Ajax-Loading

Company Selected - HF Sinclair Corp - Cashflow Statement















Ajax-Loading
Fiscal Year is From January To December - All Figures are in , Thousands06/30/202603/31/202612/31/202509/30/2025View Chart

Hid Net Income

1,913,0001,238,000586,000400,979

Hid Depreciation

915,000913,000909,000899,235

Hid Stock Based Compensation

35,00035,00033,00026,745

Hid Other Non-Cash Items

-503,000-581,000111,000-283,586

Hid [-] Change In Working Capital

299,000157,000-331,00063,890

HidHid Change Receivables

-338,000-513,000147,00025,158

HidHid Change To Inventory

-211,000-135,000-171,000-174,960

HidHid Change To Liabilities

- - - -

HidHid Change In Other Working Capital

- - - -

Hid Cash Flows Other Operating

125,00099,0007,00059,343

[-] Total Cash From Operating Activities

2,784,0001,861,0001,315,0001,166,606

Hid Capital Expenditures

-472,000-465,000-449,000-491,079

Hid Investments

-148,000.00-256,000.00-341,000.00-514,397

Hid Other Cashflows From Investing Activities

121,000.00232,000.00318,000.00491,079

[-] Total Cashflows From Investing Activities

-603,000-592,000-516,000-514,397

Hid Net Borrowings

154,000149,000137,000211,544

Hid (+)Sale or (-)Purchase Of Stock

-559,000-430,000-354,000-220,660

Hid Dividends Paid

-555,000-561,000-565,000-379,462

Hid Other Cashflows From Financing Activities

168,000166,000151,000-37,696

[-] Total Cashflows From Financing Activities

-792,000-676,000-631,000-426,274

Hid Begin Period CashFlow

1,148,000978,0001,451,000874,000

Hid Exchange Rate Changes

- - - -

Hid Change In Cash

1,114,000170,000-473,000577,000

[-] End Period Cash Flow

2,262,0001,148,000978,0001,451,000

Free Cash Flow to the Firm (FCFF)

2,459,3221,561,6371,036,035818,368

Free Cash Flow to Equity (FCFE)

2,466,0001,545,0001,003,000887,071