | 0.06 | $ | 0.05 | |||||
| Add: depreciation and amortization | 0.03 | 0.02 | 0.02 | ||||||||
| Adjusted marketing gross margin | $ | 0.11 | $ | 0.08 | $ | 0.07 |
(1) Exclusive of Depreciation and amortization.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001915657-25-000019.
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Item 7 contains “forward-looking” statements. See “Forward-Looking Statements” at the beginning of this Annual Report on Form 10-K. 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. References herein to HEP with respect to time periods prior to the closing of the HEP Merger Transaction on December 1, 2023 refers to HEP and its consolidated subsidiaries.
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 should be read in conjunction with our Consolidated Financial Statements and the notes thereto included in this annual report.
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 1,600 branded stations and license the use of the Sinclair brand at 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.
58
Table of Contents
Market Developments
For the year ended December 31, 2024, Net income attributable to HF Sinclair stockholders was $177 million compared to $1,590 million and $2,923 million for the years ended December 31, 2023, and 2022, respectively. Adjusted refinery gross margin per produced barrel sold in our Refining segment for 2024 decreased 50% over the year ended December 31, 2023.
In the Refining segment, we saw lower refining margins in the Mid-Continent and West regions in 2024, principally as a result of high global supply of transportation fuels across the industry that continued to weigh on product margins. Additionally, our results were impacted by the planned turnarounds at our Puget Sound, Parco and El Dorado refineries that were completed during 2024. For the first quarter of 2025, we expect to run between 580,000-620,000 barrels per day of crude oil, which reflects the planned turnaround at our Tulsa refinery.
In the Renewables segment, we saw increased sales volumes and feedstock optimization despite ongoing weakness in RINs and Low Carbon Fuel Standard (“LCFS”) prices in 2024. Our 2024 results were also impacted by the drawdown of higher priced inventory resulting in a $20 million increase to cost of sales. For the first quarter of 2025, we expect continued weakness in RINs and LCFS prices along with uncertainty around the Blender’s Tax Credit and implementation of the Producer’s Tax Credit legislation to impact renewable diesel margins.
In the Marketing segment, we saw strong value in the Sinclair branded sites during 2024 as the marketing business continued to provide a consistent sales channel with margin uplift for our produced fuels. We expect to grow the number of branded sites by approximately 10% annually.
In the Lubricants & Specialties segment, we saw strong performance (excluding first-in, first out (“FIFO”) impacts), driven by increased sales volumes, sales mix optimization and base oil integration across our portfolio during 2024.
In the Midstream segment, our results continued to benefit from increased volumes and higher tariffs and lower selling, general and administrative expenses in 2024.
We continue to adjust our operational plans to evolving market conditions. If implemented, the recently announced tariffs by the US Government on Canada, Mexico and China could impact the cost structure of feedstocks and other materials and supplies at our business units. The tariffs will also likely affect the costs of our products to our customers and our results of operations in the future. The extent to which our future results are affected by volatile regional and global economic conditions will depend on various factors and consequences beyond our control.
In August 2023, our Board of Directors authorized a $1.0 billion share repurchase program, and we continued to repurchase shares in the first and second quarter of 2024 under this program. On May 7, 2024, our Board of Directors authorized a new $1.0 billion share repurchase program (the “May 2024 Share Repurchase Program”). The timing and amount of share repurchases under the May 2024 Share Repurchase Program, including those from REH, will depend on market conditions and corporate, tax, regulatory and other relevant conditions. We repurchased 11,944,177 shares for $664 million for the year ended December 31, 2024, under open market and privately negotiated purchases. On February 20, 2025, our Board of Directors announced that it declared a regular quarterly dividend in the amount of $0.50 per share. The dividend is payable on March 20, 2025 to holders of record of common stock on March 6, 2025.
HEP Merger Transaction
On December 1, 2023, pursuant to that certain Agreement and Plan of Merger, dated as of August 15, 2023 (the “Merger Agreement”), by and among HEP, HF Sinclair, Navajo Pipeline Co., L.P., a Delaware limited partnership and an indirect wholly owned subsidiary of HF Sinclair (“HoldCo”), Holly Apple Holdings LLC, a Delaware limited liability company and a wholly owned subsidiary of HoldCo (“Merger Sub”), HEP Logistics Holdings, L.P., a Delaware limited partnership and the general partner of HEP (“HLH”), and Holly Logistic Services, L.L.C., a Delaware limited liability company and the general partner of HLH, Merger Sub merged with and into HEP, with HEP surviving as an indirect, wholly owned subsidiary of HF Sinclair (the “HEP Merger Transaction”).
Under the terms of the Merger Agreement, each outstanding common unit representing a limited partner interest in HEP (an “HEP common unit”), other than the HEP common units already owned by HF Sinclair and its subsidiaries, was converted into the right to receive 0.315 shares of HF Sinclair common stock and $4.00 in cash, without interest. The Merger Agreement consideration totaled $268 million in cash and resulted in the issuance of 21,072,326 shares of HF Sinclair common stock from treasury stock.
For a description of our existing indebtedness, as well as the changes thereto associated with the HEP Merger Transaction, see Note 14 “Debt” in the Notes to Consolidated Financial Statements.
59
Table of Contents
Sinclair Acquisition
On March 14, 2022, HollyFrontier Corporation (“HollyFrontier”) and HEP announced the establishment of HF Sinclair as the new parent holding company of HollyFrontier and HEP and their subsidiaries, and the completion of their respective acquisitions (the “Sinclair Transactions”) of Sinclair Oil Corporation (now known as Sinclair Oil LLC, “Sinclair Oil”) and Sinclair Transportation Company LLC (“STC”) from The Sinclair Companies (now known as REH Company).
HF Sinclair acquired REH Company’s refining, branded marketing, renewables, and midstream businesses. The branded marketing business supplies high-quality fuels to Sinclair branded stations and licenses the use of the Sinclair brand to additional locations throughout the United States. The renewables business includes the operation of a renewable diesel unit located in Sinclair, Wyoming. The refining business includes two Rocky Mountains-based refineries located in Casper, Wyoming and Sinclair, Wyoming. Under the terms of the Contribution Agreement as amended on March 14, 2022, HEP acquired STC, REH Company’s integrated crude and refined products pipelines and terminal assets, including approximately 1,200 miles of integrated crude and refined product pipeline supporting the Sinclair refineries and third parties, eight product terminals and two crude terminals with approximately 4.5 million barrels of operated storage. In addition, HEP acquired STC’s interests in three pipeline joint ventures for crude gathering and product offtake including: Saddle Butte Pipeline III, LLC (at the time of closing, 25.06% and currently, a 26.08% non-operated interest); Pioneer Investments Corp. (49.995% non-operated interest); and UNEV Pipeline, LLC (“UNEV”) (the 25% non-operated interest not already owned by HEP, resulting in UNEV becoming a wholly owned subsidiary of HEP).
Renewable Fuel Standard Regulations
Pursuant to the 2007 Energy Independence and Security Act, the 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 add annually increasing amounts 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 $446 million for the year ended December 31, 2024.
Under the RFS regulations, the EPA is required to set annual volume targets of renewable fuels that obligated parties, such as us, must blend into petroleum-based transportation fuels consumed in the United States. These volume requirements are used to determine an obligated party’s renewable volume obligation (“RVO”). The EPA released a final rule on June 3, 2022 that, among other things, reduced the volume targets for 2020 and established targets for 2021 and 2022. In 2020, we recognized the cost of the RVO using the 2020 volume targets set by the EPA at that time, and in 2021 and the three months ended March 31, 2022, we recognized the cost of the RVO using our estimates. As a result of the final rule released by the EPA on June 3, 2022 as noted above, we recognized a benefit of $72 million in the year ended December 31, 2022 related to the modification of the 2020 and 2021 volume targets. In June 2023, the EPA established the targets for 2023 through 2025, which increase RVOs in each of the concurrent years.
A more detailed discussion of our financial and operating results for the years ended December 31, 2024 to 2023 and December 31, 2023 to 2022 is presented in the following sections.
60
Table of Contents
RESULTS OF OPERATIONS
Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In millions, except share and per share data) | |||||||||||
| Sales and other revenues | $ | 28,580 | $ | 31,964 | $ | 38,205 | |||||
| Operating costs and expenses: | |||||||||||
| Cost of sales: (1) | |||||||||||
| Cost of materials and other (2) | 24,582 | 25,784 | 30,680 | ||||||||
| Lower of cost or market inventory valuation adjustments | (43) | 271 | 52 | ||||||||
| Operating expenses | 2,484 | 2,438 | 2,335 | ||||||||
| 27,023 | 28,493 | 33,067 | |||||||||
| Selling, general and administrative expenses (1) | 447 | 497 | 427 | ||||||||
| Depreciation and amortization | 832 | 771 | 657 | ||||||||
| Asset impairments | 17 | — | — | ||||||||
| Total operating costs and expenses | 28,319 | 29,761 | 34,151 | ||||||||
| Income from operations | 261 | 2,203 | 4,054 | ||||||||
| Other income (expense): | |||||||||||
| Earnings of equity method investments | 32 | 17 | — | ||||||||
| Interest income | 75 | 94 | 30 | ||||||||
| Interest expense | (165) | (191) | (176) | ||||||||
| Other income, net | 15 | 30 | 28 | ||||||||
| (43) | (50) | (118) | |||||||||
| Income before income taxes | 218 | 2,153 | 3,936 | ||||||||
| Income tax expense: | |||||||||||
| Current | 83 | 249 | 842 | ||||||||
| Deferred | (49) | 193 | 53 | ||||||||
| 34 | 442 | 895 | |||||||||
| Net income | 184 | 1,711 | 3,041 | ||||||||
| Less: net income attributable to noncontrolling interest | 7 | 121 | 118 | ||||||||
| Net income attributable to HF Sinclair stockholders | $ | 177 | $ | 1,590 | $ | 2,923 | |||||
| Earnings per share attributable to HF Sinclair stockholders: | |||||||||||
| Basic | $ | 0.91 | $ | 8.29 | $ | 14.28 | |||||
| Diluted | $ | 0.91 | $ | 8.29 | $ | 14.28 | |||||
| Average number of common shares outstanding (in thousands): | |||||||||||
| Basic | 192,073 | 190,035 | 202,566 | ||||||||
| Diluted | 192,073 | 190,035 | 202,566 |
(1)Exclusive of Depreciation and amortization.
(2)Exclusive of Lower of cost or market inventory valuation adjustments.
61
Table of Contents
Other Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In millions) | |||||||||||
| Net cash provided by operating activities | $ | 1,110 | $ | 2,297 | $ | 3,777 | |||||
| Net cash used for investing activities | $ | (468) | $ | (371) | $ | (774) | |||||
| Net cash used for financing activities | $ | (1,182) | $ | (2,244) | $ | (1,561) | |||||
| Capital expenditures | $ | 470 | $ | 385 | $ | 524 | |||||
| EBITDA (1) | $ | 1,133 | $ | 2,900 | $ | 4,621 |
(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 (benefit), (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 on our consolidated financial statements. EBITDA should not be considered as an alternative to net income or operating income 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 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” within Item 7 of Part II of this Annual Report on Form 10-K.
Supplemental Segment Operating Data
Our operations are organized into five reportable segments, Refining, Renewables, Marketing, Lubricants & Specialties and Midstream. See Note 20 “Segment Information” in the Notes to Consolidated Financial Statements for additional information on our reportable segments.
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. In addition, the refinery operations of the Parco and Casper Refineries are included for the period March 14, 2022 (date of acquisition) through December 31, 2024. 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 7 of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Mid-Continent Region | |||||||||||
| Crude charge (BPD) (1) | 251,650 | 237,510 | 283,160 | ||||||||
| Refinery throughput (BPD) (2) | 267,200 | 256,810 | 299,380 | ||||||||
| Sales of produced refined products (BPD) (3) | 267,130 | 248,330 | 280,800 | ||||||||
| Refinery utilization (4) | 96.8 | % | 91.4 | % | 108.9 | % | |||||
| Average per produced barrel sold (5) | |||||||||||
| Gross margin (6) | $ | (0.27) | $ | 6.65 | $ | 13.92 | |||||
| Operating expenses (7) | 6.65 | 6.92 | 6.10 | ||||||||
| Adjusted refinery gross margin (8) | $ | 8.21 | $ | 17.31 | $ | 21.82 | |||||
| Less: adjusted refinery operating expenses (9) | 6.65 | 6.92 | 6.10 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 1.56 | $ | 10.39 | $ | 15.72 | |||||
| Operating expenses per throughput barrel (10) | $ | 6.65 | $ | 6.69 | $ | 5.72 | |||||
| Adjusted refinery operating expenses per throughput barrel (9) (11) | $ | 6.65 | $ | 6.69 | $ | 5.72 |
62
Table of Contents
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||
| Mid-Continent Region | |||||||||
| Feedstocks: | |||||||||
| Sweet crude oil | 54 | % | 56 | % | 58 | % | |||
| Sour crude oil | 23 | % | 20 | % | 20 | % | |||
| Heavy sour crude oil | 17 | % | 16 | % | 16 | % | |||
| Other feedstocks and blends | 6 | % | 8 | % | 6 | % | |||
| Total | 100 | % | 100 | % | 100 | % | |||
| Sales of refined products: | |||||||||
| Gasolines | 52 | % | 51 | % | 51 | % | |||
| Diesel fuels | 31 | % | 30 | % | 33 | % | |||
| Jet fuels | 6 | % | 6 | % | 6 | % | |||
| Fuel oil | 1 | % | 1 | % | 1 | % | |||
| Asphalt | 4 | % | 4 | % | 3 | % | |||
| Base oils | 4 | % | 4 | % | 4 | % | |||
| LPG and other | 2 | % | 4 | % | 2 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| West Region | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Crude charge (BPD) (1) | 350,430 | 330,030 | 323,820 | ||||||||
| Refinery throughput (BPD) (2) | 376,050 | 360,200 | 347,590 | ||||||||
| Sales of produced refined products (BPD) (3) | 370,040 | 353,950 | 347,540 | ||||||||
| Refinery utilization (4) | 83.8 | % | 79.0 | % | 81.4 | % | |||||
| Average per produced barrel sold (5) | |||||||||||
| Gross margin (6) | $ | 0.61 | $ | 11.34 | $ | 19.52 | |||||
| Operating expenses (7) | 9.32 | 9.69 | 8.96 | ||||||||
| Adjusted refinery gross margin (8) | $ | 12.04 | $ | 23.69 | $ | 30.16 | |||||
| Less: adjusted refinery operating expenses (9) | 9.06 | 9.69 | 8.96 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 2.98 | $ | 14.00 | $ | 21.20 | |||||
| Operating expenses per throughput barrel (10) | $ | 9.17 | $ | 9.53 | $ | 8.96 | |||||
| Adjusted refinery operating expenses per throughput barrel (9) (11) | $ | 8.92 | $ | 9.53 | $ | 8.96 | |||||
| Feedstocks: | |||||||||||
| Sweet crude oil | 34 | % | 30 | % | 28 | % | |||||
| Sour crude oil | 43 | % | 45 | % | 50 | % | |||||
| Heavy sour crude oil | 10 | % | 11 | % | 10 | % | |||||
| Wax crude oil | 6 | % | 6 | % | 5 | % | |||||
| Other feedstocks and blends | 7 | % | 8 | % | 7 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | |||||
| Sales of refined products: | |||||||||||
| Gasolines | 52 | % | 54 | % | 53 | % | |||||
| Diesel fuels | 32 | % | 31 | % | 32 | % | |||||
| Jet fuels | 6 | % | 6 | % | 5 | % | |||||
| Fuel oil | 2 | % | 2 | % | 3 | % | |||||
| Asphalt | 2 | % | 2 | % | 3 | % | |||||
| LPG and other | 6 | % | 5 | % | 4 | % | |||||
| Total | 100 | % | 100 | % | 100 | % |
63
Table of Contents
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Consolidated | |||||||||||
| Crude charge (BPD) (1) | 602,080 | 567,540 | 606,980 | ||||||||
| Refinery throughput (BPD) (2) | 643,250 | 617,010 | 646,970 | ||||||||
| Sales of produced refined products (BPD) (3) | 637,170 | 602,280 | 628,340 | ||||||||
| Refinery utilization (4) | 88.8 | % | 83.7 | % | 92.3 | % | |||||
| Average per produced barrel sold (5) | |||||||||||
| Gross margin (6) | $ | 0.24 | $ | 9.41 | $ | 17.02 | |||||
| Operating expenses (7) | 8.20 | 8.55 | 7.68 | ||||||||
| Adjusted refinery gross margin (8) | $ | 10.43 | $ | 21.06 | $ | 26.43 | |||||
| Less: adjusted refinery operating expenses (9) | 8.05 | 8.55 | 7.68 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 2.38 | $ | 12.51 | $ | 18.75 | |||||
| Operating expenses per throughput barrel (10) | $ | 8.12 | $ | 8.35 | $ | 7.46 | |||||
| Adjusted refinery operating expenses per throughput barrel (9) (11) | $ | 7.98 | $ | 8.35 | $ | 7.46 | |||||
| Feedstocks: | |||||||||||
| Sweet crude oil | 42 | % | 42 | % | 42 | % | |||||
| Sour crude oil | 35 | % | 34 | % | 36 | % | |||||
| Heavy sour crude oil | 13 | % | 13 | % | 13 | % | |||||
| Wax crude oil | 4 | % | 3 | % | 3 | % | |||||
| Other feedstocks and blends | 6 | % | 8 | % | 6 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | |||||
| Sales of refined products: | |||||||||||
| Gasolines | 53 | % | 53 | % | 52 | % | |||||
| Diesel fuels | 31 | % | 30 | % | 32 | % | |||||
| Jet fuels | 6 | % | 6 | % | 6 | % | |||||
| Fuel oil | 1 | % | 1 | % | 2 | % | |||||
| Asphalt | 3 | % | 3 | % | 3 | % | |||||
| Base oils | 2 | % | 2 | % | 2 | % | |||||
| LPG and other | 4 | % | 5 | % | 3 | % | |||||
| Total | 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 7 of Part II of this Annual Report on Form 10-K.
(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)Represents total Refining segment Operating expenses, exclusive of Depreciation and amortization, divided by sales volumes of produced refined products.
(8)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” in Item 7 of Part II of this Annual Report on Form 10-K.
(9)Adjusted refinery operating expenses is a non-GAAP measure. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” in Item 7 of Part II of this Annual Report on Form 10-K.
(10)Represents total Refining segment operating expenses, exclusive of Depreciation and amortization, divided by Refinery throughput.
(11)Represents total Refining segment adjusted refinery operating expenses, exclusive of Depreciation and amortization, divided by Refinery throughput.
64
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 7 of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Renewables | |||||||||||
| Sales of produced renewables products (in thousand gallons) | 255,639 | 215,510 | 136,204 | ||||||||
| Average per produced gallon sold: (1) | |||||||||||
| Gross margin (2) | $ | (0.33) | $ | (0.59) | $ | (1.29) | |||||
| Adjusted renewables gross margin (3) | $ | 0.33 | $ | 0.50 | $ | 0.30 | |||||
| Less: operating expenses (4) | 0.39 | 0.51 | 0.82 | ||||||||
| Adjusted renewables gross margin, less operating expenses | $ | (0.06) | $ | (0.01) | $ | (0.52) |
(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 7 of Part II of this Annual Report on Form 10-K.
(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 7 of Part II of this Annual Report on Form 10-K.
(4)Represents total Renewables segment Operating expenses, exclusive of Depreciation and amortization, divided by sales volumes of produced renewables products.
65
Table of Contents
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 7 of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| Marketing | |||||||||||
| Number of branded sites at period end (1) | 1,627 | 1,540 | 1,513 | ||||||||
| Sales of refined products (in thousand gallons) | 1,376,291 | 1,441,607 | 1,118,444 | ||||||||
| Average per gallon sold: (2) | |||||||||||
| Gross margin (3) | $ | 0.06 | $ | 0.05 | $ | 0.04 | |||||
| Adjusted marketing gross margin (4) | $ | 0.08 | $ | 0.07 | $ | 0.06 |
(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 7 of Part II of this Annual Report on Form 10-K.
(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 7 of Part II of this Annual Report on Form 10-K.
Lubricants & Specialties Segment Operating Data
The following table sets forth information about our lubricants and specialties operations.
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||
| Lubricants & Specialties | |||||||||
| Sales of produced refined products (BPD) | 32,100 | 30,210 | 32,530 | ||||||
| Sales of produced refined products: | |||||||||
| Finished products | 48 | % | 50 | % | 51 | % | |||
| Base oils | 26 | % | 27 | % | 28 | % | |||
| Other | 26 | % | 23 | % | 21 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
66
Table of Contents
Midstream Segment Operating Data
The following table sets forth information about our midstream operations.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||
| Midstream | ||||||||
| Volumes (BPD) | ||||||||
| Pipelines: | ||||||||
| Affiliates—refined product pipelines | 166,722 | 152,462 | 143,303 | |||||
| Affiliates—intermediate pipelines | 146,643 | 110,720 | 129,295 | |||||
| Affiliates—crude pipelines | 453,606 | 437,586 | 456,797 | |||||
| 766,971 | 700,768 | 729,395 | ||||||
| Third parties—refined product pipelines | 39,721 | 38,834 | 38,000 | |||||
| Third parties—crude pipelines | 204,202 | 197,659 | 144,478 | |||||
| 1,010,894 | 937,261 | 911,873 | ||||||
| Terminals and loading racks: (1) | ||||||||
| Affiliates | 988,566 | 930,264 | 798,100 | |||||
| Third parties | 37,728 | 42,567 | 46,997 | |||||
| 1,026,294 | 972,831 | 845,097 | ||||||
| Total for pipelines and terminals assets (BPD) | 2,037,188 | 1,910,092 | 1,756,970 |
(1) Certain volumetric non-financial information has been recast to conform to current year presentation.
Results of Operations - Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Summary
Net income attributable to HF Sinclair stockholders for the year ended December 31, 2024 was $177 million ($0.91 per basic and diluted share), a $1,413 million decrease compared to net income of $1,590 million ($8.29 per basic and diluted share) for the year ended December 31, 2023. The decrease in Net income attributable to HF Sinclair stockholders was principally driven by lower adjusted refinery gross margins, partially offset by higher refined product sales volumes. Lower of cost or market inventory valuation adjustments increased pre-tax earnings by $43 million for the year ended December 31, 2024 and decreased pre-tax earnings by $271 million for the year ended December 31, 2023. Adjusted refinery gross margins for the year ended December 31, 2024 decreased to $10.43 per produced barrel sold from $21.06 for the year ended December 31, 2023.
Sales and Other Revenues
Sales and other revenues decreased 11% from $31,964 million for the year ended December 31, 2023 to $28,580 million for the year ended December 31, 2024, principally due to decreased refined product sales prices and lower excess crude oil sales volumes as a result of fewer planned maintenance activities in 2024, partially offset by higher refined product sales volumes. Sales and other revenues included $644 million, $3,428 million, $2,700 million, and $107 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties, and Midstream segments, respectively, for the year ended December 31, 2024. Sales and other revenues included $781 million, $4,146 million, $2,762 million, and $118 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties, and Midstream segments, respectively, for the year ended December 31, 2023.
Cost of Materials and Other
Cost of materials and other, exclusive of Lower of cost or market inventory valuation adjustments, decreased 5% from $25,784 million for the year ended December 31, 2023 to $24,582 million for the year ended December 31, 2024, principally due to lower purchased refined product and excess crude oil sales volumes as a result of fewer planned maintenance activities in 2024, partially offset by higher refined product sales volumes. Within our Lubricants & Specialties segment, FIFO impact was a charge of $45 million and $13 million for the years ended December 31, 2024 and 2023, respectively.
During the year ended December 31, 2024, we recognized a lower of cost or market inventory valuation adjustment benefit of $43 million compared to a charge of $271 million for the year ended December 31, 2023, respectively.
67
Table of Contents
Adjusted Refinery Gross Margins
Adjusted refinery gross margin per barrel sold decreased 50% from $21.06 for the year ended December 31, 2023 compared to $10.43 for the year ended December 31, 2024. The decrease was due to lower average per barrel sold sales prices, partially offset by lower crude oil and feedstock prices. Adjusted refinery gross margin per barrel does not include the non-cash effects of Lower of cost or market inventory valuation adjustments or Depreciation and amortization. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7 of Part II of this Annual Report on Form 10-K.
Operating Expenses
Operating expenses increased 2% from $2,438 million for the year ended December 31, 2023 to $2,484 million for the year ended December 31, 2024, primarily due to a regulatory charge related to the 2025 Consent Decree, higher people costs and other miscellaneous costs, partially offset by lower natural gas costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses decreased 10% from $497 million for the year ended December 31, 2023 to $447 million for the year ended December 31, 2024, primarily due to a decrease in acquisition integration and regulatory costs, lower incentive compensation and other professional costs. We incurred $2 million and $39 million in acquisition integration and regulatory costs during the years ended December 31, 2024 and December 31, 2023, respectively.
Depreciation and Amortization Expenses
Depreciation and amortization increased 8% from $771 million for the year ended December 31, 2023 to $832 million for the year ended December 31, 2024. This increase was principally due to additional capitalized refinery turnaround costs and capitalized improvement projects as compared to the prior period.
Asset Impairments
For the year ended December 31, 2024, we recorded impairments totaling $17 million, which related to assets in our Midstream, Refining, and Lubricants & Specialties segments.
Earnings of Equity Method Investments
For the year ended December 31, 2024, we recorded net earnings of $32 million compared to net earnings of $17 million for the year ended December 31, 2023. This increase is primarily due to improved performance in our Pioneer Pipeline and Osage Pipeline investments.
Interest Income
Interest income was $75 million for the year ended December 31, 2024 compared to $94 million for the year ended December 31, 2023. The decrease in interest income was primarily due to the decrease in average cash balance.
Interest Expense
Interest expense was $165 million for the year ended December 31, 2024 compared to $191 million for the year ended December 31, 2023. This decrease was primarily due to a reduction in total debt outstanding as compared to the prior period.
Other income, net
Other income, net was $15 million for the year ended December 31, 2024 compared to $30 million for the year ended December 31, 2023. This decrease was primarily due to a $15 million gain from the settlement of a preservation of property claim related to winter storm Uri that was recognized during the year ended December 31, 2023.
Income Taxes
For the year ended December 31, 2024, we recorded income tax expense of $34 million compared to $442 million for the year ended December 31, 2023. This decrease was principally due to lower pre-tax income during the year ended December 31, 2024 compared to the year ended December 31, 2023. Our effective tax rates were 15.6% and 20.5% for the years ended December 31, 2024 and 2023, respectively. The difference between the effective tax rate and the statutory rate for the year ended December 31, 2024 is principally due to the relationship between pre-tax earnings and benefits attributable to nontaxable permanent differences, offset by an increase in state income taxes and unrecognized tax benefits. The difference between the U.S. federal statutory rate and the effective tax rate for the twelve months ended December 31, 2023 is primarily due to the relationship between pre-tax results and benefits attributable to non-taxable permanent differences and the earnings attributable to the noncontrolling interest that is not included in income for tax purposes.
68
Table of Contents
Results of Operations - Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Summary
Net income attributable to HF Sinclair stockholders for the year ended December 31, 2023 was $1,590 million ($8.29 per basic and diluted share), a $1,333 million decrease compared to net income of $2,923 million ($14.28 per basic and diluted share) for the year ended December 31, 2022. The decrease in Net income attributable to HF Sinclair stockholders was principally driven by lower adjusted refinery gross margins and lower refined product sales volumes. Lower of cost or market inventory valuation adjustments decreased pre-tax earnings by $271 million and $52 million for the years ended December 31, 2023 and 2022, respectively. Adjusted refinery gross margins for the year ended December 31, 2023 decreased to $21.06 per produced barrel sold from $26.43 for the year ended December 31, 2022.
Sales and Other Revenues
Sales and other revenues decreased 16% from $38,205 million for the year ended December 31, 2022 to $31,964 million for the year ended December 31, 2023, principally due to decreased refined product sales prices and lower refined product sales volumes. Sales and other revenues included $781 million, $4,146 million, $2,762 million and $118 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties, and Midstream segments, respectively, for the year ended December 31, 2023. Sales and other revenues included $654 million, $3,912 million, $3,150 million and $109 million in unaffiliated revenues related to our Renewables, Marketing, Lubricants & Specialties and Midstream segments, respectively, for the year ended December 31, 2022.
Cost of Materials and Other
Cost of materials and other, exclusive of Lower of cost or market inventory valuation adjustments, decreased 15% from $30,680 million for the year ended December 31, 2022 to $25,784 million for the year ended December 31, 2023, principally due to lower crude oil costs and lower refined product sales volumes. Within our Lubricants & Specialties segment, FIFO impact was a charge of $13 million for the year ended December 31, 2023 and a benefit of $78 million for the year ended December 31, 2022.
During the years ended December 31, 2023 and 2022, we recognized a Lower of cost or market inventory valuation adjustments charge of $271 million and $52 million, respectively.
Adjusted Refinery Gross Margins
Adjusted refinery gross refinery margin per barrel sold decreased 20% from $26.43 for the year ended December 31, 2022 to $21.06 for the year ended December 31, 2023. The decrease was due to lower average per barrel sold sales prices, partially offset by lower crude oil and feedstock prices. Adjusted refinery gross margin per barrel does not include the non-cash effects of Lower of cost or market inventory valuation adjustments or Depreciation and amortization. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7 of Part II of this Annual Report on Form 10-K.
Operating Expenses
Operating expenses increased 4% from $2,335 million for the year ended December 31, 2022 to $2,438 million for the year ended December 31, 2023, primarily due to increased maintenance activities and our acquisition of the Acquired Sinclair Businesses, partially offset by lower natural gas costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased 16% from $427 million for the year ended December 31, 2022 to $497 million for the year ended December 31, 2023, primarily due to higher costs related to information technology, other professional services and employee costs as compared to the prior period and our acquisition of the Acquired Sinclair Businesses, partially offset by a decrease in acquisition integration and regulatory costs. We incurred $39 million and $53 million in acquisition integration and regulatory costs during the years ended December 31, 2023 and 2022, respectively.
Depreciation and Amortization Expenses
Depreciation and amortization increased 17% from $657 million for the year ended December 31, 2022 to $771 million for the year ended December 31, 2023. This increase was principally due to depreciation and amortization attributable to capitalized turnaround costs, capitalized improvement projects and the Acquired Sinclair Businesses.
69
Table of Contents
Earnings (Loss) of Equity Method Investments
For the year ended December 31, 2023, we recorded net earnings of $17 million of equity method investments as compared to a net loss of $0.3 million for the year ended December 31, 2022. Net loss during the year ended December 31, 2022 was primarily due to HEP’s 50% share of incurred and estimated environmental remediation and recovery expenses, net of insurance proceeds received to date, for the Osage Pipeline. In July 2022, the Osage Pipeline, which carries crude oil from Cushing, Oklahoma to El Dorado, Kansas, suffered a release of crude oil. The pipeline resumed operations during the third quarter of 2022.
Interest Income
Interest income was $94 million for the year ended December 31, 2023 compared to $30 million for the year ended December 31, 2022. The increase in interest income was primarily due to the increase in the average cash balance and higher interest rates on cash investments.
Interest Expense
Interest expense was $191 million for the year ended December 31, 2023 compared to $176 million for the year ended December 31, 2022. This increase was primarily due to the April 2022 issuance of $400 million in aggregate principal amount of 6.375% senior notes maturing in April 2027 and higher market interest rates on HEP’s revolving credit facility during the year ended December 31, 2023.
Other income, net
Other income, net was $30 million for the year ended December 31, 2023 compared to $28 million for the year ended December 31, 2022. For the year ended December 31, 2023, we recorded a $15 million gain from the settlement of a preservation of property claim and during the year ended December 31, 2022, we recorded a gain of $15 million from a settlement of our business interruption claim, both related to winter storm Uri that occurred in the first quarter of 2021.
Income Taxes
For the year ended December 31, 2023, we recorded an income tax expense of $442 million compared to $895 million for the year ended December 31, 2022. This decrease was principally due to lower pre-tax income during the year ended December 31, 2023 compared to the year ended December 31, 2022. Our effective tax rates were 20.5% and 22.7% for the years ended December 31, 2023 and 2022, respectively. The difference between the U.S. federal statutory rate and the effective tax rate for the twelve months ended December 31, 2023, is primarily due to the relationship between pre-tax results, benefits attributable to non-taxable permanent differences and the earnings attributable to the noncontrolling interest that is not included in income for tax purposes. The difference between the U.S. federal statutory rate and the effective tax rate for the twelve months ended December 31, 2022 is primarily due to the relationship between pre-tax results and benefits attributable to non-taxable permanent differences, earnings attributable to the noncontrolling interest that is not included in income for tax purposes, and the decrease in the state tax rate applied to our deferred tax assets and liabilities as a result of the Sinclair Transactions.
LIQUIDITY AND CAPITAL RESOURCES
We have a disciplined capital allocation strategy of maintaining financial flexibility to execute our capital priorities and generate long-term value for our stockholders. Consistent with that strategy, we aim to self-fund development projects and make strategic investments focused on profitable growth, while reducing our debt and returning cash to stockholders through dividends and share repurchases.
Credit Agreements
We have a $1.65 billion senior unsecured revolving credit facility maturing in April 2026 (the “HF Sinclair Credit Agreement”). The HF Sinclair Credit Agreement may be used for revolving credit loans and letters of credit from time to time and is available to fund general corporate purposes. At December 31, 2024, we were in compliance with all covenants, had no outstanding borrowings and had outstanding letters of credit totaling a nominal amount under the HF Sinclair Credit Agreement.
Additionally, our wholly owned subsidiary, HEP, has a $1.2 billion senior secured revolving credit facility maturing in July 2025 (the “HEP Credit Agreement” and, together with the HF Sinclair Credit Agreement, the “Credit Agreements”). The HEP Credit Agreement is available to fund capital expenditures, investments, acquisitions, distribution payments, working capital and for general corporate purposes. It is also available to fund letters of credit up to a $50 million sub-limit and has an accordion feature that allows us to increase the commitments under the HEP Credit Agreement up to a maximum amount of $1.7 billion. At December 31, 2024, we were in compliance with all of its covenants, had outstanding borrowings of $350 million and no outstanding letters of credit under the HEP Credit Agreement.
70
Table of Contents
Indebtedness under the Credit Agreements bears interest, at our option, for borrowings in U.S. dollars at either (a) a base rate equal to the sum of (1) the highest of (i) the prime rate (as publicly announced from time to time by the applicable administrative agent), (ii) the Federal Funds Effective Rate (as defined in the HF Sinclair Credit Agreement and as defined as the “Federal Funds Rate” in the HEP Credit Agreement) plus 0.5%, and (iii) Spread Adjusted Term SOFR (as defined in the HF Sinclair Credit Agreement and as defined as “Adjusted Term SOFR” in the HEP Credit Agreement) for a one-month interest period plus 1%, plus (2) an applicable margin for base rate loans ranging from 0.25% to 1.125%, or (b) the sum of (1) Spread Adjusted Term SOFR (as defined in the HF Sinclair Credit Agreement and as defined as “Adjusted Term SOFR” in the HEP Credit Agreement) for the applicable interest period, plus (2) an applicable margin for term SOFR loans ranging from 1.25% to 2.125%. The HF Sinclair Credit Agreement allows for borrowings in Sterling and Euros with similar interest rates. In each case and each Credit Agreement, the applicable margin is based on HF Sinclair’s debt rating assigned by Standard & Poor’s Rating Services and Moody’s Investors Service, Inc. The weighted average interest rate in effect under the HEP Credit Agreement on our borrowings was 6.17% as of December 31, 2024.
HF Sinclair Senior Notes Exchange
On December 4, 2023, we completed our offers to exchange any and all outstanding HEP 5.000% senior notes maturing February 2028 (the “HEP 5.000% Senior Notes”) and HEP 6.375% senior notes maturing April 2027 (the “HEP 6.375% Senior Notes” and, together with the HEP 5.000% Senior Notes, the “HEP Senior Notes”) for HF Sinclair 5.000% senior notes maturing February 2028 (the “HF Sinclair 5.000% Senior Notes”) and HF Sinclair 6.375% senior notes maturing April 2027 (the “HF Sinclair 6.375% Senior Notes” and, together with the HF Sinclair 5.000% Senior Notes, the “Restricted HF Sinclair Senior Notes”) to be issued by HF Sinclair with registration rights and cash. In connection with the exchange offers, we amended the indenture governing the HEP Senior Notes to eliminate (i) substantially all of the restrictive covenants, (ii) certain of the events which may lead to an “Event of Default,” (iii) the SEC reporting covenant and (iv) the requirement of HEP to offer to purchase the HEP Senior Notes upon a change of control. The Restricted HF Sinclair Senior Notes were issued in exchange for the HEP Senior Notes pursuant to a private exchange offer exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”). This exchange was part of a broader corporate strategy, including the HEP Merger Transaction.
On May 10, 2024, HF Sinclair filed a registration statement, as amended, which was declared effective on August 5, 2024, to exchange the Restricted HF Sinclair Senior Notes for an equal principal amount of each respective series of the Restricted HF Sinclair Senior Notes (such notes offered in exchange, the “Registered HF Sinclair Senior Notes”). The Registered HF Sinclair Senior Notes are substantially identical to the Restricted HF Sinclair Senior Notes in all material respects except the Registered HF Sinclair Senior Notes are registered under the Securities Act and are not subject to restrictions on transfer or to any increase in annual interest rate for failure to comply with the Registration Rights Agreement, dated December 4, 2023, and do not have the registration rights applicable to the Restricted HF Sinclair Senior Notes. On September 5, 2024, HF Sinclair completed its offers to exchange the Restricted HF Sinclair Senior Notes for the Registered HF Sinclair Senior Notes.
The Registered HF Sinclair Senior Notes are unsecured and unsubordinated obligations of ours and rank equally with all our other existing and future unsecured and unsubordinated indebtedness. Each series of the Registered HF Sinclair Senior Notes has the same interest rate, interest payment dates, maturity date and redemption terms as the corresponding series of Restricted HF Sinclair Senior Notes.
2025 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,” 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 estimated 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.
We used the net proceeds from the notes offering to repay $350 million in outstanding borrowings under the HEP Credit Agreement, to fund the concurrent Tender Offer (as defined below) and to fund the redemption of HollyFrontier’s 5.875% Senior Notes due 2026.
71
Table of Contents
On January 28, 2025, we completed a cash tender offer for $646 million in aggregate principal amount (the “Tender Offer”) as follows:
| Maturity Date | Issuer | Aggregate Principal Amount Accepted | Purchase Price | Accrued Interest Paid at Closing | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| April 2027 | HF Sinclair | $ | 150 | $ | 153 | $ | 3 | ||||||
| April 2026 | HF Sinclair | $ | 448 | $ | 452 | $ | 9 | ||||||
| April 2026 | HollyFrontier | $ | 48 | $ | 49 | $ | 1 | ||||||
| Total | $ | 646 | $ | 654 | $ | 13 |
On February 18, 2025, we redeemed the remaining aggregate principal amount of HollyFrontier’s 5.875% Senior Notes due 2026 at a redemption cost of $156 million. The redemptions were funded with the net proceeds of the offering of New HFS Notes. We recognized an early extinguishment loss as a result of the Tender Offer and February 16, 2025 redemptions.
Additionally, we announced our intent to redeem $195 million aggregate principal amount of HF Sinclair 5.875% Senior Notes due 2026 which is expected to close on February 21, 2025. The final redemption cost will be determined at closing and will be funded with the net proceeds of the offering of New HFS Notes.
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.
HF Sinclair may, from time to time, issue letters of credit pursuant to uncommitted letters of credit facilities with its lenders. At December 31, 2024, there were no letters of credit outstanding under such facilities.
See Note 14 “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 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.
Our liquidity was approximately $3.3 billion at December 31, 2024, consisting of Cash and cash equivalents of $800 million, an undrawn $1.65 billion credit facility under the HF Sinclair Credit Agreement and $850 million remaining availability under the HEP 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 August 15, 2023, our Board of Directors approved a $1.0 billion share repurchase program (the “August 2023 Share Repurchase Program”), which replaced all existing share repurchase programs, including the $5 million remaining authorization under our preexisting share repurchase program dating from September 2022. The August 2023 Share Repurchase Program authorized us to repurchase common stock in the open market or through privately negotiated transactions. Privately negotiated repurchases from REH were also authorized under the August 2023 Share Repurchase Program, subject to REH’s interest in selling its shares and other limitations.
72
Table of Contents
On May 7, 2024, our Board of Directors approved the May 2024 Share Repurchase Program, which replaced all existing share repurchase programs, including the approximately $214 million remaining under the August 2023 Share Repurchase Program. 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.
During the year ended December 31, 2024, we made open market and privately negotiated purchases of 11,944,177 shares for $664 million under our share repurchase programs, of which 7,864,761 shares were repurchased for $456 million pursuant to privately negotiated repurchases from REH. As of December 31, 2024, we had remaining authorization to repurchase up to $799 million under the May 2024 Share Repurchase Program.
Cash Flows – Operating Activities
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Net cash flows provided by operating activities were $1,110 million for the year ended December 31, 2024 compared to $2,297 million for the year ended December 31, 2023, a decrease of $1,187 million primarily driven by lower income from operations during the year ended December 31, 2024. Changes in working capital increased operating cash flows by $554 million and decreased operating cash flows by $120 million for the years ended December 31, 2024 and 2023, respectively. Additionally, for the year ended December 31, 2024, turnaround expenditures were $413 million compared to $556 million for the year ended December 31, 2023.
Cash Flows – Investing Activities and Planned Capital Expenditures
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
For the year ended December 31, 2024, our Net cash flows used for investing activities were $468 million. Cash expenditures for Properties, plants and equipment for the year ended December 31, 2024 were $470 million.
For the year ended December 31, 2023, our Net cash flows used for investing activities were $371 million. Cash expenditures for Properties, plants and equipment for the year ended December 31, 2023 were $385 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 which 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 on-going investments to sustain our refining operations. This includes replacement of, or rebuilding, refinery units and components that extend the 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 fuels standards, we seek to execute projects that facilitate compliance and also improve the operating costs and/or yields of associated refining processes.
73
Table of Contents
Expected capital and turnaround cash spending for 2025 is as follows:
| HF Sinclair Capital Expenditures | Expected Cash Spending | ||
|---|---|---|---|
| (In millions) | |||
| Sustaining capital investments: | |||
| Refining | $ | 240 | |
| Renewables | 5 | ||
| Marketing | 30 | ||
| Lubricants & Specialties | 40 | ||
| Midstream | 30 | ||
| Corporate | 20 | ||
| Turnarounds and catalyst | 410 | ||
| Total sustaining | $ | 775 | |
| Growth capital investments | 100 | ||
| Total capital | $ | 875 |
Cash Flows – Financing Activities
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
For the year ended December 31, 2024, our Net cash flows used for financing activities were $1,182 million. During the year ended December 31, 2024, we repurchased $672 million of our Common Stock, paid $386 million in Dividends, and had net repayments of $106 million under the HEP Credit Agreement.
For the year ended December 31, 2023, our Net cash flows used for financing activities were $2,244 million. During the year ended December 31, 2023, we repurchased $999 million of our Common Stock, paid $341 million in Dividends, paid $308 million upon the maturity of the HF Sinclair 2.625% Senior Notes and HollyFrontier 2.625% Senior Notes, paid $268 million as cash consideration in connection with the HEP Merger Transaction and had net repayments of $213 million under the HEP Credit Agreement.
Contractual Obligations and Commitments
The following table presents our long-term contractual obligations as of December 31, 2024 in total and by period due beginning in 2025.
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations and Commitments | Total | 2025 | 2026 & 2027 | 2028 & 2029 | Thereafter | ||||||||||||||
| (In millions) | |||||||||||||||||||
| Long-term debt - principal (1) | $ | 2,650 | $ | 350 | $ | 1,400 | $ | 500 | $ | 400 | |||||||||
| Long-term debt - interest (1) | 325 | 140 | 133 | 38 | 14 | ||||||||||||||
| Financing arrangements (2) | 31 | 31 | — | — | — | ||||||||||||||
| Supply agreements (3) | 371 | 349 | 16 | 5 | 1 | ||||||||||||||
| Transportation and storage agreements (4) | 1,997 | 250 | 424 | 429 | 894 | ||||||||||||||
| Operating and finance leases (5) | 600 | 106 | 155 | 92 | 247 | ||||||||||||||
| Other long-term obligations | 282 | 121 | 150 | 6 | 5 | ||||||||||||||
| Total | $ | 6,256 | $ | 1,347 | $ | 2,278 | $ | 1,070 | $ | 1,561 |
(1)See Note 14 “Debt” in the Notes to Consolidated Financial Statements for a description of our outstanding debt.
(2)We have financing arrangements related to the sale and subsequent lease-back of certain of our precious metals.
(3)We have long-term supply agreements to secure certain quantities of crude oil, feedstock and other resources used in the production process at market prices. We have estimated future payments under these fixed-quantity agreements expiring between 2025 and 2031 using current market rates.
(4)Consists of contractual obligations under agreements with third parties for the transportation of crude oil, natural gas and feedstocks to our refineries and for terminal and storage services under contracts expiring between 2025 and 2038.
(5)Operating and finance lease obligations include options to extend terms that are reasonably certain of being exercised.
74
Table of Contents
CRITICAL ACCOUNTING POLICIES AND 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 financial statements. Actual results may differ from these estimates under different assumptions or conditions. We consider the following policies to be the most critical to understanding the judgments that are involved and the uncertainties that could impact our results of operations, financial condition and cash flows. For additional information, see Note 1 “Description of Business and Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements. Certain critical accounting policies that materially affect the amounts recorded in our consolidated financial statements include assessing the possible impairment of certain Assets and Goodwill and assessing contingent liabilities for probable losses.
Goodwill and Long-lived Assets
As of December 31, 2024, our Goodwill balance was $3.0 billion, with goodwill assigned to our Refining, Renewables, Marketing, Lubricants & Specialties and Midstream segments. Goodwill represents the excess of the cost of an acquired entity over the fair value of the assets acquired and liabilities assumed. Goodwill is not subject to amortization and is tested annually or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Our goodwill impairment testing first entails either a quantitative assessment or an optional qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If we determine that based on the qualitative factors that it is more likely than not that the carrying value of the reporting unit is greater than its fair value, a quantitative test is performed in which we estimate the fair value of the related reporting unit. If the carrying amount of a reporting unit exceeds its fair value, the goodwill of that reporting unit is impaired, and we measure goodwill impairment as the excess of the carrying amount of reporting unit over the related fair value.
We performed our annual goodwill impairment testing quantitatively as of July 1, 2024 and determined there was no impairment of goodwill attributable to our reporting units. The estimated fair values of our reporting units were derived using a combination of income and market approaches. The income approach reflects expected future cash flows based on estimated forecasted production levels, selling prices, gross margins, operating costs and capital expenditures. Our market approaches include both the guideline public company and guideline transaction methods. Both methods utilize pricing multiples derived from historical market transactions and other market data of other like-kind assets. The fair values of the reporting units over their respective carrying values exceeded 10%. Increasing the discount rate by 1.0% or reducing the terminal cash flow growth rate by 1.0% would not have changed the results of our annual goodwill testing.
In performing our impairment test of goodwill, we developed cash flow forecasts for each of our reporting units. Significant judgment is involved in performing these fair value estimates since the results are based on forecasted financial information. The cash flow forecasts include significant assumptions such as planned utilization, end-user demand, selling prices, gross margins, operating costs and capital expenditures. Other key assumptions applied to these forecasts to determine the fair value of a reporting unit are the discount rate and terminal cash flow growth rate. The discount rate is intended to reflect the weighted average cost of capital for a market participant and the risks associated with the realization of the estimated future cash flows. Our fair value estimates are based on projected cash flows, which we believe to be reasonable.
We continually monitor and evaluate various factors for potential indicators of goodwill and asset impairments. A reasonable expectation exists that sustained deterioration in our operating results or overall economic conditions could lead to goodwill and/or asset impairments at some point in the future. Future impairment charges could be material to our results of operations and financial condition.
Contingencies
We are subject to proceedings, lawsuits and other claims related to environmental, labor, product and other matters. We are required to assess the likelihood of any adverse judgments or outcomes to these matters as well as potential ranges of probable losses. A determination of the amount of reserves required, if any, for these contingencies is made after careful analysis of each individual issue. The required reserves may change in the future due to new developments in each matter or changes in approach, such as a change in settlement strategy when dealing with these matters.
75
Table of Contents
RISK MANAGEMENT
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 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 purchase and sales 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 December 31, 2024, we have the following notional contract volumes related to all outstanding derivative contracts used to mitigate commodity price and foreign currency risk (all maturing in 2025):
| Contract Description | Total Outstanding Notional | Unit of Measure | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NYMEX futures (WTI) - short | 570,000 | Barrels | ||||||||||
| Forward gasoline and diesel contracts - long | 450,000 | Barrels | ||||||||||
| Foreign currency forward contracts | 383,222,096 | U.S. dollar | ||||||||||
| Forward commodity contracts (platinum) (1) | 34,628 | Troy ounces |
(1)Represents an embedded derivative within our catalyst financing arrangements, which may be refinanced or require repayment under certain conditions. See Note 14 “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 in commodity prices for our open commodity derivative contracts at December 31, 2024 and 2023:
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| Derivative Fair Value Gain (Loss) | 2024 | 2023 | |||||
| (In millions) | |||||||
| 10% increase in underlying commodity prices | $ | (4) | $ | (5) | |||
| 10% decrease in underlying commodity prices | $ | 4 | $ | 5 |
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.
For the fixed rate HollyFrontier Corporation, HF Sinclair and HEP Senior Notes (each as defined in Note 14 “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 December 31, 2024 is presented below:
| Outstanding Principal | Estimated Fair Value | Estimated Change in Fair Value | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In millions) | |||||||||||
| HollyFrontier Corporation, HF Sinclair and HEP Senior Notes | $ | 2,300 | $ | 2,284 | $ | 29 |
76
Table of Contents
For the variable rate HEP Credit Agreement, changes in interest rates would affect cash flows, but not the fair value. At December 31, 2024, outstanding borrowings under the HEP Credit Agreement were $350 million. A hypothetical 10% change in interest rates applicable to the HEP Credit Agreement would not materially affect cash flows.
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.
Financial information is reviewed on the counterparties in order to review 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.
We have a risk management oversight committee consisting of members from our senior management. This committee oversees our risk enterprise program, monitors our risk environment and provides direction for activities to mitigate identified risks that may adversely affect the achievement of our goals.
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) Income tax expense (benefit), (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 on 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 widely used financial indicator 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.
Set forth below is our calculation of EBITDA:
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In millions) | |||||||||||
| Net income attributable to HF Sinclair stockholders | $ | 177 | $ | 1,590 | $ | 2,923 | |||||
| Add: interest expense | 165 | 191 | 176 | ||||||||
| Less: interest income | (75) | (94) | (30) | ||||||||
| Add: income tax expense | 34 | 442 | 895 | ||||||||
| Add: depreciation and amortization | 832 | 771 | 657 | ||||||||
| EBITDA | $ | 1,133 | $ | 2,900 | $ | 4,621 |
77
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, 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. 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
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In millions, except barrel and per barrel amounts) | |||||||||||
| Refining segment | |||||||||||
| Sales and other revenues | $ | 25,340 | $ | 28,673 | $ | 34,413 | |||||
| Cost of sales (1) | 24,787 | 26,142 | 30,112 | ||||||||
| Depreciation and amortization | 495 | 461 | 397 | ||||||||
| Gross margin | 58 | 2,070 | 3,904 | ||||||||
| Add: lower of cost or market inventory valuation adjustments | (32) | 221 | — | ||||||||
| Add: operating expenses | 1,912 | 1,879 | 1,761 | ||||||||
| Add: depreciation and amortization | 495 | 461 | 397 | ||||||||
| Adjusted refinery gross margin | $ | 2,433 | $ | 4,631 | $ | 6,062 | |||||
| Operating expenses | $ | 1,912 | $ | 1,879 | $ | 1,761 | |||||
| Less: regulatory charge (2) | 35 | — | — | ||||||||
| Adjusted refinery operating expenses | $ | 1,877 | $ | 1,879 | $ | 1,761 | |||||
| Sales of produced refined products (BPD) (3) | 637,170 | 602,280 | 628,340 | ||||||||
| Average per produced barrel sold: | |||||||||||
| Gross margin | $ | 0.24 | $ | 9.41 | $ | 17.02 | |||||
| Add: lower of cost or market inventory valuation adjustments | (0.14) | 1.00 | — | ||||||||
| Add: operating expenses | 8.20 | 8.55 | 7.68 | ||||||||
| Add: depreciation and amortization | 2.13 | 2.10 | 1.73 | ||||||||
| Adjusted refinery gross margin | $ | 10.43 | $ | 21.06 | $ | 26.43 | |||||
| Operating expenses | 8.20 | 8.55 | 7.68 | ||||||||
| Less: regulatory charge (2) | 0.15 | — | — | ||||||||
| Adjusted refinery operating expenses | 8.05 | 8.55 | 7.68 | ||||||||
| Adjusted refinery gross margin, less adjusted refinery operating expenses | $ | 2.38 | $ | 12.51 | $ | 18.75 |
(1) Exclusive of Depreciation and amortization.
(2) Regulatory charges represent a one-time penalty of $35 million related to the 2025 Consent Decree. Refer to Note 19 for further information.
(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.
78
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, 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. 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
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In millions, except gallon and per gallon amounts) | |||||||||||
| Renewables segment | |||||||||||
| Sales and other revenues | $ | 991 | $ | 1,189 | $ | 1,015 | |||||
| Costs of sales (1) | 999 | 1,240 | 1,138 | ||||||||
| Depreciation and amortization | 78 | 77 | 53 | ||||||||
| Gross margin | (86) | (128) | (176) | ||||||||
| Add: lower of cost or market inventory valuation adjustments | (11) | 50 | 52 | ||||||||
| Add: operating expenses | 100 | 109 | 112 | ||||||||
| Add: depreciation and amortization | 78 | 77 | 53 | ||||||||
| Adjusted renewables gross margin | $ | 81 | $ | 108 | $ | 41 | |||||
| Sales of produced renewables products (in thousand gallons) | 255,639 | 215,510 | 136,204 | ||||||||
| Average per produced gallon sold: | |||||||||||
| Gross margin | $ | (0.33) | $ | (0.59) | $ | (1.29) | |||||
| Add: lower of cost or market inventory valuation adjustments | (0.04) | 0.22 | 0.38 | ||||||||
| Add: operating expenses | 0.39 | 0.51 | 0.82 | ||||||||
| Add: depreciation and amortization | 0.31 | 0.36 | 0.39 | ||||||||
| Adjusted renewables gross margin | $ | 0.33 | $ | 0.50 | $ | 0.30 | |||||
| Less: operating expenses | 0.39 | 0.51 | 0.82 | ||||||||
| Adjusted renewables gross margin, less operating expenses | $ | (0.06) | $ | (0.01) | $ | (0.52) |
(1) Exclusive of Depreciation and amortization.
79
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
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (In millions, except gallon and per gallon amounts) | |||||||||||
| Marketing segment | |||||||||||
| Sales and other revenues | $ | 3,428 | $ | 4,146 | $ | 3,912 | |||||
| Costs of sales (1) | 3,319 | 4,051 | 3,846 | ||||||||
| Depreciation and amortization | 27 | 24 | 18 | ||||||||
| Gross margin | $ | 82 | $ | 71 | $ | 48 | |||||
| Add: depreciation and amortization | 27 | 24 | 18 | ||||||||
| Adjusted marketing gross margin | $ | 109 | $ | 95 | $ | 66 | |||||
| Sales of refined products (in thousand gallons) | 1,376,291 | 1,441,607 | 1,118,444 | ||||||||
| Average per gallon sold: | |||||||||||
| Gross margin | $ | 0.06 | $ | 0.05 | $ | 0.04 | |||||
| Add: depreciation and amortization | 0.02 | 0.02 | 0.02 | ||||||||
| Adjusted marketing gross margin | $ | 0.08 | $ | 0.07 | $ | 0.06 |
(1) Exclusive of Depreciation and amortization.
FY 2023 10-K MD&A
SEC filing source: 0001915657-24-000040.
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Item 7 contains “forward-looking” statements. See “Forward-Looking Statements” at the beginning of this Annual Report on Form 10-K. 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. References herein to HF Sinclair “we,” “our,” “ours” and “us” with respect to time periods prior to March 14, 2022 refer to HollyFrontier and its consolidated subsidiaries and do not include the Acquired Sinclair Businesses. References herein to HF Sinclair “we,” “our,” “ours,” and “us” with respect to time periods from and after March 14, 2022 include the operations of the Acquired Sinclair Businesses. Unless otherwise specified, the financial statements included herein include financial information for HF Sinclair, which for the time period from March 14, 2022 to December 31, 2023 includes the combined business operations of HollyFrontier and the Acquired Sinclair Businesses. References herein to HEP with respect to time periods prior to the closing of the HEP Merger Transaction on December 1, 2023 refers to HEP and its consolidated subsidiaries.
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 other 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 1,500 branded stations and license the use of the Sinclair brand at 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 year ended December 31, 2023, net income attributable to HF Sinclair stockholders was $1,589.7 million compared to $2,922.7 million and $558.3 million for the years ended December 31, 2022, and 2021, respectively. Gross refining margin per produced barrel sold in our Refining segment for 2023 decreased 20% over the year ended December 31, 2022.
Our results for the year ended December 31, 2023 were favorably impacted by healthy demand for transportation fuels, lubricants and transportation and terminal services and constrained refined product supply. 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 will depend on various factors and consequences beyond our control.
In the Refining segment, we saw healthy refining margins in both the West and Mid-Continent regions in 2023 as a result of steady demand and tight supply during the period. We completed a significant number of planned turnarounds during the year ended December 31, 2023. These turnarounds have provided us with the opportunity to execute maintenance strategies focused on improving operational reliability. For the first quarter of 2024, we expect to run between 585,000 – 615,000 barrels per day of crude oil. This guidance reflects planned maintenance activities at our Puget Sound Refinery during the first quarter. Refined product margins are expected to be impacted by typical seasonal weakness in gasoline.
In the Renewables segment, we continued to optimize the operation of our assets during 2023. For the first quarter of 2024, we expect continued weakening in RINs and LCFS prices to impact margins, and we will continue to focus on the economic optimization of our assets.
In the Marketing segment, we continued to see strong value in the Sinclair brand during 2023 as the marketing business continued to provide a consistent sales channel with margin uplift for our produced fuels. We continue to target 5% or more annual growth in the number of sites.
In the Lubricants & Specialties segment, effective the first quarter of 2023, management views the segment as an integrated business of processing feedstocks into base oils and processing base oils into finished lubricant products along with the packaging, distribution and sales to customers. During 2023, despite weakening base oil prices during the period, we continued to see strong performance (excluding FIFO) driven by sales mix optimization across our finished products portfolio.
In the Midstream segment, 2023 was favorably impacted by our refining activity.
59
Table of Content
In August 2023, our Board of Directors authorized a new $1.0 billion share repurchase program, and we expect to repurchase shares in the first quarter of 2024. On February 14, 2024, our Board of Directors announced that it declared a regular quarterly dividend in the amount of $0.50 per share, an increase of $0.05 over our previous dividend of $0.45 per share. The dividend is payable on March 5, 2024 to holders of record of common stock on February 26, 2024.
HEP Merger Transaction
On December 1, 2023, pursuant to the Agreement and Plan of Merger, dated as of August 15, 2023 (the “Merger Agreement”), by and among HEP, HF Sinclair, Navajo Pipeline Co., L.P., a Delaware limited partnership and an indirect wholly owned subsidiary of HF Sinclair (“HoldCo”), Holly Apple Holdings LLC, a Delaware limited liability company and a wholly owned subsidiary of HoldCo (“Merger Sub”), HEP Logistics Holdings, L.P., a Delaware limited partnership and the general partner of HEP (“HLH”), and Holly Logistic Services, L.L.C., a Delaware limited liability company and the general partner of HLH, Merger Sub merged with and into HEP, with HEP surviving as an indirect, wholly owned subsidiary of HF Sinclair (the “HEP Merger Transaction”).
Under the terms of the Merger Agreement, each outstanding common unit representing a limited partner interest in HEP (an “HEP common unit”), other than the HEP common units already owned by HF Sinclair and its subsidiaries, was converted into the right to receive 0.315 shares of HF Sinclair common stock and $4.00 in cash, without interest. The Merger Agreement consideration totaled $267.6 million in cash and resulted in the issuance of 21,072,326 shares of HF Sinclair common stock from treasury stock.
For a description of our existing indebtedness, as well as the changes thereto associated with the HEP Merger Transaction, see Note 13 “Debt” in the Notes to Consolidated Financial Statements.
Sinclair Acquisition
On March 14, 2022, HollyFrontier and HEP announced the establishment of HF Sinclair as the new parent holding company of HollyFrontier and HEP and their subsidiaries, and the completion of their respective acquisitions (the “Sinclair Transactions”) of Sinclair Oil Corporation (now known as Sinclair Oil LLC, “Sinclair Oil”) and Sinclair Transportation Company LLC (“STC”) from The Sinclair Companies (now known as REH Company and referred to herein as “REH Company”).
HF Sinclair acquired REH Company’s refining, branded marketing, renewables, and midstream businesses. The branded marketing business supplies high-quality fuels to Sinclair branded stations and licenses the use of the Sinclair brand to additional locations throughout the United States. The renewables business includes the operation of a renewable diesel unit located in Sinclair, Wyoming. The refining business includes two Rocky Mountains-based refineries located in Casper, Wyoming and Sinclair, Wyoming. Under the terms of that certain Contribution Agreement as amended on March 14, 2022 (the “Contribution Agreement”), HEP acquired STC, REH Company’s integrated crude and refined products pipelines and terminal assets, including approximately 1,200 miles of integrated crude and refined product pipeline supporting the Sinclair refineries and third parties, eight product terminals and two crude terminals with approximately 4.5 million barrels of operated storage. In addition, HEP acquired STC’s interests in three pipeline joint ventures for crude gathering and product offtake including: Saddle Butte Pipeline III, LLC (at the time of closing, 25.06% and currently, a 25.12% non-operated interest); Pioneer Investments Corp. (49.995% non-operated interest); and UNEV Pipeline, LLC (“UNEV”) (the 25% non-operated interest not already owned by HEP, resulting in UNEV becoming a wholly owned subsidiary of HEP).
See Note 2 “Acquisitions” in the Notes to Consolidated Financial Statements for additional information.
Puget Sound Refinery Acquisition
On May 4, 2021, HollyFrontier Puget Sound Refining LLC (now known as HF Sinclair Puget Sound Refining LLC), a wholly owned subsidiary of HollyFrontier, entered into a sale and purchase agreement with Equilon Enterprises LLC d/b/a Shell Oil Products US (“Shell”) to acquire the Puget Sound Refinery. The acquisition closed on November 1, 2021.
Renewable Fuel Standard Regulations
Pursuant to the 2007 Energy Independence and Security Act, the EPA promulgated the 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 add annually increasing amounts 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 products sold, with RINs costs totaling $790.8 million for the year ended December 31, 2023.
60
Table of Content
Under the RFS regulations, the EPA is required to set annual volume targets of renewable fuels that obligated parties, such as us, must blend into petroleum-based transportation fuels consumed in the United States. These volume requirements are used to determine an obligated party’s renewable volume obligation (“RVO”). The EPA released a final rule on June 3, 2022 that, among other things, reduced the volume targets for 2020 and established targets for 2021 and 2022. In 2020, we recognized the cost of the RVO using the 2020 volume targets set by the EPA at that time, and in 2021 and the three months ended March 31, 2022, we recognized the cost of the RVO using our estimates. As a result of the final rule released by the EPA on June 3, 2022 as noted above, we recognized a benefit of $72.0 million in the year ended December 31, 2022 related to the modification of the 2020 and 2021 volume targets. In June 2023, the EPA established the targets for 2023 through 2025, which increase RVOs in each of the concurrent years.
A more detailed discussion of our financial and operating results for the years ended December 31, 2023 and 2022 is presented in the following sections. Discussions of year-over-year comparisons for 2022 and 2021 can be found in “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022.
61
Table of Content
RESULTS OF OPERATIONS
Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (In thousands, except per share data) | |||||||||||
| Sales and other revenues | $ | 31,964,395 | $ | 38,204,839 | $ | 18,389,142 | |||||
| Operating costs and expenses: | |||||||||||
| Cost of products sold (exclusive of depreciation and amortization): | |||||||||||
| Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) | 25,784,449 | 30,680,013 | 15,567,052 | ||||||||
| Lower of cost or market inventory valuation adjustment | 270,419 | 52,412 | (310,123) | ||||||||
| 26,054,868 | 30,732,425 | 15,256,929 | |||||||||
| Operating expenses (exclusive of depreciation and amortization) | 2,438,148 | 2,334,893 | 1,517,478 | ||||||||
| Selling, general and administrative expenses (exclusive of depreciation and amortization) | 498,240 | 426,485 | 362,010 | ||||||||
| Depreciation and amortization | 770,573 | 656,787 | 503,539 | ||||||||
| Total operating costs and expenses | 29,761,829 | 34,150,590 | 17,639,956 | ||||||||
| Income from operations | 2,202,566 | 4,054,249 | 749,186 | ||||||||
| Other income (expense): | |||||||||||
| Earnings (loss) of equity method investments | 17,369 | (260) | 12,432 | ||||||||
| Interest income | 93,468 | 30,179 | 4,019 | ||||||||
| Interest expense | (190,796) | (175,628) | (125,175) | ||||||||
| Gain on business interruption insurance settlement | — | 15,202 | — | ||||||||
| Gain on tariff settlement | — | — | 51,500 | ||||||||
| Gain on early extinguishment of debt | — | 604 | — | ||||||||
| Gain (loss) on foreign currency transactions | 2,530 | (1,637) | (2,938) | ||||||||
| Gain on sale of assets and other | 27,370 | 13,337 | 98,128 | ||||||||
| (50,059) | (118,203) | 37,966 | |||||||||
| Income before income taxes | 2,152,507 | 3,936,046 | 787,152 | ||||||||
| Income tax expense | 441,612 | 894,872 | 123,898 | ||||||||
| Net income | 1,710,895 | 3,041,174 | 663,254 | ||||||||
| Less net income attributable to noncontrolling interest | 121,229 | 118,506 | 104,930 | ||||||||
| Net income attributable to HF Sinclair stockholders | $ | 1,589,666 | $ | 2,922,668 | $ | 558,324 | |||||
| Earnings per share: | |||||||||||
| Basic | $ | 8.29 | $ | 14.28 | $ | 3.39 | |||||
| Diluted | $ | 8.29 | $ | 14.28 | $ | 3.39 | |||||
| Cash dividends declared per common share | $ | 1.80 | $ | 1.20 | $ | 0.35 | |||||
| Average number of common shares outstanding: | |||||||||||
| Basic | 190,035 | 202,566 | 162,569 | ||||||||
| Diluted | 190,035 | 202,566 | 162,569 |
Other Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (In thousands) | |||||||||||
| Net cash provided by operating activities | $ | 2,297,235 | $ | 3,777,159 | $ | 406,682 | |||||
| Net cash used for investing activities | $ | (371,323) | $ | (774,488) | $ | (1,327,219) | |||||
| Net cash used for financing activities | $ | (2,243,882) | $ | (1,560,759) | $ | (211,803) | |||||
| Capital expenditures | $ | 385,413 | $ | 524,007 | $ | 813,409 | |||||
| EBITDA (1) | $ | 2,899,179 | $ | 4,619,776 | $ | 1,306,917 |
62
Table of Content
(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 provision, (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 on our consolidated financial statements. EBITDA should not be considered as an alternative to net income or operating income 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 widely used financial indicator used by investors and analysts to measure 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 7A of Part II of this Annual Report on Form 10-K.
Supplemental Segment Operating Data
Our operations are organized into five reportable segments, Refining, Renewables, Marketing, Lubricants & Specialties and Midstream. See Note 20 “Segment Information” in the Notes to Consolidated Financial Statements for additional information on our reportable segments.
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 Puget Sound Refinery was acquired November 1, 2021, and thus is included for the period November 1, 2021 through December 31, 2023. In addition, the refinery operations of the Parco and Casper Refineries are included for the period March 14, 2022 (date of acquisition) through December 31, 2023. The following tables set forth information, including non-GAAP performance measures, about our consolidated refinery operations. The refinery gross and net operating margins do not include lower of cost or market inventory valuation adjustments and depreciation and amortization. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7A of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 (8) | 2021 (9) | |||||||||
| Mid-Continent Region | |||||||||||
| Crude charge (BPD) (1) | 237,510 | 283,160 | 260,350 | ||||||||
| Refinery throughput (BPD) (2) | 256,810 | 299,380 | 276,430 | ||||||||
| Sales of produced refined products (BPD) (3) | 248,330 | 280,800 | 265,470 | ||||||||
| Refinery utilization (4) | 91.4 | % | 108.9 | % | 100.1 | % | |||||
| Average per produced barrel sold (5) | |||||||||||
| Refinery gross margin | $ | 17.49 | $ | 22.01 | $ | 9.44 | |||||
| Refinery operating expenses (6) | 7.02 | 6.19 | 6.42 | ||||||||
| Net operating margin | $ | 10.47 | $ | 15.82 | $ | 3.02 | |||||
| Refinery operating expenses per throughput barrel (7) | $ | 6.79 | $ | 5.81 | $ | 6.17 |
| Feedstocks: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sweet crude oil | 56 | % | 58 | % | 61 | % | |||
| Sour crude oil | 20 | % | 20 | % | 15 | % | |||
| Heavy sour crude oil | 16 | % | 16 | % | 18 | % | |||
| Other feedstocks and blends | 8 | % | 6 | % | 6 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
63
Table of Content
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 (8) | 2021 (9) | |||||||
| Mid-Continent Region | |||||||||
| Sales of refined products: | |||||||||
| Gasolines | 51 | % | 51 | % | 52 | % | |||
| Diesel fuels | 30 | % | 33 | % | 33 | % | |||
| Jet fuels | 6 | % | 6 | % | 5 | % | |||
| Fuel oil | 1 | % | 1 | % | 1 | % | |||
| Asphalt | 4 | % | 3 | % | 3 | % | |||
| Base oils | 4 | % | 4 | % | 4 | % | |||
| LPG and other | 4 | % | 2 | % | 2 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| West Region | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Crude charge (BPD) (1) | 330,030 | 323,820 | 140,370 | ||||||||
| Refinery throughput (BPD) (2) | 360,200 | 347,590 | 155,440 | ||||||||
| Sales of produced refined products (BPD) (3) | 353,950 | 347,540 | 158,630 | ||||||||
| Refinery utilization (4) | 79.0 | % | 81.4 | % | 82.7 | % | |||||
| Average per produced barrel sold (5) | |||||||||||
| Refinery gross margin | $ | 24.13 | $ | 30.64 | $ | 13.32 | |||||
| Refinery operating expenses (6) | 10.14 | 9.31 | 8.09 | ||||||||
| Net operating margin | $ | 13.99 | $ | 21.33 | $ | 5.23 | |||||
| Refinery operating expenses per throughput barrel (7) | $ | 9.97 | $ | 9.31 | $ | 9.27 |
| Feedstocks: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sweet crude oil | 30 | % | 28 | % | 22 | % | |||
| Sour crude oil | 45 | % | 50 | % | 58 | % | |||
| Heavy sour crude oil | 11 | % | 10 | % | 1 | % | |||
| Black wax crude oil | 6 | % | 5 | % | 10 | % | |||
| Other feedstocks and blends | 8 | % | 7 | % | 9 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| Sales of refined products: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Gasolines | 54 | % | 53 | % | 54 | % | |||
| Diesel fuels | 31 | % | 32 | % | 35 | % | |||
| Jet fuels | 6 | % | 5 | % | 1 | % | |||
| Fuel oil | 2 | % | 3 | % | 3 | % | |||
| Asphalt | 2 | % | 3 | % | 4 | % | |||
| LPG and other | 5 | % | 4 | % | 3 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Crude charge (BPD) (1) | 567,540 | 606,980 | 400,720 | ||||||||
| Refinery throughput (BPD) (2) | 617,010 | 646,970 | 431,870 | ||||||||
| Sales of produced refined products (BPD) (3) | 602,280 | 628,340 | 424,100 | ||||||||
| Refinery utilization (4) | 83.7 | % | 92.3 | % | 93.1 | % | |||||
| Average per produced barrel (5) | |||||||||||
| Refinery gross margin | $ | 21.39 | $ | 26.78 | $ | 10.89 | |||||
| Refinery operating expenses (6) | 8.86 | 7.92 | 7.04 | ||||||||
| Net operating margin | $ | 12.53 | $ | 18.86 | $ | 3.85 | |||||
| Refinery operating expenses per throughput barrel (7) | $ | 8.65 | $ | 7.69 | $ | 6.92 |
64
Table of Content
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 (8) | 2021 (9) | |||||||
| Consolidated | |||||||||
| Feedstocks: | |||||||||
| Sweet crude oil | 42 | % | 42 | % | 47 | % | |||
| Sour crude oil | 34 | % | 36 | % | 31 | % | |||
| Heavy sour crude oil | 13 | % | 13 | % | 12 | % | |||
| Black wax crude oil | 3 | % | 3 | % | 4 | % | |||
| Other feedstocks and blends | 8 | % | 6 | % | 6 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| Sales of refined products: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Gasolines | 53 | % | 52 | % | 53 | % | |||
| Diesel fuels | 30 | % | 32 | % | 34 | % | |||
| Jet fuels | 6 | % | 6 | % | 4 | % | |||
| Fuel oil | 1 | % | 2 | % | 1 | % | |||
| Asphalt | 3 | % | 3 | % | 3 | % | |||
| Base oils | 2 | % | 2 | % | 2 | % | |||
| LPG and other | 5 | % | 3 | % | 3 | % | |||
| Total | 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 inter-segment 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). As a result of our acquisition of the Puget Sound Refinery on November 1, 2021, our consolidated crude capacity increased from 405,000 BPSD at December 31, 2020 to 554,000 BPSD at December 31, 2021, and further increased to 678,000 BPSD at December 31, 2022 as a result of our acquisition of the Parco and Casper Refineries on March 14, 2022.
(5)Represents 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 7A of Part II of this Annual Report on Form 10-K.
(6)Represents total Mid-Continent and West regions operating expenses, exclusive of depreciation and amortization, divided by sales volumes of refined products produced at our refineries.
(7)Represents total Mid-Continent and West regions operating expenses, exclusive of depreciation and amortization, divided by refinery throughput.
(8)We acquired the Parco and Casper Refineries on March 14, 2022. Refining operating data for the year ended December 31, 2022 includes crude oil and feedstocks processed and refined products sold at our Parco and Casper Refineries for the period March 14, 2022 through December 31, 2022 only, averaged over the 365 days in the year ended December 31, 2022.
(9)We acquired the Puget Sound Refinery on November 1, 2021. Refining operating data for the year ended December 31, 2021 includes crude oil and feedstocks processed and refined products sold at our Puget Sound Refinery for the period November 1, 2021 through December 31, 2021 only, averaged over the 365 days in the year ended December 31, 2021.
65
Table of Content
Renewables Operating Data
The following table sets forth information, including non-GAAP performance measures, about our renewables operations and includes our Wyoming renewable diesel unit acquired as part of the Sinclair Transactions for the period March 14, 2022 (the date of acquisition) through December 31, 2023. The renewables gross and net operating margins do not include the non-cash effects of lower of cost or market inventory valuation adjustments and depreciation and amortization. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7A of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Renewables | |||||||
| Sales volumes (in thousand gallons) | 215,510 | 136,204 | |||||
| Average per produced gallon (1) | |||||||
| Renewables gross margin | $ | 0.50 | $ | 0.30 | |||
| Renewables operating expenses (2) | 0.51 | 0.82 | |||||
| Net operating margin | $ | (0.01) | $ | (0.52) |
(1)Represents 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 7A of Part II of this Annual Report on Form 10-K.
(2)Represents total Renewables segment operating expenses, exclusive of depreciation and amortization, divided by sales volumes of renewable diesel produced at our renewable diesel units.
Marketing Operating Data
The following table sets forth information, including non-GAAP performance measures, about our marketing operations and includes our Sinclair branded fuel business for the period March 14, 2022 (the date of acquisition) through December 31, 2023. The marketing gross margin does not include the non-cash effects of depreciation and amortization. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7A of Part II of this Annual Report on Form 10-K.
| Years Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Marketing | |||||||
| Number of branded sites at period end (1) | 1,540 | 1,513 | |||||
| Sales volumes (in thousand gallons) | 1,441,607 | 1,118,444 | |||||
| Margin per gallon of sales (2) | $ | 0.07 | $ | 0.06 |
(1)Includes non-Sinclair branded sites from legacy HollyFrontier agreements.
(2)Represents 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 7A of Part II of this Annual Report on Form 10-K.
66
Table of Content
Lubricants & Specialties Segment Operating Data
The following table sets forth information about our lubricants and specialties operations.
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||
| Lubricants & Specialties | |||||||||
| Sales of produced barrels sold (BPD) | 30,210 | 32,530 | 34,016 | ||||||
| Sales of produced refined products: | |||||||||
| Finished products | 50 | % | 51 | % | 51 | % | |||
| Base oils | 27 | % | 28 | % | 27 | % | |||
| Other | 23 | % | 21 | % | 22 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
Effective the first quarter of 2023, management views the Lubricants & Specialties segment as an integrated business of processing feedstocks into base oils and processing base oils into finished lubricant products along with the packaging, distribution and sales to customers.
Midstream Segment Operating Data
The following table sets forth information about our midstream operations.
| Years Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||
| Midstream | ||||||||
| Volumes (BPD) | ||||||||
| Pipelines: | ||||||||
| Affiliates—refined product pipelines | 152,462 | 143,303 | 108,767 | |||||
| Affiliates—intermediate pipelines | 110,720 | 129,295 | 125,225 | |||||
| Affiliates—crude pipelines | 437,586 | 456,797 | 279,514 | |||||
| 700,768 | 729,395 | 513,506 | ||||||
| Third parties—refined product pipelines | 38,834 | 38,000 | 49,356 | |||||
| Third parties—crude pipelines | 197,659 | 144,478 | 129,084 | |||||
| 937,261 | 911,873 | 691,946 | ||||||
| Terminals and loading racks: | ||||||||
| Affiliates | 728,128 | 560,038 | 391,698 | |||||
| Third parties | 42,567 | 38,211 | 51,184 | |||||
| 770,695 | 598,249 | 442,882 | ||||||
| Affiliates—refinery processing units | 62,057 | 70,222 | 69,628 | |||||
| Total for pipelines, terminals and refinery processing unit assets (BPD) | 1,770,013 | 1,580,344 | 1,204,456 |
67
Table of Content
Results of Operations - Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Summary
Net income attributable to HF Sinclair stockholders for the year ended December 31, 2023 was $1,589.7 million ($8.29 per basic and diluted share), a $1,333.0 million decrease compared to net income of $2,922.7 million ($14.28 per basic and diluted share) for the year ended December 31, 2022. The decrease in net income was principally driven by lower refinery gross margins and lower refined product sales volumes. Lower of cost or market inventory reserve adjustments decreased pre-tax earnings by $270.4 million and $52.4 million for the years ended December 31, 2023 and 2022, respectively. Refinery gross margins for the year ended December 31, 2023 decreased to $21.39 per produced barrel sold from $26.78 for the year ended December 31, 2022.
Sales and Other Revenues
Sales and other revenues decreased 16% from $38,204.8 million for the year ended December 31, 2022 to $31,964.4 million for the year ended December 31, 2023, principally due to decreased refined product sales prices and lower refined product sales volumes. Sales and other revenues included $4,146.3 million, $2,762.8 million and $781.3 million in unaffiliated revenues related to our Marketing, Lubricants & Specialties and Renewables segments, respectively, for the year ended December 31, 2023. Sales and other revenues included $3,911.9 million, $3,149.1 million and $654.9 million in unaffiliated revenues related to our Marketing, Lubricants & Specialties and Renewables segments, respectively, for the year ended December 31, 2022.
Cost of Products Sold
Total cost of products sold decreased 15% from $30,732.4 million for the year ended December 31, 2022 to $26,054.9 million for the year ended December 31, 2023, principally due to lower crude oil costs and lower refined product sales volumes. During the years ended December 31, 2023 and 2022, we recognized a lower of cost or market inventory valuation adjustment charge of $270.4 million and $52.4 million, respectively. Within our Lubricants & Specialties segment, FIFO impact was a charge of $13.4 million for the year ended December 31, 2023 and a benefit of $77.6 million for the year ended December 31, 2022.
Gross Refinery Margins
Gross refinery margin per barrel sold decreased 20% from $26.78 for the year ended December 31, 2022 to $21.39 for the year ended December 31, 2023. The decrease was due to lower average per barrel sold sales prices, partially offset by lower crude oil and feedstock prices. Gross refinery margin per barrel does not include the non-cash effects of lower of cost or market inventory valuation adjustments or depreciation and amortization. See “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7A of Part II of this Annual Report on Form 10-K for a reconciliation to the income statement of sale prices of products sold and cost of products purchased.
Operating Expenses
Operating expenses, exclusive of depreciation and amortization, increased 4% from $2,334.9 million for the year ended December 31, 2022 to $2,438.1 million for the year ended December 31, 2023, primarily due to increased maintenance activities and our acquisition of the Acquired Sinclair Businesses, partially offset by lower natural gas costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased 17% from $426.5 million for the year ended December 31, 2022 to $498.2 million for the year ended December 31, 2023, primarily due to higher costs related to information technology, other professional services and employee costs as compared to the prior period and our acquisition of the Acquired Sinclair Businesses, partially offset by a decrease in acquisition integration and regulatory costs. We incurred $39.4 million and $52.9 million in acquisition integration and regulatory costs during the years ended December 31, 2023 and 2022, respectively.
Depreciation and Amortization Expenses
Depreciation and amortization increased 17% from $656.8 million for the year ended December 31, 2022 to $770.6 million for the year ended December 31, 2023. This increase was principally due to depreciation and amortization attributable to capitalized turnaround costs, capitalized improvement projects and the Acquired Sinclair Businesses.
Earnings (Loss) of Equity Method Investments
For the year ended December 31, 2023, we recorded net earnings of $17.4 million of equity method investments as compared to a net loss of $0.3 million for the year ended December 31, 2022. Net loss during the year ended December 31, 2022 was primarily due to HEP’s 50% share of incurred and estimated environmental remediation and recovery expenses, net of insurance proceeds received to date, for the Osage Pipeline. In July 2022, the Osage Pipeline, which carries crude oil from Cushing, Oklahoma to El Dorado, Kansas, suffered a release of crude oil. The pipeline resumed operations during the third quarter of 2022.
68
Table of Content
Interest Income
Interest income was $93.5 million for the year ended December 31, 2023 compared to $30.2 million for the year ended December 31, 2022. The increase in interest income was primarily due to the increase in the average cash balance and higher interest rates on cash investments.
Interest Expense
Interest expense was $190.8 million for the year ended December 31, 2023 compared to $175.6 million for the year ended December 31, 2022. This increase was primarily due to the April 2022 issuance of $400 million in aggregate principal amount of 6.375% senior notes maturing in April 2027 and higher market interest rates on HEP's revolving credit facility during the year ended December 31, 2023.
Gain on Business Interruption Insurance Settlement
During the year ended December 31, 2022, we recorded a gain of $15.2 million from a settlement of our business interruption claim related to winter storm Uri that occurred in the first quarter of 2021.
Gain on Early Extinguishment of Debt
For the year ended December 31, 2022, we recorded a $0.6 million gain on the extinguishment of debt related to our open market repurchase of $42.2 million in principal of our $350 million aggregate principal amount of our 2.625% senior notes maturing October 2023 at a cost of $41.4 million.
Gain (loss) on Foreign Currency Transactions
Remeasurement adjustments resulting from the foreign currency conversion of the intercompany financing notes payable by PCLI net of mark-to-market valuations on foreign exchange forward contracts with banks which hedge the foreign currency exposure on these intercompany notes was a gain of $2.5 million for the year ended December 31, 2023 compared to a loss of $1.6 million for the year ended December 31, 2022. For the years ended December 31, 2023 and 2022, gain (loss) on foreign currency transactions included a loss of $7.4 million and a gain of $27.8 million, respectively, on foreign exchange forward contracts (utilized as an economic hedge).
Gain on Sale of Assets and Other
For the year ended December 31, 2023, we recorded a $15.0 million gain from the settlement of a preservation of property claim related to winter storm Uri that occurred in the first quarter of 2021.
Income Taxes
For the year ended December 31, 2023, we recorded an income tax expense of $441.6 million compared to $894.9 million for the year ended December 31, 2022. This decrease was principally due to lower pre-tax income during the year ended December 31, 2023 compared to the year ended December 31, 2022. Our effective tax rates were 20.5% and 22.7% for the years ended December 31, 2023 and 2022, respectively. The year-over-year decrease in the effective tax rate is principally due to the relationship between the pre-tax results and the earnings attributable to the noncontrolling interest that is not included in income for tax purposes and other non-taxable permanent differences.
LIQUIDITY AND CAPITAL RESOURCES
HF Sinclair Credit Agreement
We have a $1.65 billion senior unsecured revolving credit facility maturing in April 2026 (the “HF Sinclair Credit Agreement”). The HF Sinclair Credit Agreement may be used for revolving credit loans and letters of credit from time to time and is available to fund general corporate purposes. At December 31, 2023, we were in compliance with all covenants, had no outstanding borrowings and had outstanding letters of credit totaling $0.3 million under the HF Sinclair Credit Agreement.
HEP Credit Agreement
Through our wholly owned subsidiary, HEP, we have a $1.2 billion senior secured revolving credit facility maturing in July 2025 (the “HEP Credit Agreement”). The HEP Credit Agreement is available to fund capital expenditures, investments, acquisitions, distribution payments, working capital and for general partnership purposes. It is also available to fund letters of credit up to a $50 million sub-limit and has an accordion feature that allows us to increase the commitments under the HEP Credit Agreement up to a maximum amount of $1.7 billion.
69
Table of Content
In connection with the consummation of the HEP Merger Transaction, we amended the HEP Credit Agreement to, among other things, (a) provide a guaranty from us and terminated all guaranties from subsidiaries of HEP, (b) amend the definition of “Investment Grade Rating” (as defined in the HEP Credit Agreement) to reference the credit rating of our senior unsecured indebtedness, (c) eliminate the requirement to deliver separate audited and unaudited financial statements for HEP and its subsidiaries and only provide certain segment-level reporting for HEP with any compliance certificate delivered in accordance with the HEP Credit Agreement and (d) amend certain covenants to eliminate certain restrictions on (i) amendments to intercompany contracts, (ii) transactions with us and our subsidiaries and (iii) investments in and contributions, dividends, transfers and distributions to us and our subsidiaries.
During the year ended December 31, 2023, HEP had net repayments of $212.5 million under the HEP Credit Agreement. At December 31, 2023, we were in compliance with all of its covenants, had outstanding borrowings of $455.5 million and no outstanding letters of credit under the HEP Credit Agreement.
HF Sinclair Senior Notes and HEP Senior Notes Exchange
In October 2023, we repaid at maturity our $59.637 million aggregate principal amount HollyFrontier 2.625% senior notes maturing October 2023 (the “HollyFrontier 2.625% Senior Notes”) and $248.190 million aggregate principal amount HF Sinclair 2.625% senior notes maturing October 2023 (the “HF Sinclair 2.625% Senior Notes”).
On December 4, 2023, we completed our offers to exchange any and all outstanding HEP 5.000% senior notes maturing February 2028 (the “HEP 5.000% Senior Notes”) and HEP 6.375% senior notes maturing April 2027 (the “HEP 6.375% Senior Notes”) (and, collectively, the “HEP Senior Notes”) for HF Sinclair 5.000% senior notes maturing February 2028 (the “HF Sinclair 5.000% Senior Notes”) and HF Sinclair 6.375% senior notes maturing April 2027 (the “HF Sinclair 6.375% Senior Notes”) (and, collectively, the “New HF Sinclair Senior Notes”) to be issued by HF Sinclair with registration rights and cash. In connection with the exchange offers, HEP amended the indenture governing the HEP Senior Notes to eliminate (i) substantially all of the restrictive covenants, (ii) certain of the events which may lead to an “Event of Default,” (iii) the SEC reporting covenant and (iv) the requirement of HEP to offer to purchase the HEP Senior Notes upon a change of control.
The New HF Sinclair Senior Notes are unsecured and unsubordinated obligations of ours and rank equally with all our other existing and future unsecured and unsubordinated indebtedness. Each series of the New HF Sinclair Senior Notes has the same interest rate, interest payment dates, maturity date and redemption terms as the corresponding series of HEP Senior Notes. The New HF Sinclair Senior Notes were issued in exchange for the HEP Senior Notes pursuant to a private exchange offer exempt from registration under the Securities Act of 1933, as amended. This exchange was part of a broader corporate strategy, including the HEP Merger Transaction, which closed on December 1, 2023.
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 and then leased back the precious metals catalyst in exchange for cash. The volume of the precious metals catalyst and the lease rate are fixed over the term of each lease, and the lease payments are recorded as interest expense. The current leases mature in one year or less. Upon maturity, we must either satisfy the obligation at fair market value or refinance to extend the maturity.
HF Sinclair may, from time to time, issue letters of credit pursuant to uncommitted letters of credit facilities with its lenders. At December 31, 2023, there were no letters of credit outstanding under such facilities.
See Note 13 “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 or 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 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 our share repurchase program.
70
Table of Content
Our liquidity was approximately $3.75 billion at December 31, 2023, consisting of cash and cash equivalents of $1.35 billion, an undrawn $1.65 billion credit facility under the HF Sinclair Credit Agreement and $744.5 million remaining availability under the HEP 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.
In September 2022, our Board of Directors approved a $1.0 billion share repurchase program (the “September 2022 Share Repurchase Program”), which replaced all existing share repurchase programs at that time, authorizing us to repurchase common stock in the open market or through privately negotiated transactions. Privately negotiated repurchases from REH Company were also authorized under the September 2022 Share Repurchase Program, subject to REH Company’s interest in selling its shares and other limitations. As of August 15, 2023, we had repurchased $995.0 million under the September 2022 Share Repurchase Program.
On August 15, 2023, our Board of Directors approved a new $1.0 billion share repurchase program (the “August 2023 Share Repurchase Program”), which replaced all existing share repurchase programs, including the $5.0 million remaining authorization under the September 2022 Share Repurchase Program. The August 2023 Share Repurchase Program authorizes us to repurchase common stock in the open market or through privately negotiated transactions. Privately negotiated repurchases from REH Company are also authorized under the August 2023 Share Repurchase Program, subject to REH Company’s interest in selling its shares and other limitations. The timing and amount of share repurchases, including those from REH Company, 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 August 2023 Share Repurchase Program may be discontinued at any time by our Board of Directors.
During the year ended December 31, 2023, we made open market and privately negotiated purchases of 18,779,880 shares for $974.5 million under our share repurchase programs, of which 15,515,302 shares were repurchased for $810.6 million pursuant to privately negotiated repurchases from REH Company. As of December 31, 2023, we had remaining authorization to repurchase up to $676.4 million under the August 2023 Share Repurchase Program.
On January 3, 2024, we repurchased 454,380 shares of our outstanding common stock from REH Company in a privately negotiated transaction under the August 2023 Share Repurchase Program and pursuant to the Stock Purchase Agreement, dated January 3, 2024 (the “January Stock Purchase Agreement”), between us and REH Company. The price paid by us under the January Stock Purchase Agreement was $55.02 per share resulting in an aggregate purchase price of $25.0 million. The purchase price was funded with cash on hand.
On February 8, 2024, we repurchased 1,061,946 shares of our outstanding common stock from REH Company in a privately negotiated transaction under the August 2023 Share Repurchase Program and pursuant to the Stock Purchase Agreement, dated February 8, 2024 (the “February Stock Purchase Agreement”), between us and REH Company. The price paid by us under the February Stock Purchase Agreement was $56.50 per share resulting in an aggregate purchase price of $60.0 million. The purchase price was funded with cash on hand. As of February 15, 2024, we had remaining authorization to repurchase up to $591.4 million under the August 2023 Share Repurchase Program.
Cash Flows – Operating Activities
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Net cash flows provided by operating activities were $2,297.2 million for the year ended December 31, 2023 compared to $3,777.2 million for the year ended December 31, 2022, a decrease of $1,479.9 million primarily driven by lower income from operations combined with higher turnaround spend during the year ended December 31, 2023. Changes in working capital decreased operating cash flows by $119.1 million and increased operating cash flows by $28.7 million for the years ended December 31, 2023 and 2022, respectively. Additionally, for the year ended December 31, 2023, turnaround expenditures were $555.7 million compared to $144.8 million for the year ended December 31, 2022.
71
Table of Content
Cash Flows – Investing Activities and Planned Capital Expenditures
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
For the year ended December 31, 2023, our net cash flows used for investing activities were $371.3 million. Cash expenditures for properties, plants and equipment for the year ended December 31, 2023 were $385.4 million for the year ended December 31, 2023.
For the year ended December 31, 2022, our net cash flows used for investing activities were $774.5 million. On March 14, 2022, we closed the Sinclair Transactions for cash consideration of $251.4 million. The remainder of the purchase consideration was funded with the issuance of HF Sinclair common stock and HEP common units. See Note 2 “Acquisitions” in the Notes to Consolidated Financial Statements for additional information on the Sinclair Transactions. Cash expenditures for properties, plants and equipment for the year ended December 31, 2022 were $524.0 million, which included HEP capital expenditures of $39.0 million for the year ended December 31, 2022.
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 which 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 on-going investments to sustain our refining operations. This includes replacement of, or rebuilding, refinery units and components that extend the 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 fuels standards, we seek to execute projects that facilitate compliance and also improve the operating costs and / or yields of associated refining processes.
Expected capital and turnaround cash spending for 2024 is as follows:
| Expected Cash Spending | ||
|---|---|---|
| (In millions) | ||
| HF Sinclair | ||
| Refining | $ | 235.0 |
| Renewables | 5.0 | |
| Lubricants & Specialties | 40.0 | |
| Marketing | 10.0 | |
| Midstream | 30.0 | |
| Corporate | 65.0 | |
| Turnarounds and catalyst | 415.0 | |
| Total sustaining | 800.0 | |
| Growth capital | 75.0 | |
| Total capital | $ | 875.0 |
72
Table of Content
Cash Flows – Financing Activities
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
For the year ended December 31, 2023, our net cash flows used for financing activities were $2,243.9 million. During the year ended December 31, 2023, we purchased $999.3 million of treasury stock, paid $340.7 million in dividends, paid $307.8 million upon the maturity of our HF Sinclair 2.625% Senior Notes and HollyFrontier 2.625% Senior Notes, paid $267.6 million as cash consideration in connection with the HEP Merger Transaction and had net repayments of $212.5 million under the HEP Credit Agreement.
For the year ended December 31, 2022, our net cash flows used for financing activities were $1,560.8 million. During the year ended December 31, 2022, we purchased $1,371.7 million of treasury stock, paid $255.9 million in dividends and paid $41.4 million to extinguish $42.2 million in principal of the HF Sinclair 2.625% Senior Notes and HollyFrontier 2.625% Senior Notes. During the year ended December 31, 2022, HEP received $400.0 million in proceeds from the issuance of the HEP 6.375% Senior Notes, had net repayments of $172.0 million under the HEP Credit Agreement and paid distributions of $96.2 million to noncontrolling interests.
Contractual Obligations and Commitments
The following table presents our long-term contractual obligations as of December 31, 2023 in total and by period due beginning in 2024.
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations and Commitments | Total | 2024 | 2025 & 2026 | 2027 & 2028 | Thereafter | ||||||||||||||
| (In thousands) | |||||||||||||||||||
| HF Sinclair Corporation | |||||||||||||||||||
| Long-term debt - principal (1) | $ | 2,755,500 | $ | — | $ | 1,455,500 | $ | 900,000 | $ | 400,000 | |||||||||
| Long-term debt - interest (1) | 490,770 | 159,500 | 229,250 | 70,520 | 31,500 | ||||||||||||||
| Financing arrangements (2) | 37,043 | 37,043 | — | — | — | ||||||||||||||
| Supply agreements (3) | 987,658 | 541,729 | 435,072 | 9,038 | 1,819 | ||||||||||||||
| Transportation and storage agreements (4) | 2,173,435 | 237,534 | 444,719 | 411,226 | 1,079,956 | ||||||||||||||
| Operating and finance leases (5) | 563,919 | 133,381 | 141,768 | 78,250 | 210,520 | ||||||||||||||
| Other long-term obligations | 179,368 | 45,412 | 49,179 | 22,148 | 62,629 | ||||||||||||||
| Total | $ | 7,187,693 | $ | 1,154,599 | $ | 2,755,488 | $ | 1,491,182 | $ | 1,786,424 |
(1)See Note 13 “Debt” in the Notes to Consolidated Financial Statements for a description of our outstanding debt.
(2)We have financing arrangements related to the sale and subsequent lease-back of certain of our precious metals.
(3)We have long-term supply agreements to secure certain quantities of crude oil, feedstock and other resources used in the production process at market prices. We have estimated future payments under these fixed-quantity agreements expiring between 2024 and 2028 using current market rates.
(4)Consists of contractual obligations under agreements with third parties for the transportation of crude oil, natural gas and feedstocks to our refineries and for terminal and storage services under contracts expiring between 2024 and 2038.
(5)Operating and finance lease obligations include options to extend terms that are reasonably certain of being exercised.
CRITICAL ACCOUNTING POLICIES AND 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 financial statements. Actual results may differ from these estimates under different assumptions or conditions. We consider the following policies to be the most critical to understanding the judgments that are involved and the uncertainties that could impact our results of operations, financial condition and cash flows. For additional information, see Note 1 “Description of Business and Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements.
73
Table of Content
Goodwill and Long-lived Assets
As of December 31, 2023, our goodwill balance was $3.0 billion, with goodwill assigned to our Refining, Renewables, Marketing, Lubricants & Specialties and Midstream segments. Goodwill represents the excess of the cost of an acquired entity over the fair value of the assets acquired and liabilities assumed. Goodwill is not subject to amortization and is tested annually or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Our goodwill impairment testing first entails either a quantitative assessment or an optional qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If we determine that based on the qualitative factors that it is more likely than not that the carrying value of the reporting unit is greater than its fair value, a quantitative test is performed in which we estimate the fair value of the related reporting unit. If the carrying amount of a reporting unit exceeds its fair value, the goodwill of that reporting unit is impaired, and we measure goodwill impairment as the excess of the carrying amount of reporting unit over the related fair value.
We performed our annual goodwill impairment testing quantitatively as of July 1, 2023 and determined there was no impairment of goodwill attributable to our reporting units. The estimated fair values of our reporting units were derived using a combination of income and market approaches. The income approach reflects expected future cash flows based on estimated forecasted production levels, selling prices, gross margins, operating costs and capital expenditures. Our market approaches include both the guideline public company and guideline transaction methods. Both methods utilize pricing multiples derived from historical market transactions of other like-kind assets. The excess of the fair values of the reporting units over their respective carrying values ranged from 23% to 91%. Increasing the discount rate by 1.0% or reducing the terminal cash flow growth rate by 1.0% would not have changed the results of our annual goodwill testing.
In performing our impairment test of goodwill, we developed cash flow forecasts for each of our reporting units. Significant judgment is involved in performing these fair value estimates since the results are based on forecasted financial information. The cash flow forecasts include significant assumptions such as planned utilization, end-user demand, selling prices, gross margins, operating costs and capital expenditures. Another key assumption applied to these forecasts to determine the fair value of a reporting unit is the discount rate. The discount rate is intended to reflect the weighted average cost of capital for a market participant and the risks associated with the realization of the estimated future cash flows. Our fair value estimates are based on
projected cash flows, which we believe to be reasonable.
We continually monitor and evaluate various factors for potential indicators of goodwill and long-lived asset impairment. A reasonable expectation exists that further deterioration in our operating results or overall economic conditions could result in an impairment of goodwill and / or long-lived asset impairments at some point in the future. Future impairment charges could be material to our results of operations and financial condition.
Contingencies
We are subject to proceedings, lawsuits and other claims related to environmental, labor, product and other matters. We are required to assess the likelihood of any adverse judgments or outcomes to these matters as well as potential ranges of probable losses. A determination of the amount of reserves required, if any, for these contingencies is made after careful analysis of each individual issue. The required reserves may change in the future due to new developments in each matter or changes in approach such as a change in settlement strategy in dealing with these matters.
RISK MANAGEMENT
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 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 purchase and sales 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.
74
Table of Content
As of December 31, 2023, we have the following notional contract volumes related to all outstanding derivative contracts used to mitigate commodity price and foreign currency risk (all maturing in 2024):
| Contract Description | Total Outstanding Notional | Unit of Measure | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NYMEX futures (WTI) - short | 640,000 | Barrels | ||||||||||
| Forward gasoline contracts - long | 800,000 | Barrels | ||||||||||
| Foreign currency forward contracts | 387,613,367 | U.S. dollar | ||||||||||
| Forward commodity contracts (platinum) (1) | 36,969 | Troy ounces | ||||||||||
| Natural gas price swaps (basis spread) - long | 6,667,000 | MMBTU |
(1)Represents an embedded derivative within our catalyst financing arrangements, which may be refinanced or require repayment under certain conditions. See Note 13 “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 in commodity prices for our open commodity derivative contracts at December 31, 2023 and 2022:
| Derivative Fair Value Gain (Loss) at December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| (In thousands) | |||||||
| 10% increase in underlying commodity prices | $ | (4,682) | $ | (3,502) | |||
| 10% decrease in underlying commodity prices | $ | 4,682 | $ | 3,298 |
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.
For the fixed rate HF Sinclair Senior Notes, HollyFrontier Senior Notes and HEP Senior Notes (each as defined in Note 13 “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 December 31, 2023 is presented below:
| Outstanding Principal | Estimated Fair Value | Estimated Change in Fair Value | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||
| HF Sinclair, HollyFrontier and HEP Senior Notes | $ | 2,300,000 | $2,271,856 | $ | 41,358 |
For the variable rate HEP Credit Agreement, changes in interest rates would affect cash flows, but not the fair value. At December 31, 2023, outstanding borrowings under the HEP Credit Agreement were $455.5 million. A hypothetical 10% change in interest rates applicable to the HEP Credit Agreement would not materially affect cash flows.
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.
Financial information is reviewed on the counterparties in order to review 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.
75
Table of Content
We have a risk management oversight committee consisting of members from our senior management. This committee oversees our risk enterprise program, monitors our risk environment and provides direction for activities to mitigate identified risks that may adversely affect the achievement of our goals.
FY 2022 10-K MD&A
SEC filing source: 0001915657-23-000015.
Item 7.Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Item 7 contains “forward-looking” statements. See “Forward-Looking Statements” at the beginning of this Annual Report on Form 10-K. 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. Generally, the words “we,” “our,” “ours” and “us” include HEP and its subsidiaries as consolidated subsidiaries of HF Sinclair, unless when used in disclosures of transactions or obligations between HEP and HF Sinclair or its other subsidiaries. This document contains certain disclosures of agreements that are specific to HEP and its consolidated subsidiaries and do not necessarily represent obligations of HF Sinclair. When used in descriptions of agreements and transactions, “HEP” refers to HEP and its consolidated subsidiaries. References herein to HF Sinclair “we,” “our,” “ours,” and “us” with respect to time periods prior to March 14, 2022 refer to HollyFrontier and its consolidated subsidiaries and do not include the Acquired Sinclair Businesses. References herein to HF Sinclair “we,” “our,” “ours,” and “us” with respect to time periods from and after March 14, 2022 include the operations of the Acquired Sinclair Businesses. Unless otherwise specified, the financial statements included herein include financial information for HF Sinclair, which for the time period from March 14, 2022 to December 31, 2022 includes the combined business operations of HollyFrontier and the Acquired Sinclair Businesses.
53
Table of Content
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 other specialty products. We own and operate refineries located in Kansas, Oklahoma, New Mexico, Washington, Utah and Wyoming. 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. We supply high-quality fuels to more than 1,500 branded stations and license the use of the Sinclair brand at more than 300 additional locations throughout the country. 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. Through our subsidiaries, we produce renewable diesel at two of our facilities in Wyoming and our facility in New Mexico. We also own a 47% limited partner interest and a non-economic general partner interest in HEP, a master limited partnership that provides petroleum product and crude oil transportation, terminalling, storage and throughput services to the petroleum industry, including HF Sinclair subsidiaries.
Market Developments
For the year ended December 31, 2022, net income attributable to HF Sinclair stockholders was $2,922.7 million compared to net income of $558.3 million and net loss of $601.4 million for the years ended December 31, 2021, and 2020, respectively. Gross refining margin per produced barrel sold in our Refining segment for 2022 increased 146% over the year ended December 31, 2021.
Our results for the year ended December 31, 2022 were favorably impacted by continued strong global economic activity with global demand for transportation fuels, lubricants and the transportation and terminal services having returned to pre-pandemic levels. Following the rapid increases in crude oil prices and market crack spreads in the first half of the year, crude oil prices and market crack spreads remained at a high level as a result of continued robust demand and the global supply disruption related to actions taken in response to both the COVID-19 pandemic and sanctions imposed on Russia for its invasion of Ukraine. We continue to adjust our operational plans to the evolving market conditions. The extent to which our future results are affected by volatile regional and global economic or geopolitical conditions or the COVID-19 pandemic will depend on various factors and consequences beyond our control.
Sinclair Acquisition
On March 14, 2022 (the “Closing Date”), HollyFrontier and HEP announced the establishment of HF Sinclair as the new parent holding company of HollyFrontier and HEP and their subsidiaries, and the completion of their respective acquisitions of Sinclair Oil Corporation (now known as Sinclair Oil LLC, “Sinclair Oil”) and Sinclair Transportation Company LLC (“STC”) from The Sinclair Companies (now known as REH Company and referred to herein as “REH Company”). On the Closing Date, HF Sinclair completed its previously announced acquisition of Sinclair Oil by effecting (a) a holding company merger with HollyFrontier surviving such merger as a direct wholly owned subsidiary of HF Sinclair (the “HFC Merger”) and (b) immediately following the HFC Merger, a contribution whereby REH Company contributed all of the equity interests of Hippo Holding LLC (now known as Sinclair Holding LLC), the parent company of Sinclair Oil (the “Target Company”) to HF Sinclair in exchange for 60,230,036 shares of HF Sinclair common stock, resulting in the Target Company becoming a direct wholly owned subsidiary of HF Sinclair (the “HFC Transactions”). At the effective time of the HFC Merger, all of HollyFrontier’s outstanding shares were automatically converted into equivalent corresponding shares of HF Sinclair, and HF Sinclair became the successor issuer to HollyFrontier pursuant to Rule 12g-3(a) under the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), and replaced HollyFrontier as the public company trading on the New York Stock Exchange (“NYSE”) under the symbol “DINO.”
HF Sinclair acquired REH Company’s refining, branded marketing, renewables, and midstream businesses. The branded marketing business supplies high-quality fuels to more than 1,300 Sinclair branded stations and licenses the use of the Sinclair brand at more than 300 additional locations throughout the United States. The renewables business includes the operation of a renewable diesel unit located in Sinclair, Wyoming. The refining business includes two Rocky Mountains-based refineries located in Casper, Wyoming and Sinclair, Wyoming. Under the terms of the Contribution Agreement, HEP acquired STC, REH Company’s integrated crude and refined products pipelines and terminal assets, including approximately 1,200 miles of integrated crude and refined product pipeline supporting the Sinclair refineries and third parties, eight product terminals and two crude terminals with approximately 4.5 million barrels of operated storage. In addition, HEP acquired STC’s interests in three pipeline joint ventures for crude gathering and product offtake including: Saddle Butte Pipeline III, LLC (25.06% non-operated interest); Pioneer Investments Corp. (49.995% non-operated interest); and UNEV Pipeline, LLC (“UNEV”) (the 25% non-operated interest not already owned by HEP, resulting in UNEV becoming a wholly owned subsidiary of HEP). The addition of Sinclair Oil and STC to the HollyFrontier business created a combined company with increased scale and ability to diversify and is expected to drive growth through the expanded refining and renewables business. In addition, the HFC Transactions added an integrated branded wholesale distribution network to our business.
54
Table of Content
See Note 2 “Acquisitions” and Note 4 “Holly Energy Partners” in the Notes to Consolidated Financial Statements for additional information.
Puget Sound Refinery Acquisition
On May 4, 2021, HollyFrontier Puget Sound Refining LLC (now known as HF Sinclair Puget Sound Refining LLC), a wholly owned subsidiary of HollyFrontier, entered into a sale and purchase agreement with Equilon Enterprises LLC d/b/a Shell Oil Products US (“Shell”) to acquire Shell's Puget Sound refinery and related assets, including the on-site cogeneration facility and related logistics assets. The acquisition closed on November 1, 2021.
Renewable Fuel Standard Regulations
Pursuant to the 2007 Energy Independence and Security Act, the EPA promulgated the 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 add annually increasing amounts 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 products sold, with RINs costs totaling $903.7 million for the year ended December 31, 2022. At December 31, 2022, our open RINs credit obligations were $81.2 million. See Note 2 “Acquisitions” in the Notes to Consolidated Financial Statements for additional information on RINs credit obligations assumed in the Sinclair Transactions.
Under the RFS regulations, the EPA is required to set annual volume targets of renewable fuels that obligated parties, such as us, must blend into petroleum-based transportation fuels consumed in the United States. These volume requirements are used to determine an obligated party’s renewable volume obligation (“RVO”). The EPA released a final rule on June 3, 2022 that, among other things, reduced the volume targets for 2020 and established targets for 2021 and 2022. In 2020, we recognized the cost of the RVO using the 2020 volume targets set by the EPA at that time, and in 2021 and the three months ended March 31, 2022, we recognized the cost of the RVO using our estimates. As a result of the final rule released by the EPA on June 3, 2022 as noted above, we recognized a benefit of $72.0 million in the year ended December 31, 2022 related to the modification of the 2020 and 2021 volume targets.
Recent U.S. Tax Legislation
On August 16, 2022, the U.S. government enacted the Inflation Reduction Act of 2022 (the "Inflation Reduction Act") into law. The Inflation Reduction Act includes a new corporate alternative minimum tax (the "Corporate AMT") of 15% on the adjusted financial statement income ("AFSI") of corporations with average AFSI exceeding $1.0 billion over a three-year period. The Corporate AMT is effective for us beginning January 1, 2023. We are evaluating the Corporate AMT and its potential impact on our future U.S. tax expense, cash taxes, and effective tax rate. The Inflation Reduction Act also extends the federal blender’s tax credit at the current rate of $1 per gallon for renewable diesel through the end of 2024. Additionally, the Inflation Reduction Act imposes an excise tax of 1% tax on the fair market value of net stock repurchases made after December 31, 2022. The impact of this provision will be dependent on the extent of net share repurchases made after January 1, 2023.
OUTLOOK
Within our Refining segment, for the first quarter of 2023, we expect to run between 500,000 – 530,000 barrels per day of crude oil. This guidance reflects the lingering effects of winter weather events and planned maintenance activities at our Puget Sound, Woods Cross and El Dorado Refineries during the period. Refined product margins are expected to remain healthy driven by constrained refined product supply in the markets we serve.
Within our Renewables segment, for the first quarter of 2023, we expect to continue to increase throughputs by optimizing our operations, and we expect to achieve normalized run rates in the second half of the year.
Within our Marketing segment, we expect similar growth in the number of sites we achieved in 2022 to continue in 2023.
Within our Lubricants and Specialty Products segment, we expect strong demand for base oils and finished products and the recent trends related to the FIFO impact of higher priced feedstocks experienced in the second half of 2022 will continue in the first quarter of 2023.
HEP remains committed to its capital allocation strategy focused on funding all capital expenditures and distributions within operating cash flow, with the goal of achieving its leverage target of 3.0 - 3.5x and distributable cash flow coverage of 1.3x or greater in mid-2023.
55
Table of Content
In September 2022, our Board of Directors authorized a new $1.0 billion share repurchase program, and we expect to actively repurchase shares throughout the first quarter of 2023. On February 23, 2023, our Board of Directors also declared a regular quarterly dividend in the amount of $0.45 per share, an increase of $0.05 over our previous dividend of $0.40 per share. The dividend is payable on March 17, 2023 to holders of record of common stock on March 7, 2023.
On March 27, 2020, the U.S. government passed the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), an approximately $2 trillion stimulus package that included various provisions intended to provide relief to individuals and businesses in the form of tax changes, loans and grants, among others. At this time, we have not sought relief in the form of loans or grants from the CARES Act. During the second quarter of 2022, we received $83 million in cash tax benefit from the net operating loss carryback provisions under the CARES Act. We have received all the carryback claims related to the CARES Act.
A more detailed discussion of our financial and operating results for the years ended December 31, 2022 and 2021 is presented in the following sections. Discussions of year-over-year comparisons for 2021 and 2020 can be found in “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of HollyFrontier’s Annual Report on Form 10-K for the year ended December 31, 2021.
56
Table of Content
RESULTS OF OPERATIONS
Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (In thousands, except per share data) | |||||||||||
| Sales and other revenues | $ | 38,204,839 | $ | 18,389,142 | $ | 11,183,643 | |||||
| Operating costs and expenses: | |||||||||||
| Cost of products sold (exclusive of depreciation and amortization): | |||||||||||
| Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) | 30,680,013 | 15,567,052 | 9,158,805 | ||||||||
| Lower of cost or market inventory valuation adjustment | 52,412 | (310,123) | 78,499 | ||||||||
| 30,732,425 | 15,256,929 | 9,237,304 | |||||||||
| Operating expenses (exclusive of depreciation and amortization) | 2,334,893 | 1,517,478 | 1,300,277 | ||||||||
| Selling, general and administrative expenses (exclusive of depreciation and amortization) | 426,485 | 362,010 | 313,600 | ||||||||
| Depreciation and amortization | 656,787 | 503,539 | 520,912 | ||||||||
| Goodwill and long-lived asset impairments | — | — | 545,293 | ||||||||
| Total operating costs and expenses | 34,150,590 | 17,639,956 | 11,917,386 | ||||||||
| Income (loss) from operations | 4,054,249 | 749,186 | (733,743) | ||||||||
| Other income (expense): | |||||||||||
| Earnings (loss) of equity method investments | (260) | 12,432 | 6,647 | ||||||||
| Interest income | 30,179 | 4,019 | 7,633 | ||||||||
| Interest expense | (175,628) | (125,175) | (126,527) | ||||||||
| Gain on business interruption insurance settlement | 15,202 | — | 81,000 | ||||||||
| Gain on tariff settlement | — | 51,500 | — | ||||||||
| Gain on sales-type leases | — | — | 33,834 | ||||||||
| Gain (loss) on early extinguishment of debt | 604 | — | (25,915) | ||||||||
| Gain (loss) on foreign currency transactions | (1,637) | (2,938) | 2,201 | ||||||||
| Gain on sale of assets and other | 13,337 | 98,128 | 7,824 | ||||||||
| (118,203) | 37,966 | (13,303) | |||||||||
| Income (loss) before income taxes | 3,936,046 | 787,152 | (747,046) | ||||||||
| Income tax expense (benefit) | 894,872 | 123,898 | (232,147) | ||||||||
| Net income (loss) | 3,041,174 | 663,254 | (514,899) | ||||||||
| Less net income attributable to noncontrolling interest | 118,506 | 104,930 | 86,549 | ||||||||
| Net income (loss) attributable to HF Sinclair stockholders | $ | 2,922,668 | $ | 558,324 | $ | (601,448) | |||||
| Earnings (loss) per share: | |||||||||||
| Basic | $ | 14.28 | $ | 3.39 | $ | (3.72) | |||||
| Diluted | $ | 14.28 | $ | 3.39 | $ | (3.72) | |||||
| Cash dividends declared per common share | $ | 1.20 | $ | 0.35 | $ | 1.40 | |||||
| Average number of common shares outstanding: | |||||||||||
| Basic | 202,566 | 162,569 | 161,983 | ||||||||
| Diluted | 202,566 | 162,569 | 161,983 |
Other Financial Data
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (In thousands) | |||||||||||
| Net cash provided by operating activities | $ | 3,777,159 | $ | 406,682 | $ | 457,931 | |||||
| Net cash used for investing activities | $ | (774,488) | $ | (1,327,219) | $ | (330,162) | |||||
| Net cash provided by (used for) financing activities | $ | (1,560,759) | $ | (211,803) | $ | 353,226 | |||||
| Capital expenditures | $ | 524,007 | $ | 813,409 | $ | 330,160 | |||||
| EBITDA (1) | $ | 4,619,776 | $ | 1,306,917 | $ | (193,789) |
57
Table of Content
(1)Earnings before interest, taxes, depreciation and amortization, which we refer to as “EBITDA,” is calculated as net income (loss) attributable to HF Sinclair stockholders plus (i) income tax provision, (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 on our consolidated financial statements. EBITDA should not be considered as an alternative to net income or operating income 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 widely used financial indicator used by investors and analysts to measure 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 7A of Part II of this Form 10-K.
Supplemental Segment Operating Data
Our operations are organized into five reportable segments, Refining, Renewables, Marketing, Lubricants and Specialty Products and HEP. See Note 20 “Segment Information” in the Notes to Consolidated Financial Statements for additional information on our reportable segments.
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 Puget Sound Refinery was acquired November 1, 2021, and thus is included for the period November 1, 2021 through December 31, 2022. In addition, the refinery operations of the Parco and Casper Refineries are included for the period March 14, 2022 (date of acquisition) through December 31, 2022. The following tables set forth information, including non-GAAP performance measures, about our consolidated refinery operations. The refinery gross and net operating margins do not include the non-cash effects of long-lived asset impairment charges, lower of cost or market inventory valuation adjustments and depreciation and amortization. Reconciliations to amounts reported under GAAP are provided under “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7A of Part II of this Form 10-K.
| Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 (8) | 2021 (9) | 2020 | |||||||||
| Mid-Continent Region | |||||||||||
| Crude charge (BPD) (1) | 283,160 | 260,350 | 241,140 | ||||||||
| Refinery throughput (BPD) (2) | 299,380 | 276,430 | 257,030 | ||||||||
| Sales of produced refined products (BPD) (3) | 280,800 | 265,470 | 248,320 | ||||||||
| Refinery utilization (4) | 108.9 | % | 100.1 | % | 92.7 | % | |||||
| Average per produced barrel sold (5) | |||||||||||
| Refinery gross margin | $ | 22.01 | $ | 9.44 | $ | 5.17 | |||||
| Refinery operating expenses (6) | 6.19 | 6.42 | 5.46 | ||||||||
| Net operating margin | $ | 15.82 | $ | 3.02 | $ | (0.29) | |||||
| Refinery operating expenses per throughput barrel (7) | $ | 5.81 | $ | 6.17 | $ | 5.27 |
| Feedstocks: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sweet crude oil | 58 | % | 61 | % | 58 | % | |||
| Sour crude oil | 20 | % | 15 | % | 19 | % | |||
| Heavy sour crude oil | 16 | % | 18 | % | 17 | % | |||
| Other feedstocks and blends | 6 | % | 6 | % | 6 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
58
Table of Content
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2022 (8) | 2021 (9) | 2020 | |||||||
| Mid-Continent Region | |||||||||
| Sales of refined products: | |||||||||
| Gasolines | 51 | % | 52 | % | 52 | % | |||
| Diesel fuels | 33 | % | 33 | % | 34 | % | |||
| Jet fuels | 6 | % | 5 | % | 4 | % | |||
| Fuel oil | 1 | % | 1 | % | 1 | % | |||
| Asphalt | 3 | % | 3 | % | 3 | % | |||
| Base oils | 4 | % | 4 | % | 4 | % | |||
| LPG and other | 2 | % | 2 | % | 2 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| West Region | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Crude charge (BPD) (1) | 323,820 | 140,370 | 124,050 | ||||||||
| Refinery throughput (BPD) (2) | 347,590 | 155,440 | 138,050 | ||||||||
| Sales of produced refined products (BPD) (3) | 347,540 | 158,630 | 143,350 | ||||||||
| Refinery utilization (4) | 81.4 | % | 82.7 | % | 85.6 | % | |||||
| Average per produced barrel sold (5) | |||||||||||
| Refinery gross margin | $ | 30.64 | $ | 13.32 | $ | 10.97 | |||||
| Refinery operating expenses (6) | 9.31 | 8.09 | 7.07 | ||||||||
| Net operating margin | $ | 21.33 | $ | 5.23 | $ | 3.90 | |||||
| Refinery operating expenses per throughput barrel (7) | $ | 9.31 | $ | 9.27 | $ | 7.34 |
| Feedstocks: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sweet crude oil | 28 | % | 22 | % | 30 | % | |||
| Sour crude oil | 50 | % | 58 | % | 49 | % | |||
| Heavy sour crude oil | 10 | % | 1 | % | — | % | |||
| Black wax crude oil | 5 | % | 10 | % | 11 | % | |||
| Other feedstocks and blends | 7 | % | 9 | % | 10 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| Sales of refined products: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Gasolines | 53 | % | 54 | % | 56 | % | |||
| Diesel fuels | 32 | % | 35 | % | 35 | % | |||
| Jet fuels | 5 | % | 1 | % | — | % | |||
| Fuel oil | 3 | % | 3 | % | 3 | % | |||
| Asphalt | 3 | % | 4 | % | 4 | % | |||
| LPG and other | 4 | % | 3 | % | 2 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Crude charge (BPD) (1) | 606,980 | 400,720 | 365,190 | ||||||||
| Refinery throughput (BPD) (2) | 646,970 | 431,870 | 395,080 | ||||||||
| Sales of produced refined products (BPD) (3) | 628,340 | 424,100 | 391,670 | ||||||||
| Refinery utilization (4) | 92.3 | % | 93.1 | % | 90.2 | % | |||||
| Average per produced barrel (5) | |||||||||||
| Refinery gross margin | $ | 26.78 | $ | 10.89 | $ | 7.29 | |||||
| Refinery operating expenses (6) | 7.92 | 7.04 | 6.05 | ||||||||
| Net operating margin | $ | 18.86 | $ | 3.85 | $ | 1.24 | |||||
| Refinery operating expenses per throughput barrel (7) | $ | 7.69 | $ | 6.92 | $ | 6.00 |
59
Table of Content
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2022 (8) | 2021 (9) | 2020 | |||||||
| Feedstocks: | |||||||||
| Sweet crude oil | 42 | % | 47 | % | 48 | % | |||
| Sour crude oil | 36 | % | 31 | % | 29 | % | |||
| Heavy sour crude oil | 13 | % | 12 | % | 11 | % | |||
| Black wax crude oil | 3 | % | 4 | % | 4 | % | |||
| Other feedstocks and blends | 6 | % | 6 | % | 8 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
| Sales of refined products: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Gasolines | 52 | % | 53 | % | 54 | % | |||
| Diesel fuels | 32 | % | 34 | % | 34 | % | |||
| Jet fuels | 6 | % | 4 | % | 3 | % | |||
| Fuel oil | 2 | % | 1 | % | 1 | % | |||
| Asphalt | 3 | % | 3 | % | 4 | % | |||
| Base oils | 2 | % | 2 | % | 2 | % | |||
| LPG and other | 3 | % | 3 | % | 2 | % | |||
| Total | 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 inter-segment 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). As a result of our acquisition of the Puget Sound Refinery on November 1, 2021, our consolidated crude capacity increased from 405,000 BPSD at December 31, 2020 to 554,000 BPSD at December 31, 2021, and further increased to 678,000 BPSD at December 31, 2022 as a result of our acquisition of the Parco and Casper Refineries on March 14, 2022.
(5)Represents 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 7A of Part II of this Form 10-K.
(6)Represents total Mid-Continent and West regions operating expenses, exclusive of long-lived asset impairment charges and depreciation and amortization, divided by sales volumes of refined products produced at our refineries.
(7)Represents total Mid-Continent and West regions operating expenses, exclusive of long-lived asset impairment charges and depreciation and amortization, divided by refinery throughput.
(8)We acquired the Parco and Casper Refineries on March 14, 2022. Refining operating data for the year ended December 31, 2022 includes crude oil and feedstocks processed and refined products sold at our Parco and Casper Refineries for the period March 14, 2022 through December 31, 2022 only, averaged over the 365 days in the year ended December 31, 2022.
(9)We acquired the Puget Sound Refinery on November 1, 2021. Refining operating data for the year ended December 31, 2021 includes crude oil and feedstocks processed and refined products sold at our Puget Sound Refinery for the period November 1, 2021 through December 31, 2021 only, averaged over the 365 days in the year ended December 31, 2021.
60
Table of Content
Renewables Operating Data
The following table sets forth information about our renewables operations and includes our Sinclair businesses for the period March 14, 2022 (the date of acquisition) through December 31, 2022.
| Year Ended December 31, 2022 | |||
|---|---|---|---|
| Renewables | |||
| Sales volumes (in thousand gallons) | 136,204 | ||
| Average per produced gallon (1) | |||
| Renewables gross margin | $ | 0.30 | |
| Renewables operating expenses (2) | 0.82 | ||
| Net operating margin | $ | (0.52) |
(1)Represents 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 7A of Part II of this Form 10-K.
(2)Represents total Renewables segment operating expenses, exclusive of depreciation and amortization, divided by sales volumes of renewable diesel produced at our renewable diesel units.
Marketing Operating Data
The following table sets forth information about our Marketing operations and includes our Sinclair businesses for the period March 14, 2022 (the date of acquisition) through December 31, 2022.
| Year Ended December 31, 2022 | |||
|---|---|---|---|
| Marketing | |||
| Number of branded sites at period end (1) | 1,513 | ||
| Sales volumes (in thousand gallons) | 1,118,444 | ||
| Margin per gallon of sales (2) | $ | 0.06 |
(1)Includes 131 non-Sinclair branded sites from legacy HollyFrontier agreements.
(2)Represents 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 7A of Part II of this Form 10-K.
Lubricants and Specialty Products Segment Operating Data
The following table sets forth information about our lubricants and specialty products operations.
| Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||
| Lubricants and Specialty Products | |||||||||
| Throughput (BPD) | 18,330 | 19,177 | 19,645 | ||||||
| Sales of produced barrels sold (BPD) | 32,530 | 34,016 | 32,902 | ||||||
| Sales of produced refined products: | |||||||||
| Finished products | 51 | % | 51 | % | 49 | % | |||
| Base oils | 28 | % | 27 | % | 26 | % | |||
| Other | 21 | % | 22 | % | 25 | % | |||
| Total | 100 | % | 100 | % | 100 | % |
61
Table of Content
Supplemental financial data attributable to our Lubricants and Specialty Products segment is presented below:
| Rack Back (1) | Rack Forward (2) | Eliminations (3) | Total Lubricants and Specialty Products | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||||||||
| Year Ended December 31, 2022 | |||||||||||||||
| Sales and other revenues | $ | 1,254,929 | $ | 2,859,718 | $ | (956,047) | $ | 3,158,600 | |||||||
| Cost of products sold | $ | 958,537 | $ | 2,330,666 | $ | (956,047) | $ | 2,333,156 | |||||||
| Operating expenses | $ | 135,275 | $ | 142,247 | $ | — | $ | 277,522 | |||||||
| Selling, general and administrative expenses | $ | 23,511 | $ | 144,696 | $ | — | $ | 168,207 | |||||||
| Depreciation and amortization | $ | 30,148 | $ | 53,299 | $ | — | $ | 83,447 | |||||||
| Income from operations | $ | 107,458 | $ | 188,810 | $ | — | $ | 296,268 | |||||||
| Year Ended December 31, 2021 | |||||||||||||||
| Sales and other revenues | $ | 1,005,152 | $ | 2,378,332 | $ | (822,872) | $ | 2,560,612 | |||||||
| Cost of products sold | $ | 646,107 | $ | 1,992,567 | $ | (822,872) | $ | 1,815,802 | |||||||
| Operating expenses | $ | 120,750 | $ | 131,706 | $ | — | $ | 252,456 | |||||||
| Selling, general and administrative expenses | $ | 27,071 | $ | 143,084 | $ | — | $ | 170,155 | |||||||
| Depreciation and amortization | $ | 28,093 | $ | 51,674 | $ | — | $ | 79,767 | |||||||
| Income from operations | $ | 183,131 | $ | 59,301 | $ | — | $ | 242,432 | |||||||
| Year Ended December 31, 2020 | |||||||||||||||
| Sales and other revenues | $ | 505,424 | $ | 1,667,809 | $ | (370,023) | $ | 1,803,210 | |||||||
| Cost of products sold | $ | 456,194 | $ | 1,185,116 | $ | (370,023) | $ | 1,271,287 | |||||||
| Operating expenses | $ | 96,463 | $ | 119,605 | $ | — | $ | 216,068 | |||||||
| Selling, general and administrative expenses | $ | 22,276 | $ | 135,540 | $ | — | $ | 157,816 | |||||||
| Depreciation and amortization | $ | 29,071 | $ | 51,585 | $ | — | $ | 80,656 | |||||||
| Goodwill and long-lived asset impairments (4) | $ | 167,017 | $ | 119,558 | $ | — | $ | 286,575 | |||||||
| Income (loss) from operations | $ | (265,597) | $ | 56,405 | $ | — | $ | (209,192) |
(1)Rack back consists of our PCLI base oil production activities, by-product sales to third parties and intra-segment base oil sales to rack forward.
(2)Rack forward activities include the purchase of base oils from rack back and the blending, packaging, marketing and distribution and sales of finished lubricants and specialty products to third parties.
(3)Intra-segment sales of rack back produced base oils to rack forward are eliminated under the “Eliminations” column.
(4)During the year ended December 31, 2020, a goodwill impairment charge of $81.9 million was recorded in rack forward. Also, during the year ended December 31, 2020, a long-lived asset impairment charge of $204.7 million was recorded of which $167.0 million was in rack back and $37.7 million was in rack forward.
Results of Operations - Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Summary
Net income attributable to HF Sinclair stockholders for the year ended December 31, 2022 was $2,922.7 million ($14.28 per basic and diluted share), a $2,364.3 million increase compared to net income of $558.3 million ($3.39 per basic and diluted share) for the year ended December 31, 2021. The increase in net income was principally driven by stronger product demand, higher sales prices and the acquisition of the Puget Sound Refinery and the Acquired Sinclair Businesses, which resulted in higher refined product sales volumes and an increase in refinery gross margins. Lower of cost or market inventory reserve adjustments decreased pre-tax earnings by $52.4 million for the year ended December 31, 2022 and increased pre-tax earnings by $310.1 million for the year ended December 31, 2021. Net income for the year ended December 31, 2021 was impacted by winter storm Uri, which increased natural gas costs across our refining system. Refinery gross margins for the year ended December 31, 2022 increased to $26.78 per produced barrel from $10.89 for the year ended December 31, 2021.
62
Table of Content
Sales and Other Revenues
Sales and other revenues increased 108% from $18,389.1 million for the year ended December 31, 2021 to $38,204.8 million for the year ended December 31, 2022 principally due to the increase in sales prices and higher refined product sales volumes, in part due to the acquisition of the Puget Sound Refinery and the Acquired Sinclair Businesses. Sales and other revenues included $3,911.9 million, $3,149.1 million and $654.9 million in unaffiliated revenues related to our Marketing, Lubricants and Specialty Products and Renewables segments, respectively, for the year ended December 31, 2022. Sales and other revenues included $2,550.6 million in unaffiliated revenues related to our Lubricants and Specialty Products segment for the year ended December 31, 2021.
Cost of Products Sold
Total cost of products sold increased 101% from $15,256.9 million for the year ended December 31, 2021 to $30,732.4 million for the year ended December 31, 2022, principally due to higher crude oil costs and higher refined product sales volumes, in part due to the acquisition of the Puget Sound Refinery and the Acquired Sinclair Businesses. During the years ended December 31, 2022 and 2021, we recognized a lower of cost or market inventory valuation adjustment charge of $52.4 million and a benefit of $310.1 million, respectively. Within our Lubricants and Specialty Products segment, FIFO impact was a benefit of $77.6 million and $86.6 million for the years ended December 31, 2022 and 2021, respectively.
Gross Refinery Margins
Gross refinery margin per barrel sold increased 146% from $10.89 for the year ended December 31, 2021 to $26.78 for the year ended December 31, 2022 principally due to the increase in the average per barrel sold sales prices during 2022, partially offset by the increase in crude oil and feedstock prices. Gross refinery margin per barrel does not include the non-cash effects of lower of cost or market inventory valuation adjustments or depreciation and amortization. See “Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles” following Item 7A of Part II of this Form 10-K for a reconciliation to the income statement of sale prices of products sold and cost of products purchased.
Operating Expenses
Operating expenses, exclusive of depreciation and amortization, increased 54% from $1,517.5 million for the year ended December 31, 2021 to $2,334.9 million for the year ended December 31, 2022 primarily due to our acquisition of the Puget Sound Refinery and the Acquired Sinclair Businesses.
Selling, General and Administrative Expenses
Selling, general and administrative expenses increased 18% from $362.0 million for the year ended December 31, 2021 to $426.5 million for the year ended December 31, 2022 primarily due to higher employee related expenses from recent acquisitions and professional services and legal costs primarily incurred in connection with the Sinclair Transactions. See Note 2 “Acquisitions” in the Notes to Consolidated Financial Statements for additional information on these acquisitions.
Depreciation and Amortization Expenses
Depreciation and amortization increased 30% from $503.5 million for the year ended December 31, 2021 to $656.8 million for the year ended December 31, 2022. This increase was due principally to depreciation and amortization attributable to the acquisition of the Puget Sound Refinery, the Acquired Sinclair Businesses and newly capitalized projects related to our renewable diesel units.
Earnings (Loss) of Equity Method Investments
For the year ended December 31, 2022, we recorded a net loss of $0.3 million as compared to net earnings of $12.4 million of equity method investments for the year ended December 31, 2021. Net loss during the year ended December 31, 2022 was primarily due to HEP’s 50% share of incurred and estimated environmental remediation and recovery expenses, net of insurance proceeds received to date, for Osage Pipeline. In July 2022, Osage Pipeline, which carries crude oil from Cushing, Oklahoma to El Dorado, Kansas, suffered a release of crude oil. The pipeline resumed operations during the third quarter of 2022 and remediation efforts are underway.
Interest Income
Interest income was $30.2 million for the year ended December 31, 2022 compared to $4.0 million for the year ended December 31, 2021. The increase in interest income was primarily due to higher interest rates on cash investments.
Interest Expense
Interest expense was $175.6 million for the year ended December 31, 2022 compared to $125.2 million for the year ended December 31, 2021. This increase was primarily due to the April 2022 issuance of $400 million in aggregate principal amount of HEP's 6.375% senior notes maturing in April 2027 and higher market interest rates on HEP's revolving credit facility during the year ended December 31, 2022.
63
Table of Content
For the years ended December 31, 2022 and 2021, interest expense attributable to our HEP Segment was $82.6 million and $53.8 million, respectively.
Gain on Business Interruption Insurance Settlement
During the year ended December 31, 2022, we recorded a gain of $15.2 million from the settlement of our business interruption claim related to winter storm Uri that occurred in the first quarter of 2021.
Gain on Tariff Settlement
For the year ended December 31, 2021, we recorded a gain of $51.5 million upon the settlement of a tariff rate case. See Note 19 “Contingencies” in the Notes to Consolidated Financial Statements for additional information on this case and settlement.
Gain on Early Extinguishment of Debt
For the year ended December 31, 2022, we recorded a $0.6 million gain on the extinguishment of debt related to our open market repurchase of $42.2 million in principal of our $350 million aggregate principal amount of our 2.625% senior notes maturing October 2023 at a cost of $41.4 million.
Loss on Foreign Currency Transactions
Remeasurement adjustments resulting from the foreign currency conversion of the intercompany financing notes payable by PCLI net of mark-to-market valuations on foreign exchange forward contracts with banks which hedge the foreign currency exposure on these intercompany notes were a loss of $1.6 million and $2.9 million for the years ended December 31, 2022 and 2021, respectively. For the years ended December 31, 2022 and 2021, loss on foreign currency transactions included a gain of $27.8 million and a loss of $4.0 million, respectively, on foreign exchange forward contracts (utilized as an economic hedge).
Gain on Sale of Assets and Other
For the year ended December 31, 2021, we recorded an $86.0 million gain related to the sale of real property in Mississauga, Ontario, and HEP recorded a $5.3 million gain related to the sale of certain pipeline assets. See Note 1 “Description of Business and Presentation of Financial Statements” in the Notes to Consolidated Financial Statements for additional information.
Income Taxes
For the year ended December 31, 2022, we recorded an income tax expense of $894.9 million compared to $123.9 million for the year ended December 31, 2021. This increase was principally due to higher pre-tax income during the year ended December 31, 2022 compared to the year ended December 31, 2021. Our effective tax rates were 22.7% and 15.7% for the years ended December 31, 2022 and 2021, respectively. The year-over-year increase in the effective tax rate is principally due to the relationship between the pre-tax results and the earnings attributable to the noncontrolling interest that is not included in income for tax purposes.
LIQUIDITY AND CAPITAL RESOURCES
HF Sinclair Credit Agreement
On April 27, 2022, after giving effect to the consummation of the exchange offers and the issuance of the HF Sinclair Senior Notes (as defined below), HF Sinclair entered into a $1.65 billion senior unsecured revolving credit facility maturing in April 2026 (the “HF Sinclair Credit Agreement”). The HF Sinclair Credit Agreement may be used for revolving credit loans and letters of credit from time to time and is available to fund general corporate purposes. The HF Sinclair Credit Agreement replaced the $1.35 billion senior unsecured revolving credit facility of HollyFrontier, which was terminated on April 27, 2022. At December 31, 2022, we were in compliance with all covenants, had no outstanding borrowings and had outstanding letters of credit totaling $2.3 million under the HF Sinclair Credit Agreement.
HollyFrontier Bond Exchange and HF Sinclair Senior Notes
On April 27, 2022, HF Sinclair completed its offers to exchange any and all outstanding HollyFrontier 2.625% senior notes maturing October 2023 (the “HollyFrontier 2.625% Senior Notes”), 5.875% senior notes maturing April 2026 (the “HollyFrontier 5.875% Senior Notes”) and 4.500% senior notes maturing October 2030 (the “HollyFrontier 4.500% Senior Notes”) (and, collectively, the “HollyFrontier Senior Notes”) for 2.625% senior notes maturing October 2023 (the “HF Sinclair 2.625% Senior Notes”), 5.875% senior notes maturing April 2026 (the “HF Sinclair 5.875% Senior Notes”) and 4.500% senior notes maturing October 2030 (the “HF Sinclair 4.500% Senior Notes”) (and, collectively, the “HF Sinclair Senior Notes”) to be issued by HF Sinclair and cash. Additionally, HF Sinclair solicited consents to adopt certain amendments to the indenture governing the HollyFrontier Senior Notes.
64
Table of Content
In connection with the exchange offers and consent solicitations, HollyFrontier amended the indenture governing the HollyFrontier Senior Notes to eliminate (i) substantially all of the restrictive covenants, (ii) certain of the events which may lead to an “Event of Default”, (iii) the SEC reporting covenant and (iv) with respect to the HollyFrontier 2.625% Senior Notes and the HollyFrontier 4.500% Senior Notes only, the offer to repurchase such senior notes upon certain change of control triggering events.
The HF Sinclair Senior Notes are unsecured and unsubordinated obligations of ours and rank equally with all our other existing and future unsecured and unsubordinated indebtedness. Each series of HF Sinclair Senior Notes has the same interest rate (including interest rate adjustment provisions, as applicable), interest payment dates, maturity date and redemption terms as the corresponding series of HollyFrontier Senior Notes. The HF Sinclair Senior Notes were issued in exchange for the HollyFrontier Senior Notes pursuant to a private exchange offer exempt from registration under the Securities Act of 1933, as amended (the Securities Act”).
On September 12, 2022, HF Sinclair filed a registration statement, which was declared effective on September 21, 2022, to exchange the HF Sinclair Senior Notes for an equal principal amount of the respective series of the HF Sinclair Senior Notes (the “Registered HF Sinclair Senior Notes”). The Registered HF Sinclair Senior Notes are substantially identical to the HF Sinclair Senior Notes in all material respects except the Registered HF Sinclair Senior Notes are registered under the Securities Act and will not be subject to restrictions on transfer or to any increase in annual interest rate for failure to comply with the Registration Rights Agreement, dated April 27, 2022, and will not have the registration rights applicable to the HF Sinclair Senior Notes.
On October 21, 2022, HF Sinclair completed its offers to exchange HF Sinclair Senior Notes for Registered HF Sinclair Senior Notes.
Further, we may from time to time seek to retire some or all of our outstanding debt or 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, contractual restrictions and other factors.
During the fourth quarter of 2022, we made open market repurchases of HF Sinclair 2.625% Senior Notes and HollyFrontier 2.625% Senior Notes that resulted in the extinguishment of $42.2 million in principal of the HF Sinclair 2.625% Senior Notes and fifteen thousand dollars in principal of the HollyFrontier 2.625% Senior Notes. Total cash consideration paid to repurchase the principal amount outstanding, excluding accrued interest, totaled $41.4 million, and we recognized a $0.6 million gain on the extinguishment of debt during the year ended December 31, 2022.
The HF Sinclair 2.625% Senior Notes and the HollyFrontier 2.625% Senior Notes are due October 2023 and are classified as “Current debt” on our consolidated balance sheet.
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 and then leased back the precious metals catalyst in exchange for cash. The volume of the precious metals catalyst and the lease rate are fixed over the term of each lease, and the lease payments are recorded as interest expense. The current leases mature in one year or less. Upon maturity, we must either satisfy the obligation at fair market value or refinance to extend the maturity.
HEP Credit Agreement
HEP has a $1.2 billion senior secured revolving credit facility maturing in July 2025 (the “HEP Credit Agreement”). In August 2022, the HEP Credit Agreement was amended to, among other things, provide an alternative reference rate for LIBOR. The HEP Credit Agreement is available to fund capital expenditures, investments, acquisitions, distribution payments, working capital and for general partnership purposes. It is also available to fund letters of credit up to a $50 million sub-limit and has an accordion feature that allows HEP to increase the commitments under the HEP Credit Agreement up to a maximum amount of $1.7 billion. During the year ended December 31, 2022, HEP had net repayments of $172.0 million under the HEP Credit Agreement. At December 31, 2022, HEP was in compliance with all of its covenants, had outstanding borrowings of $668.0 million and no outstanding letters of credit under the HEP Credit Agreement.
65
Table of Content
HEP Senior Notes
On April 8, 2022, HEP closed a private placement of $400 million in aggregate principal amount of 6.375% senior notes maturing April 2027 (the “HEP 6.375% Senior Notes”) at par for net proceeds of approximately $393 million, after deducting the initial purchasers’ discounts and commissions and estimated offering expenses. The HEP 6.375% Senior Notes are unsecured and impose certain restrictive covenants, including limitations on HEP’s ability to incur additional indebtedness, make investments, sell assets, incur certain liens, pay distributions, enter into transactions with affiliates and enter into mergers. The net proceeds from the offering of the HEP 6.375% Senior Notes were used to partially repay outstanding borrowings under the HEP Credit Agreement.
See Note 13 “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 or 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 selective acquisition of complementary assets for our refining 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 our share repurchase program.
Our standalone (excluding HEP) liquidity was approximately $3.30 billion at December 31, 2022, consisting of cash and cash equivalents of $1.65 billion and an undrawn $1.65 billion credit facility.
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.
In November 2019, our Board of Directors approved a $1.0 billion share repurchase program, which replaced all existing share repurchase programs as of that time, authorizing us to repurchase common stock in the open market or through privately negotiated transactions. In June 2022, our Board of Directors determined that privately negotiated repurchases from REH Company (formerly known as The Sinclair Companies) are also authorized under the share repurchase program, subject to REH Company’s interest in selling its shares and other limitations. As of December 31, 2022, we had repurchased $975.0 million under this share repurchase program, of which $500.0 million were repurchased pursuant to privately negotiated repurchases from REH Company.
On September 21, 2022, our Board of Directors approved a new $1.0 billion share repurchase program, which, effective September 26, 2022, replaced all existing share repurchase programs, including $25.0 million remaining under the previously existing $1.0 billion share repurchase program. This new share repurchase program authorizes us to repurchase common stock in the open market or through privately negotiated transactions. Privately negotiated repurchases from REH Company are also authorized under the share repurchase program, subject to REH Company’s interest in selling its shares and other limitations. The timing and amount of share repurchases, including those from REH Company, will depend on market conditions and corporate, tax, regulatory and other relevant considerations. This program may be discontinued at any time by our Board of Directors. As of December 31, 2022, we repurchased $338.0 million under this new share repurchase program, of which $250.0 million were repurchased pursuant to privately negotiated repurchases from REH Company. 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.
During the year ended December 31, 2022, we made open market and privately negotiated purchases of 25,716,042 shares for $1,313.0 million under our share repurchase programs, of which 14,407,274 shares were repurchased for $750.0 million pursuant to privately negotiated repurchases from REH Company. As of December 31, 2022 we had remaining authorization to repurchase up to $662.0 million under the new share repurchase program, of which we repurchased 913,883 shares for $48.0 million year-to-date February 15, 2023.
66
Table of Content
On December 14, 2022, we agreed to repurchase an aggregate of 1,000,000 shares of our outstanding common stock from a registered broker for an aggregate purchase price of $48.6 million (the “December Repurchase”). The purchase price was funded with cash on hand. The shares repurchased are held as treasury stock.
The December Repurchase was made in connection with the sale by REH Company of approximately 5,000,000 shares of common stock, inclusive of the 1,000,000 shares we repurchased, in an unregistered block trade permitted under applicable securities laws (such sale, the “Sale”). In connection with the Sale, REH Company agreed to customary “lock-up” restrictions that will expire 60 days following the date of the Sale, subject to waiver by the broker and certain exceptions, including, but not limited to, privately negotiated sales or transfers of common stock to us from REH Company.
The December Repurchase was made pursuant to separate authorization from our Board of Directors and not as part of our $1.0 billion share repurchase program authorized by our Board of Directors on September 21, 2022, and accordingly, did not reduce the remaining authorization thereunder.
Cash Flows – Operating Activities
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Net cash flows provided by operating activities were $3,777.2 million for the year ended December 31, 2022 compared to $406.7 million for the year ended December 31, 2021, an increase of $3,370.5 million. The increase in operating cash flows was primarily due to the increase in gross refinery margins, partially offset by higher operating expenses.
Changes in working capital increased operating cash flows by $28.7 million and decreased operating cash flows by $264.9 million for the years ended December 31, 2022 and 2021, respectively.
Cash Flows – Investing Activities and Planned Capital Expenditures
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
For the year ended December 31, 2022, our net cash flows used for investing activities were $774.5 million. On March 14, 2022, we closed the Sinclair Transactions and paid cash of $251.4 million. The remainder of the purchase consideration was funded with the issuance of HF Sinclair common stock and HEP common units. See Note 2 “Acquisitions” in the Notes to Consolidated Financial Statements for additional information on the Sinclair Transactions. Cash expenditures for properties, plants and equipment for the year ended December 31, 2022 were $524.0 million, which included HEP capital expenditures of $39.0 million for the year ended December 31, 2022.
For the year ended December 31, 2021, our net cash flows used for investing activities were $1,327.2 million. On November 1, 2021, we closed the acquisition of the Puget Sound Refinery for aggregate cash consideration of $624.3 million. Cash expenditures for properties, plants and equipment for the year ended December 31, 2021 were $813.4 million, which included HEP capital expenditures of $88.3 million for the year ended December 31, 2021. During the twelve months ended December 31, 2021, we received proceeds of $98.8 million, or CAD 125 million, for the sale of real property in Mississauga, Ontario.
HF Sinclair Corporation
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 which 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 on-going investments to sustain our refining operations. This includes replacement of, or rebuilding, refinery units and components that extend the 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 fuels standards, we seek to execute projects that facilitate compliance and also improve the operating costs and / or yields of associated refining processes.
67
Table of Content
HEP
Each year the Holly Logistic Services, L.L.C. board of directors approves HEP’s annual capital budget, which specifies capital projects that HEP management is authorized to undertake. Additionally, at times when conditions warrant or as new opportunities arise, special projects may be approved. The funds allocated for a particular capital project may be expended over a period in excess of a year, depending on the time required to complete the project. Therefore, HEP’s planned capital expenditures for a given year consist of expenditures approved for capital projects included in its current year capital budget as well as, in certain cases, expenditures approved for capital projects in capital budgets for prior years. In addition, HEP may spend funds periodically to perform capital upgrades or additions to its assets where a customer reimburses HEP for such costs. The upgrades or additions would generally benefit the customer over the remaining life of the related service agreements.
Expected capital and turnaround cash spending for 2023 is as follows:
| Expected Cash Spending Range | ||||||
|---|---|---|---|---|---|---|
| (In millions) | ||||||
| HF Sinclair | ||||||
| Refining | $ | 250.0 | $ | 280.0 | ||
| Renewables | 25.0 | 35.0 | ||||
| Lubricants and Specialty Products | 35.0 | 50.0 | ||||
| Marketing | 20.0 | 30.0 | ||||
| Corporate | 50.0 | 80.0 | ||||
| Turnarounds and catalyst | 530.0 | 630.0 | ||||
| Total HF Sinclair | 910.0 | 1,105.0 | ||||
| HEP | ||||||
| Maintenance | 25.0 | 35.0 | ||||
| Expansion and joint venture investment | 5.0 | 10.0 | ||||
| Total HEP | 30.0 | 45.0 | ||||
| Total | $ | 940.0 | $ | 1,150.0 |
Cash Flows – Financing Activities
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
For the year ended December 31, 2022, our net cash flows used for financing activities were $1,560.8 million. During the year ended December 31, 2022, we purchased $1,371.7 million of treasury stock, paid $255.9 million in dividends and paid $41.4 million to extinguish $42.2 million in principal of the HF Sinclair 2.625% Senior Notes and HollyFrontier 2.625% Senior Notes. During the year ended December 31, 2022, HEP received $400.0 million in proceeds from the issuance of the HEP 6.375% Senior Notes, had net repayments of $172.0 million under the HEP Credit Agreement and paid distributions of $96.2 million to noncontrolling interests.
For the year ended December 31, 2021, our net cash flows used for financing activities were $211.8 million. During the year ended December 31, 2021, we paid $57.7 million in dividends, purchased $7.1 million of treasury stock and paid $7.9 million of financing costs in connection with the amendment of the HollyFrontier Credit Agreement in April 2021. During the year ended December 31, 2021, HEP had net repayments of $73.5 million under the HEP Credit Agreement and paid $6.6 million of financing costs in connection with the amendment of the HEP Credit Agreement in April 2021. In addition, HEP paid distributions of $75.4 million to noncontrolling interests and received contributions from noncontrolling interests of $23.2 million.
68
Table of Content
Contractual Obligations and Commitments
The following table presents our long-term contractual obligations as of December 31, 2022 in total and by period due beginning in 2023. The table below does not include our contractual obligations to HEP under our long-term transportation agreements as these related-party transactions are eliminated in the Consolidated Financial Statements. A description of these agreements is provided under “Holly Energy Partners, L.P.” under Items 1 and 2, “Business and Properties.”
| Payments Due by Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations and Commitments | Total | 2023 | 2024 & 2025 | 2026 & 2027 | Thereafter | ||||||||||||||
| (In thousands) | |||||||||||||||||||
| HF Sinclair Corporation | |||||||||||||||||||
| Long-term and current debt - principal (1) | $ | 1,707,827 | $ | 307,827 | $ | — | $ | 1,000,000 | $ | 400,000 | |||||||||
| Long-term and current debt - interest (1) | 311,477 | 82,810 | 138,206 | 44,334 | 46,127 | ||||||||||||||
| Financing arrangements (2) | 39,775 | 39,775 | — | — | — | ||||||||||||||
| Supply agreements (3) | 2,215,441 | 1,328,585 | 886,856 | — | — | ||||||||||||||
| Transportation and storage agreements (4) | 2,159,656 | 214,628 | 430,060 | 353,132 | 1,161,836 | ||||||||||||||
| Operating and finance leases (5) | 406,395 | 125,276 | 140,903 | 47,011 | 93,205 | ||||||||||||||
| Other long-term obligations | 121,845 | 21,600 | 24,547 | 17,085 | 58,613 | ||||||||||||||
| 6,962,416 | 2,120,501 | 1,620,572 | 1,461,562 | 1,759,781 | |||||||||||||||
| Holly Energy Partners, L.P. | |||||||||||||||||||
| Long-term debt - principal (1) | 1,568,000 | — | 668,000 | 400,000 | 500,000 | ||||||||||||||
| Long-term debt - interest (1) | 287,194 | 70,200 | 131,973 | 82,938 | 2,083 | ||||||||||||||
| Operating and finance leases (5) | 100,097 | 8,953 | 15,647 | 14,143 | 61,354 | ||||||||||||||
| Other agreements | 250,885 | 8,811 | 15,823 | 11,887 | 214,364 | ||||||||||||||
| 2,206,176 | 87,964 | 831,443 | 508,968 | 777,801 | |||||||||||||||
| Total | $ | 9,168,592 | $ | 2,208,465 | $ | 2,452,015 | $ | 1,970,530 | $ | 2,537,582 |
(1)See Note 13 “Debt” in the Notes to Consolidated Financial Statements for a description of our outstanding debt.
(2)We have a financing arrangement related to the sale and subsequent lease-back of certain of our precious metals.
(3)We have long-term supply agreements to secure certain quantities of crude oil, feedstock and other resources used in the production process at market prices. We have estimated future payments under these fixed-quantity agreements expiring between 2023 and 2025 using current market rates.
(4)Consists of contractual obligations under agreements with third parties for the transportation of crude oil, natural gas and feedstocks to our refineries and for terminal and storage services under contracts expiring between 2023 and 2040.
(5)Operating and finance lease obligations include options to extend terms that are reasonably certain of being exercised.
CRITICAL ACCOUNTING POLICIES AND 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 financial statements. Actual results may differ from these estimates under different assumptions or conditions. We consider the following policies to be the most critical to understanding the judgments that are involved and the uncertainties that could impact our results of operations, financial condition and cash flows. For additional information, see Note 1 “Description of Business and Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements.
69
Table of Content
Inventory Valuation
Inventories related to our refining operations are stated at the lower of cost, using the LIFO method for crude oil and unfinished and finished refined products, or market. Inventories related to our renewable business are stated at the lower of cost, using the LIFO method for feedstock and unfinished and finished renewable products, or market. In periods of rapidly declining prices, LIFO inventories may have to be written down to market value due to the higher costs assigned to LIFO layers in prior periods. In addition, the use of the LIFO inventory method may result in increases or decreases to cost of sales in years that inventory volumes decline as the result of charging cost of sales with LIFO inventory costs generated in prior periods.
The excess of replacement cost over the LIFO carrying value of refinery inventories was $39.0 million and $111.1 million at December 31, 2022 and 2021, respectively. Future decreases in overall inventory values could result in an establishment of a lower of cost or market inventory valuation reserve and additional charges to cost of products sold.
Our renewables inventories that are valued at the lower of LIFO cost or market reflect a valuation reserve of $61.2 million and $8.7 million at December 31, 2022 and 2021, respectively. A new market reserve of $61.2 million as of December 31, 2022 was based on market conditions and prices at that time. The effect of the change in the lower of cost or market reserve was an increase to cost of products sold totaling $52.4 million and $8.7 million for the years ended December 31, 2022 and 2021, respectively.
Inventories consisting of process chemicals, materials and maintenance supplies and RINs are stated at the lower of weighted-average cost or net realizable value. Inventories of our Petro-Canada Lubricants and Sonneborn businesses are stated at the lower of cost, using the FIFO method, or net realizable value.
Goodwill and Long-lived Assets
As of December 31, 2022, our goodwill balance was $3.0 billion, with goodwill assigned to our Refining, Renewables, Marketing, Lubricants and Specialty Products and HEP segments of $1,977.4 million, $159.0 million, $163.8 million, $246.0 million and $432.0 million, respectively. Goodwill represents the excess of the cost of an acquired entity over the fair value of the assets acquired and liabilities assumed. Goodwill is not subject to amortization and is tested annually or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. Our goodwill impairment testing first entails either a quantitative assessment or an optional qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If we determine that based on the qualitative factors that it is more likely than not that the carrying value of the reporting unit is greater than its fair value, a quantitative test is performed in which we estimate the fair value of the related reporting unit. If the carrying amount of a reporting unit exceeds its fair value, the goodwill of that reporting unit is impaired, and we measure goodwill impairment as the excess of the carrying amount of reporting unit over the related fair value.
For purposes of long-lived asset impairment evaluation, we group our long-lived assets as follows: (i) our refinery asset groups, which include certain HEP logistics assets, (ii) our renewables products asset groups (iii) our Lubricants and Specialty Products asset groups, (iv) our Marketing assets and (v) our HEP asset groups, which comprises HEP assets not included in our refinery asset groups. These asset groups represent the lowest level for which independent cash flows can be identified. Our long-lived assets are evaluated for impairment by identifying whether indicators of impairment exist and, if so, assessing whether such long-lived assets are recoverable from estimated future undiscounted cash flows. The actual amount of impairment loss measured, if any, is equal to the amount by which the asset group’s carrying value exceeds its fair value.
We performed our annual goodwill impairment testing quantitatively as of July 1, 2022 and determined there was no impairment of goodwill attributable to our reporting units. The estimated fair values of our reporting units were derived using a combination of income and market approaches. The income approach reflects expected future cash flows based on estimated forecasted production levels, selling prices, gross margins, operating costs and capital expenditures. Our market approaches include both the guideline public company and guideline transaction methods. Both methods utilize pricing multiples derived from historical market transactions of other like kind assets. The excess of the fair values of the reporting units over their respective carrying values ranged from 32% to 47%. Increasing the discount rate by 1.0% or reducing the terminal cash flow growth rate by 1.0% would not have changed the results of our annual goodwill testing.
In performing our impairment test of goodwill, we developed cash flow forecasts for each of our reporting units. Significant judgment is involved in performing these fair value estimates since the results are based on forecasted financial information. The cash flow forecasts include significant assumptions such as planned utilization, end-user demand, selling prices, gross margins, operating costs and capital expenditures. Another key assumption applied to these forecasts to determine the fair value of a reporting unit is the discount rate. The discount rate is intended to reflect the weighted average cost of capital for a market participant and the risks associated with the realization of the estimated future cash flows. Our fair value estimates are based on projected cash flows, which we believe to be reasonable.
70
Table of Content
We continually monitor and evaluate various factors for potential indicators of goodwill and long-lived asset impairment. A reasonable expectation exists that further deterioration in our operating results or overall economic conditions could result in an impairment of goodwill and / or long-lived asset impairments at some point in the future. Future impairment charges could be material to our results of operations and financial condition.
Valuation of Business Combinations
We recognize and measure the assets acquired and liabilities assumed in a business combination based on their estimated fair values at the acquisition date. Any excess or surplus of the purchase consideration when compared to the fair value of the net tangible assets acquired, if any, is recorded as goodwill or gain from a bargain purchase. The fair value of assets and liabilities as of the acquisition date are often estimated using a combination of approaches, including the income approach, which requires us to project future cash flows and apply an appropriate discount rate; the cost approach, which requires estimates of replacement costs and depreciation and obsolescence estimates; and the market approach which uses market data and adjusts for entity-specific differences. We use all available information to make these fair value determinations and engage third-party consultants for valuation assistance. The estimates used in determining fair values are based on assumptions believed to be reasonable but which are inherently uncertain. Accordingly, actual results may differ materially from the projected results used to determine fair value.
Contingencies
We are subject to proceedings, lawsuits and other claims related to environmental, labor, product and other matters. We are required to assess the likelihood of any adverse judgments or outcomes to these matters as well as potential ranges of probable losses. A determination of the amount of reserves required, if any, for these contingencies is made after careful analysis of each individual issue. The required reserves may change in the future due to new developments in each matter or changes in approach such as a change in settlement strategy in dealing with these matters.
RISK MANAGEMENT
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 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 purchase and sales 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 December 31, 2022, we have the following notional contract volumes related to all outstanding derivative contracts used to mitigate commodity price and foreign currency risk (all maturing in 2023):
| Contract Description | Total Outstanding Notional | Unit of Measure | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NYMEX futures (WTI) - short | 845,000 | Barrels | ||||||||||
| Forward gasoline and diesel contracts - long | 425,000 | Barrels | ||||||||||
| Foreign currency forward contracts | 432,161,594 | U.S. dollar | ||||||||||
| Forward commodity contracts (platinum) (1) | 36,969 | Troy ounces | ||||||||||
| Natural gas price swaps (basis spread) - long | 5,110,000 | MMBTU | ||||||||||
| Natural gas collar contracts | 29,200,000 | MMBTU |
71
Table of Content
(1)Represents an embedded derivative within our catalyst financing arrangements, which may be refinanced or require repayment under certain conditions. See Note 13 “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 in commodity prices for our open commodity derivative contracts at December 31, 2022 and 2021:
| Derivative Fair Value Gain (Loss) at December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| (In thousands) | |||||||
| 10% increase in underlying commodity prices | $ | (3,502) | $ | (3,705) | |||
| 10% decrease in underlying commodity prices | $ | 3,298 | $ | 3,705 |
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.
For the fixed rate HF Sinclair Senior Notes, HollyFrontier Senior Notes and HEP Senior Notes, 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 December 31, 2022 is presented below:
| Outstanding Principal | Estimated Fair Value | Estimated Change in Fair Value | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | |||||||||||
| HollyFrontier and HF Sinclair Senior Notes | $ | 1,707,827 | $ | 1,655,726 | $ | 33,118 | |||||
| HEP Senior Notes | $ | 900,000 | $ | 852,658 | $ | 24,213 |
For the variable rate HEP Credit Agreement, changes in interest rates would affect cash flows, but not the fair value. At December 31, 2022, outstanding borrowings under the HEP Credit Agreement were $668.0 million. A hypothetical 10% change in interest rates applicable to the HEP Credit Agreement would not materially affect cash flows.
Our operations are subject to catastrophic losses, hazards of petroleum processing operations 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.
Financial information is reviewed on the counterparties in order to review 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.
We have a risk management oversight committee consisting of members from our senior management. This committee oversees our risk enterprise program, monitors our risk environment and provides direction for activities to mitigate identified risks that may adversely affect the achievement of our goals.