VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
DINO
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
DINOHF Sinclair Corporation
$68.29$12.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksDINOCash Flow

HF Sinclair Corporation (DINO) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation is inconsistent, highlighted by a $587.0 million free cash flow outflow in 2025Q4 compared to a $930.0 million inflow in 2025Q3, reflecting the impact of periodic infrastructure investment.

DINO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Jul'01Jul'00Jul'99Jul'98Jul'97Jul'96
Cash from Operations1.86B1.31B1.11B2.3B3.78B406.68M457.93M1.55B1.55B951.39M602.27M979.63M758.6M869.17M1.66B1.34B283.25M211.54M155.49M422.74M245.18M251.23M165.76M70.76M-8.97M105.64M46.8M47.6M38.2M5.5M44.5M
Operating CF Margin %-4.89%3.88%7.19%9.89%2.21%4.09%8.86%8.77%6.68%5.72%7.4%3.84%4.31%8.28%8.67%3.4%4.38%2.65%8.82%6.09%7.82%7.38%5.04%-2%9.25%4.85%7.96%6.48%0.76%6.58%
Operating CF Growth %893.34%18.47%-51.68%-39.18%828.77%-11.19%-70.43%-0.37%63.38%57.97%-38.52%29.14%-12.72%-47.72%24.23%372.5%33.9%36.05%-63.22%72.42%-2.41%51.56%134.27%888.54%-108.49%125.71%-1.67%24.61%594.55%-87.64%30.12%
Net Income1.23B579M184M1.59B3.04B-17.1M-514.9M872.35M1.18B881.24M-190.94M802.51M326.33M767.82M1.76B1.06B133.05M53.27M120.56M334.13M266.57M167.66M83.88M46.05M5.4M73.45M11.45M19.9M15.2M13.1M19.2M
Depreciation & Amortization1.37B909M832M770.57M656.79M503.54M520.91M509.93M437.32M409.94M363.03M346.15M363.38M303.45M242.87M159.71M117.53M99.63M63.79M43.46M40.27M43.82M40.48M36.27M11.73M27.33M27.5M26.4M24.4M20.2M19.3M
Stock-Based Compensation43M33M23M43.71M37.85M44.64M31.87M44.01M42.17M42.34M25.56M30.37M29.6M35.77M39.2M26.82M11.5M7.55M7.47M000000000000
Deferred Taxes152M7M-49M192.55M53.17M128.57M-176.73M78.67M76.97M-137.52M98.59M-146.14M-193.66M114.4M95.41M-8.86M23.84M37.52M32.93M23.07M7.98M-5.82M-25.38M20.3M-1.5M3.87M-4.13M-300K6.6M1.5M-800K
Other Non-Cash Items-1.26B559M-434M-180.2M-40.55M11.92M553.3M-269.1M-91.56M-238.51M231.34M141.81M297.05M-195.31M-76.86M-46.27M-27.32M-30.43M-32.3M16.35M5.51M-2.21M11.31M-22.72M-726K8K-923K-1.7M-600K-7M100K
Working Capital Changes-290M-772M554M-119.07M28.73M-264.88M43.47M312.75M-87.71M-6.09M74.7M-195.08M-64.09M-156.96M-397.96M147.28M24.66M44.01M-36.96M12.34M-48.2M35.86M55.48M7.31M-23.88M5.33M12.92M3.3M-7.4M-23.6M4.7M
Change in Receivables-549M147M449M-19.82M-4.28M-614.41M254.68M-150.44M35.79M-115.32M-127.22M238.39M108.88M-68.83M71.63M286.74M-228.47M-474.2M331.98M000000000000
Change in Inventory-787M-171M138M30.25M-224.42M-344.56M230.14M91.6M136.55M-162.3M-1.87M-33.72M-78.84M-15.93M-205.01M-56.83M-96.85M-17.9M15.01M-10.96M-33.79M1.8M7.38M-17.45M-15.83M6.46M-2.6M900K2.4M-19.6M3.5M
Change in Payables537M-345M25M-108.86M194.42M612.41M-241.76M312.79M-326.03M188.97M247.6M-406.34M-217.54M2.07M-194.05M-164.57M342.18M583.55M-393.19M000000000000
Cash from Investing-592M-516M-468M-371.32M-774.49M-1.33B-330.16M-972.91M-360.52M-959.67M-801.6M-381.75M-292.32M-526.74M-711.1M228.49M-213.23M-534.6M-57.78M-293.06M35.8M-320.13M-47.62M-119.15M-24.77M-28.75M-20.14M-24M-51M-34.4M-18.3M
Capital Expenditures-687M-449M-470M-385.41M-524.01M-813.41M-330.16M-293.76M-311.03M-272.26M-479.79M-676.15M-564.82M-425.13M-335.26M-374.24M-213.23M-302.55M-418.06M-161.26M-120.43M-106.26M-37.78M-21.37M-22.79M-28.57M-19.26M-26.9M-49.7M-30.3M-18.3M
CapEx % of Revenue2.49%1.67%1.64%1.21%1.37%4.42%2.95%1.68%1.76%1.91%4.55%5.11%2.86%2.11%1.67%2.42%2.56%6.26%7.12%3.37%2.99%3.31%1.68%1.52%5.08%2.5%1.99%4.5%8.43%4.2%2.71%
Acquisitions-38M000-264.45M-624.33M-2.44M-680.55M-54.18M-1.12B-42.63M-55.03M0-14.3M-2M00-260.94M13.25M048.87M-121.85M0-130.48M-2.5M000000
Investments-------------------------------
Other Investing126M-114M2M14.09M13.97M110.52M2.44M1.4M4.69M4.51M849K19.26M21.65M2.06M-375.84M872.74M00171M00-37.98M142.85M32.7M524K5.69M2.4M2.9M3.7M-4.1M0
Cash from Financing-676M-631M-1.18B-2.24B-1.56B-211.8M353.23M-848.25M-664.33M-72.63M838.7M-1.1B-838.39M-1.16B-772.79M-217.08M34.48M406.85M-151.28M-189.43M-175.94M50.51M-62.37M35.81M-13.62M-14.68M-27.23M-22.1M-4.7M-15M24.4M
Debt Issued (Net)97M112M-117M-532.25M174.87M-77.49M671.43M40.95M-56.45M251M1.19B-14.16M51.81M-358.97M122.44M32.8M100.54M293.93M29M00148.38M-33.57M41.43M-8.57M-13.74M-13.75M-16.8M300K-10.8M27.8M
Equity Issued (Net)-354M-354M-672M-999.28M-1.37B-7.06M-7.64M-533.08M-363.44M36.18M-138.11M-742.82M-158.85M-225.02M-209.6M-42.8M-4.07M147.1M-150.1M-204.91M-172.75M-126.97M-10.64M-291K-1M5.51M-7.22M0000
Dividends Paid-561M-376M-386M-340.74M-255.93M-57.66M-229.49M-225.17M-233.54M-235.51M-234M-246.91M-647.2M-645.92M-658.09M-252.13M-80.36M-30.12M-51.16M-23.21M-15M-11.24M-8.28M-5.11M-3.41M-5.63M-5.49M-5.3M-5M-4.2M-3.5M
Share Repurchases-354M-354M-672M-999.28M-1.37B-7.06M-7.64M-533.08M-363.44M-15.93M-138.11M-742.82M-158.85M-225.02M-209.6M-44.44M-4.07M-1.21M-151.11M-207.2M-175.39M-130.76M-15.29M-894K-2.21M0-7.22M0000
Other Financing142M-13M-7M-371.61M-108M-69.59M-81.07M-130.95M-10.89M-124.31M22.76M-101.69M-84.16M69.88M-27.55M45.05M-30.12M-4.06M20.99M38.69M11.82M40.34M-9.88M-1.32M-635K-829K-764K000100K
Net Change in Cash601M178M-554M-311.32M1.43B-1.13B483.16M-269.59M524M-79.82M644.05M-501.45M-372.12M-817.6M178.79M1.35B104.5M83.79M-53.56M-59.75M105.05M-18.4M55.77M-12.58M-47.36M62.21M-566K1.6M-17.5M-43.9M50.6M
Free Cash Flow1.17B866M640M1.91B3.25B-406.73M127.77M1.25B1.24B679.13M122.48M303.47M193.78M444.05M1.33B964.15M70.02M-91.01M-262.57M261.48M124.75M144.97M127.98M49.39M-31.77M77.07M27.54M20.7M-11.5M-24.8M26.2M
FCF Margin %4.25%3.22%2.24%5.98%8.52%-2.21%1.14%7.18%7.02%4.77%1.16%2.29%0.98%2.2%6.61%6.24%0.84%-1.88%-4.47%5.46%3.1%4.51%5.7%3.52%-7.08%6.75%2.85%3.46%-1.95%-3.44%3.87%
FCF Growth %142.35%35.31%-66.52%-41.23%899.84%-418.32%-89.82%0.92%83.08%454.48%-59.64%56.61%-56.36%-66.55%37.68%1276.9%176.94%65.34%-200.42%109.6%-13.95%13.27%159.14%255.47%-141.22%179.82%33.06%280%53.63%-194.66%37.89%
FCF per Share6.504.643.3310.0616.06-2.500.797.507.043.830.701.610.982.216.446.050.65-0.90-2.602.341.071.150.990.39-0.250.630.210.15-0.09-0.190.20
FCF Conversion (FCF/Net Income)0.95x2.27x6.27x1.45x1.29x0.73x-0.76x2.00x1.42x1.18x-2.31x1.32x2.70x1.18x0.96x1.31x2.72x10.83x1.29x1.27x0.92x1.50x1.98x1.54x-1.66x1.44x4.09x2.39x2.51x0.42x2.32x
Interest Paid24M0164M203.06M160.41M0120.26M133.81M130.11M124.38M54.07M46.44M55.72M76.65M101.71M78.48M66.67M39.99M14.35M000000000000
Taxes Paid3M0110M250.81M816.38M054.26M178.97M252.64M93.27M40.24M586.45M237.91M372.85M983.62M552.49M62.08M19.34M21.08M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Commodity crack spread volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

According to the provided financial data, DINO's operating cash flow to net income ratio has exhibited extreme volatility, ranging from a negative 9.32 in 2024Q3 to a positive 22.25 in 2025Q1, which highlights the significant disconnect between accounting earnings and actual cash generation capabilities.

The wide variance in the OCF/NI ratio suggests that non-cash items, particularly LIFO inventory adjustments and turnaround accounting, frequently obscure the underlying cash-generating power of the business. Investors should monitor these fluctuations closely, as they indicate that reported net income is a poor proxy for the company's immediate liquidity and operational health.

Free Cash Flow Volatility Trends

As reported in recent financial statements, DINO's free cash flow trajectory has been highly inconsistent, swinging from a peak of $930.0 million in 2025Q3 to a significant outflow of $587.0 million in 2025Q4, reflecting the cyclical nature of refining margins and capital expenditure requirements.

The erratic FCF performance underscores the company's vulnerability to commodity price cycles and the lumpy nature of its maintenance spending. This instability suggests that relying on trailing FCF as a predictor of future dividend or buyback capacity may be misleading without adjusting for the timing of major refinery turnarounds.

Capital Intensity and Asset Maintenance

Based on the reported figures, DINO's capital expenditure as a percentage of revenue reached a high of 9.2% in 2025Q4, a notable departure from the typical 1.1% to 2.7% range observed in other quarters, indicating significant periodic investment in refinery infrastructure and asset integrity.

The sharp spike in capital intensity during 2025Q4 likely reflects major turnaround activity, which is essential for maintaining operational efficiency in the complex Rocky Mountain assets. Analysts should interpret these spikes as necessary costs to preserve the long-term competitive moat rather than as discretionary growth spending.

Working Capital and Liquidity Swings

Analysis of the cash flow statements reveals that working capital changes have been a major driver of cash flow variance, with a $515.0 million outflow in 2025Q4 contrasting sharply with a $425.6 million inflow in 2024Q3, illustrating the impact of inventory and payables management.

These swings appear to be heavily influenced by the timing of crude oil purchases and the subsequent sale of refined products, which are sensitive to regional supply-demand imbalances. The volatility in working capital suggests that DINO's cash position is highly susceptible to short-term fluctuations in feedstock costs and inventory valuation.

Capital Allocation and Shareholder Returns

As indicated by the company's financial filings, DINO has maintained a consistent dividend payout despite significant FCF volatility, while share repurchases have been utilized opportunistically, such as the $371.2 million buyback in 2024Q2, suggesting a flexible approach to returning capital to shareholders.

The company's ability to sustain dividends during periods of negative FCF suggests a reliance on balance sheet liquidity rather than current cash generation. Investors should monitor whether this capital allocation strategy remains sustainable if the current normalization of refining crack spreads persists over the coming quarters.

DINO — Frequently Asked Questions

Quick answers to the most common questions about buying DINO stock.

How much cash does HF Sinclair Corporation (DINO) generate from operations?

HF Sinclair Corporation (DINO) generated $1.31B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is HF Sinclair Corporation's free cash flow?

HF Sinclair Corporation (DINO) generated $866.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is HF Sinclair Corporation's capital expenditure (CapEx)?

HF Sinclair Corporation (DINO) spent $449.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does HF Sinclair Corporation distribute cash to shareholders?

In 2025, HF Sinclair Corporation (DINO) returned $376.0M to shareholders via cash dividends and spent $354.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.