HF Sinclair DINO Property, plant, and equipment additions

Property, plant, and equipment additions at other companies

Valero EnergyVLO

——

BungeBG

——

Segments

By segment

See full

Refining$64M+10.3%

Marketing$18M+200%

Midstream$12M+33.3%

Lubricants & Specialties$6M-40.0%

Renewables$1M0.0%

Other financials

Income statement

See full

Revenue$7.1B+11.8%

Gross profit$1.2B+187%

Operating income$847.0M+946%

Net income$648.0M+16,300%

EPS (diluted)$3.56+17,900%

Balance sheet

See full

Cash & equivalents$1.1B+110%

Total debt$3.3B+4.1%

Total equity$9.7B+5.2%

Total assets$18.2B+9.9%

Cash flow

See full

Operating cash flow$457.0M+613%

CapEx$102.0M+18.6%

Free cash flow$355.0M+303%

Valuation

See full

Market cap$11.63B+81.6%

Enterprise value$13.73B+52.2%

P/E9.2×—

P/S0.4×+0.3×

Profitability

See full

Gross margin11.1%+8.6pp

Operating margin6.1%—

Net margin4.6%—

FCF margin3.6%-4.2pp

Returns & leverage

See full

Return on equity13.4%—

Debt / equity0.3×0.0×

Current ratio1.8×-0.1×