HF Sinclair Corporation Reports 2023 Fourth Quarter and Full Year Results
Fourth Quarter
-
Reported net loss attributable to
stockholders ofHF Sinclair $(62.2) million , or$(0.34) per diluted share, and adjusted net income of$164.6 million , or$0.87 per diluted share -
Reported EBITDA of
$128.4 million and adjusted EBITDA of$427.7 million -
Returned
$247.5 million to stockholders through dividends and share repurchases -
Announced
$0.05 increase in regular quarterly dividend to$0.50 per share
Full Year 2023
-
Reported net income attributable to
HF Sinclair stockholders of$1,589.7 million , or$8.29 per diluted share, and adjusted net income of$1,822.9 million , or$9.51 per diluted share -
Reported EBITDA of
$2,899.2 million and adjusted EBITDA of$3,207.1 million -
Returned
$1,340.0 million to stockholders through dividends and share repurchases
HF Sinclair’s Chief Executive Officer,
Refining segment loss before interest and income taxes was
Renewables segment loss before interest and income taxes was
Marketing segment income before interest and income taxes was
Lubricants & Specialties segment income before interest and income taxes was
Midstream segment income before interest and income taxes was
For the fourth quarter of 2023, net cash provided by operations totaled
The Company has scheduled a webcast conference call for today,
The following is a “safe harbor” statement under the Private Securities Litigation Reform Act of 1995: The statements in this press release relating to matters that are not historical facts are “forward-looking statements” based on management’s beliefs and assumptions using currently available information and expectations as of the date hereof, are not guarantees of future performance and involve certain risks and uncertainties, including those contained in the Company's filings with the
RESULTS OF OPERATIONS
Financial Data (all information in this release is unaudited)
|
Three Months Ended
|
|
Change from 2022 |
|||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
Change |
|
Percent |
|||
|
(In thousands, except per share data) |
|||||||||||||
Sales and other revenues |
$ |
7,660,136 |
|
|
$ |
8,984,927 |
|
|
$ |
(1,324,791 |
) |
|
(15 |
)% |
Operating costs and expenses: |
|
|
|
|
|
|
|
|||||||
Cost of products sold: |
|
|
|
|
|
|
|
|||||||
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) |
|
6,471,137 |
|
|
|
7,222,833 |
|
|
|
(751,696 |
) |
|
(10 |
) |
Lower of cost or market inventory valuation adjustment |
|
274,533 |
|
|
|
9,573 |
|
|
|
264,960 |
|
|
2,768 |
|
|
|
6,745,670 |
|
|
|
7,232,406 |
|
|
|
(486,736 |
) |
|
(7 |
) |
Operating expenses |
|
629,433 |
|
|
|
646,741 |
|
|
|
(17,308 |
) |
|
(3 |
) |
Selling, general and administrative expenses |
|
150,726 |
|
|
|
102,511 |
|
|
|
48,215 |
|
|
47 |
|
Depreciation and amortization |
|
211,668 |
|
|
|
176,169 |
|
|
|
35,499 |
|
|
20 |
|
Total operating costs and expenses |
|
7,737,497 |
|
8,157,827 |
|
|
|
(420,330 |
) |
|
(5 |
) |
||
Income (loss) from operations |
|
(77,361 |
) |
|
827,100 |
|
|
|
(904,461 |
) |
|
(109 |
) |
|
|
|
|
|
|
|
|||||||||
Other income (expense): |
|
|
|
|
|
|||||||||
Earnings of equity method investments |
|
6,933 |
|
|
|
7,001 |
|
|
|
(68 |
) |
|
(1 |
) |
Interest income |
|
31,365 |
|
|
|
17,517 |
|
|
|
13,848 |
|
|
79 |
|
Interest expense |
|
(49,306 |
) |
|
|
(56,978 |
) |
|
|
7,672 |
|
|
(13 |
) |
Gain on business interruption insurance settlement |
|
— |
|
|
|
15,202 |
|
|
|
(15,202 |
) |
|
(100 |
) |
Gain on early extinguishment of debt |
|
— |
|
|
|
604 |
|
|
|
(604 |
) |
|
(100 |
) |
Gain (loss) on foreign currency transactions |
|
52 |
|
|
|
(2,415 |
) |
|
|
2,467 |
|
|
(102 |
) |
Gain on sale of assets and other |
|
15,633 |
|
|
|
4,992 |
|
|
|
10,641 |
|
|
213 |
|
|
|
4,677 |
|
|
|
(14,077 |
) |
|
|
18,754 |
|
|
(133 |
) |
Income (loss) before income taxes |
|
(72,684 |
) |
|
|
813,023 |
|
|
|
(885,707 |
) |
|
(109 |
) |
Income tax expense (benefit) |
|
(39,028 |
) |
|
|
188,197 |
|
|
|
(227,225 |
) |
|
(121 |
) |
Net income (loss) |
|
(33,656 |
) |
|
|
624,826 |
|
|
|
(658,482 |
) |
|
(105 |
) |
Less net income attributable to noncontrolling interest |
|
28,527 |
|
|
|
37,799 |
|
|
|
(9,272 |
) |
|
(25 |
) |
Net income (loss) attributable to |
$ |
(62,183 |
) |
|
$ |
587,027 |
|
|
$ |
(649,210 |
) |
|
(111 |
)% |
|
|
|
|
|
|
|
|
|||||||
Income (loss) per share: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
(0.34 |
) |
|
$ |
2.92 |
|
|
$ |
(3.26 |
) |
|
(112 |
)% |
Diluted |
$ |
(0.34 |
) |
|
$ |
2.92 |
|
|
$ |
(3.26 |
) |
|
(112 |
)% |
Cash dividends declared per common share |
$ |
0.45 |
|
|
$ |
0.40 |
|
|
$ |
0.05 |
|
|
13 |
% |
Average number of common shares outstanding: |
|
|
|
|
|
|
|
|||||||
Basic |
|
187,035 |
|
|
|
199,459 |
|
|
|
(12,424 |
) |
|
(6 |
)% |
Diluted |
|
187,035 |
|
|
|
199,459 |
|
|
|
(12,424 |
) |
|
(6 |
)% |
|
|
|
|
|
|
|
|
|||||||
EBITDA |
$ |
128,398 |
|
|
$ |
990,854 |
|
|
$ |
(862,456 |
) |
|
(87 |
)% |
Adjusted EBITDA |
$ |
427,667 |
|
|
$ |
1,004,124 |
|
|
$ |
(576,457 |
) |
|
(57 |
)% |
|
Years Ended
|
|
Change from 2022 |
|||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
Change |
|
Percent |
|||
|
(In thousands, except per share data) |
|||||||||||||
Sales and other revenues |
$ |
31,964,395 |
|
|
$ |
38,204,839 |
|
|
$ |
(6,240,444 |
) |
|
(16 |
)% |
Operating costs and expenses: |
|
|
|
|
|
|
|
|||||||
Cost of products sold: |
|
|
|
|
|
|
|
|||||||
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) |
|
25,784,449 |
|
|
|
30,680,013 |
|
|
|
(4,895,564 |
) |
|
(16 |
) |
Lower of cost or market inventory valuation adjustment |
|
270,419 |
|
|
|
52,412 |
|
|
|
218,007 |
|
|
416 |
|
|
|
26,054,868 |
|
|
|
30,732,425 |
|
|
|
(4,677,557 |
) |
|
(15 |
) |
Operating expenses |
|
2,438,148 |
|
|
|
2,334,893 |
|
|
|
103,255 |
|
|
4 |
|
Selling, general and administrative expenses |
|
498,240 |
|
|
|
426,485 |
|
|
|
71,755 |
|
|
17 |
|
Depreciation and amortization |
|
770,573 |
|
|
|
656,787 |
|
|
|
113,786 |
|
|
17 |
|
Total operating costs and expenses |
|
29,761,829 |
|
|
|
34,150,590 |
|
|
|
(4,388,761 |
) |
|
(13 |
) |
Income from operations |
|
2,202,566 |
|
|
|
4,054,249 |
|
|
|
(1,851,683 |
) |
|
(46 |
) |
|
|
|
|
|
|
|
|
|||||||
Other income (expense): |
|
|
|
|
|
|
|
|||||||
Earnings (loss) of equity method investments |
|
17,369 |
|
|
|
(260 |
) |
|
|
17,629 |
|
|
(6,780 |
) |
Interest income |
|
93,468 |
|
|
|
30,179 |
|
|
|
63,289 |
|
|
210 |
|
Interest expense |
|
(190,796 |
) |
|
|
(175,628 |
) |
|
|
(15,168 |
) |
|
9 |
|
Gain on business interruption insurance settlement |
|
— |
|
|
|
15,202 |
|
|
|
(15,202 |
) |
|
(100 |
) |
Gain on early extinguishment of debt |
|
— |
|
|
|
604 |
|
|
|
(604 |
) |
|
(100 |
) |
Gain (loss) on foreign currency transactions |
|
2,530 |
|
|
|
(1,637 |
) |
|
|
4,167 |
|
|
(255 |
) |
Gain on sale of assets and other |
|
27,370 |
|
|
|
13,337 |
|
|
|
14,033 |
|
|
105 |
|
|
|
(50,059 |
) |
|
|
(118,203 |
) |
|
|
68,144 |
|
|
(58 |
) |
Income before income taxes |
|
2,152,507 |
|
|
|
3,936,046 |
|
|
|
(1,783,539 |
) |
|
(45 |
) |
Income tax expense |
|
441,612 |
|
|
|
894,872 |
|
|
|
(453,260 |
) |
|
(51 |
) |
Net income |
|
1,710,895 |
|
|
|
3,041,174 |
|
|
|
(1,330,279 |
) |
|
(44 |
) |
Less net income attributable to noncontrolling interest |
|
121,229 |
|
|
|
118,506 |
|
|
|
2,723 |
|
|
2 |
|
Net income attributable to |
$ |
1,589,666 |
|
|
$ |
2,922,668 |
|
|
$ |
(1,333,002 |
) |
|
(46 |
)% |
|
|
|
|
|
|
|
|
|||||||
Earnings per share: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
8.29 |
|
|
$ |
14.28 |
|
|
$ |
(5.99 |
) |
|
(42 |
)% |
Diluted |
$ |
8.29 |
|
|
$ |
14.28 |
|
|
$ |
(5.99 |
) |
|
(42 |
)% |
Cash dividends declared per common share |
$ |
1.80 |
|
|
$ |
1.20 |
|
|
$ |
0.60 |
|
|
|
% |
Average number of common shares outstanding: |
|
|
|
|
||||||||||
Basic |
|
190,035 |
|
|
|
202,566 |
|
|
|
(12,531 |
) |
|
(6 |
)% |
Diluted |
|
190,035 |
|
|
|
202,566 |
|
|
|
(12,531 |
) |
|
(6 |
)% |
|
|
|
|
|
|
|
|
|||||||
EBITDA |
$ |
2,899,179 |
|
|
$ |
4,619,776 |
|
|
$ |
(1,720,597 |
) |
|
(37 |
)% |
Adjusted EBITDA |
$ |
3,207,074 |
|
|
$ |
4,734,160 |
|
|
$ |
(1,527,086 |
) |
|
(32 |
)% |
Balance Sheet Data
|
Years Ended |
||||||
|
2023 |
|
2022 |
||||
|
(In thousands) |
||||||
Cash and cash equivalents |
$ |
1,353,747 |
|
$ |
1,665,066 |
||
Working capital |
$ |
3,371,905 |
$ |
3,502,790 |
|||
Total assets |
$ |
17,716,265 |
$ |
18,125,483 |
|||
Total debt |
$ |
2,739,083 |
|
$ |
3,255,472 |
||
Total equity |
$ |
10,237,298 |
|
$ |
10,017,572 |
Segment Information
Our operations are organized into five reportable segments: Refining, Renewables, Marketing, Lubricants & Specialties and Midstream. Our operations that are not included in one of these five reportable segments are included in Corporate and Other. Intersegment transactions are eliminated in our consolidated financial statements and are included in Eliminations. Corporate and Other and Eliminations are aggregated and presented under the Corporate, Other and Eliminations column.
The Refining segment represents the operations of our
The Renewables segment represents the operations of our
Effective with the Sinclair Transactions that closed on
The Lubricants & Specialties segment represents Petro-Canada Lubricants Inc.’s production operations, located in
The Midstream segment includes all of the operations of
|
Refining |
|
Renewables |
|
Marketing |
|
Lubricants
|
|
Midstream |
|
Corporate,
|
|
Consolidated
|
||||||||||||
|
|
(In thousands) |
|||||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||||
Sales and other revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenues from external customers |
|
$ |
5,871,425 |
|
|
$ |
190,689 |
|
|
$ |
908,769 |
|
$ |
656,826 |
|
$ |
32,427 |
|
$ |
— |
|
|
$ |
7,660,136 |
|
Intersegment revenues |
|
|
992,248 |
|
|
|
95,923 |
|
|
|
— |
|
|
1,676 |
|
|
134,479 |
|
|
(1,224,326 |
) |
|
|
— |
|
|
|
$ |
6,863,673 |
|
|
$ |
286,612 |
|
|
$ |
908,769 |
|
$ |
658,502 |
|
$ |
166,906 |
|
$ |
(1,224,326 |
) |
|
$ |
7,660,136 |
|
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) |
|
$ |
6,022,027 |
|
|
$ |
264,693 |
|
|
$ |
888,032 |
|
$ |
492,524 |
|
$ |
— |
|
$ |
(1,196,139 |
) |
|
$ |
6,471,137 |
|
Lower of cost or market inventory valuation adjustment |
|
$ |
220,558 |
|
|
$ |
53,975 |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
274,533 |
|
Operating expenses |
|
$ |
506,288 |
|
|
$ |
23,114 |
|
|
$ |
— |
|
$ |
65,986 |
|
$ |
58,925 |
|
$ |
(24,880 |
) |
|
$ |
629,433 |
|
Selling, general and administrative expenses |
|
$ |
57,086 |
|
|
$ |
1,530 |
|
|
$ |
11,592 |
|
$ |
40,082 |
|
$ |
8,359 |
|
$ |
32,077 |
|
|
$ |
150,726 |
|
Depreciation and amortization |
|
$ |
132,092 |
|
|
$ |
19,254 |
|
|
$ |
6,710 |
|
$ |
23,168 |
|
$ |
25,026 |
|
$ |
5,418 |
|
|
$ |
211,668 |
|
Income (loss) from operations |
|
$ |
(74,378 |
) |
|
$ |
(75,954 |
) |
|
$ |
2,435 |
|
$ |
36,742 |
|
$ |
74,596 |
|
$ |
(40,802 |
) |
|
$ |
(77,361 |
) |
Income (loss) before interest and income taxes |
|
$ |
(74,626 |
) |
|
$ |
(75,909 |
) |
|
$ |
2,540 |
|
$ |
34,575 |
|
$ |
81,601 |
|
$ |
(22,924 |
) |
|
$ |
(54,743 |
) |
Net income attributable to noncontrolling interest |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
2,023 |
|
$ |
26,504 |
|
|
$ |
28,527 |
|
Earnings of equity method investments |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
6,523 |
|
$ |
410 |
|
|
$ |
6,933 |
|
Capital expenditures |
|
$ |
65,440 |
|
|
$ |
6,961 |
|
|
$ |
11,952 |
|
$ |
12,979 |
|
$ |
9,984 |
|
$ |
16,660 |
|
|
$ |
123,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Sales and other revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenues from external customers |
|
$ |
6,937,534 |
|
|
$ |
255,689 |
|
|
$ |
1,031,898 |
|
$ |
729,916 |
|
$ |
29,890 |
|
$ |
— |
|
|
$ |
8,984,927 |
|
Intersegment revenues |
|
|
1,044,841 |
|
|
|
162,205 |
|
|
|
— |
|
|
295 |
|
|
112,620 |
|
|
(1,319,961 |
) |
|
|
— |
|
|
|
$ |
7,982,375 |
|
|
$ |
417,894 |
|
|
$ |
1,031,898 |
|
$ |
730,211 |
|
$ |
142,510 |
|
$ |
(1,319,961 |
) |
|
$ |
8,984,927 |
|
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) |
|
$ |
6,561,147 |
|
|
$ |
391,646 |
|
|
$ |
1,008,042 |
|
$ |
555,287 |
|
$ |
— |
|
$ |
(1,293,289 |
) |
|
$ |
7,222,833 |
|
Lower of cost or market inventory valuation adjustment |
|
$ |
— |
|
|
$ |
9,573 |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
9,573 |
|
Operating expenses |
|
$ |
517,024 |
|
|
$ |
32,178 |
|
|
$ |
— |
|
$ |
67,545 |
|
$ |
53,629 |
|
$ |
(23,635 |
) |
|
$ |
646,741 |
|
Selling, general and administrative expenses |
|
$ |
39,302 |
|
|
$ |
1,023 |
|
|
$ |
414 |
|
$ |
41,070 |
|
$ |
4,258 |
|
$ |
16,444 |
|
|
$ |
102,511 |
|
Depreciation and amortization |
|
$ |
105,005 |
|
|
$ |
18,222 |
|
|
$ |
6,545 |
|
$ |
22,021 |
|
$ |
22,880 |
|
$ |
1,496 |
|
|
$ |
176,169 |
|
Income (loss) from operations |
|
$ |
759,897 |
|
|
$ |
(34,748 |
) |
|
$ |
16,897 |
|
$ |
44,288 |
|
$ |
61,743 |
|
$ |
(20,977 |
) |
|
$ |
827,100 |
|
Income (loss) before interest and income taxes |
|
$ |
758,844 |
|
|
$ |
(34,663 |
) |
|
$ |
16,897 |
|
$ |
44,550 |
|
$ |
68,771 |
|
$ |
(1,915 |
) |
|
$ |
852,484 |
|
Net income attributable to noncontrolling interest |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
2,010 |
|
$ |
35,789 |
|
|
$ |
37,799 |
|
Earnings of equity method investments |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
7,001 |
|
$ |
— |
|
|
$ |
7,001 |
|
Capital expenditures |
|
$ |
57,996 |
|
|
$ |
14,481 |
|
|
$ |
2,479 |
|
$ |
10,334 |
|
$ |
7,770 |
|
$ |
13,504 |
|
|
$ |
106,564 |
|
|
Refining |
|
Renewables |
|
Marketing |
|
Lubricants
|
|
Midstream |
|
Corporate,
|
|
Consolidated
|
|||||||||||
|
(In thousands) |
|||||||||||||||||||||||
Year Ended |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Sales and other revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Revenues from external customers |
$ |
24,156,278 |
|
$ |
781,309 |
|
|
$ |
4,146,292 |
|
$ |
2,762,767 |
|
$ |
117,749 |
|
$ |
— |
|
|
$ |
31,964,395 |
||
Intersegment revenues |
|
4,516,326 |
|
|
407,681 |
|
|
|
— |
|
|
12,566 |
|
|
490,566 |
|
|
(5,427,139 |
) |
|
|
— |
||
|
$ |
28,672,604 |
|
$ |
1,188,990 |
|
|
$ |
4,146,292 |
|
$ |
2,775,333 |
|
$ |
608,315 |
|
$ |
(5,427,139 |
) |
|
$ |
31,964,395 |
||
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) |
$ |
23,969,557 |
|
$ |
1,080,919 |
|
|
$ |
4,050,759 |
|
$ |
2,005,853 |
|
$ |
— |
|
$ |
(5,322,639 |
) |
|
$ |
25,784,449 |
||
Lower of cost or market inventory valuation adjustment |
$ |
220,558 |
|
$ |
49,861 |
|
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
270,419 |
||
Operating expenses |
$ |
1,946,958 |
|
$ |
109,056 |
|
|
$ |
— |
|
$ |
258,578 |
|
$ |
222,631 |
|
$ |
(99,075 |
) |
|
$ |
2,438,148 |
||
Selling, general and administrative expenses |
$ |
199,547 |
|
$ |
5,117 |
|
|
$ |
34,413 |
|
$ |
164,311 |
|
$ |
26,453 |
|
$ |
68,399 |
|
|
$ |
498,240 |
||
Depreciation and amortization |
$ |
468,001 |
|
$ |
77,100 |
|
|
$ |
24,599 |
|
$ |
86,341 |
|
$ |
101,028 |
|
$ |
13,504 |
|
|
$ |
770,573 |
||
Income (loss) from operations |
$ |
1,867,983 |
|
$ |
(133,063 |
) |
|
$ |
36,521 |
|
$ |
260,250 |
|
$ |
258,203 |
|
$ |
(87,328 |
) |
|
$ |
2,202,566 |
||
Income (loss) before interest and income taxes |
$ |
1,872,074 |
|
$ |
(132,949 |
) |
|
$ |
36,758 |
|
$ |
260,002 |
|
$ |
277,200 |
|
$ |
(63,250 |
) |
|
$ |
2,249,835 |
||
Net income attributable to noncontrolling interest |
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
7,200 |
|
$ |
114,029 |
|
|
$ |
121,229 |
||
Earnings (loss) of equity method investments |
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
17,531 |
|
$ |
(162 |
) |
|
$ |
17,369 |
||
Capital expenditures |
$ |
223,225 |
|
$ |
18,154 |
|
|
$ |
27,630 |
|
$ |
37,431 |
|
$ |
31,962 |
|
$ |
47,011 |
|
|
$ |
385,413 |
Year Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Sales and other revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenues from external customers |
$ |
30,379,696 |
|
$ |
654,893 |
|
|
|
3,911,922 |
|
$ |
3,149,128 |
|
$ |
109,200 |
|
|
$ |
— |
|
|
$ |
38,204,839 |
|
|
Intersegment revenues |
|
4,033,213 |
|
|
360,606 |
|
|
|
— |
|
|
9,472 |
|
|
438,280 |
|
|
|
(4,841,571 |
) |
|
|
— |
|
|
|
$ |
34,412,909 |
|
$ |
1,015,499 |
|
|
$ |
3,911,922 |
|
$ |
3,158,600 |
|
$ |
547,480 |
|
|
$ |
(4,841,571 |
) |
|
$ |
38,204,839 |
|
|
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) |
$ |
28,270,195 |
|
$ |
974,167 |
|
|
|
3,845,625 |
|
$ |
2,333,156 |
|
$ |
— |
|
|
$ |
(4,743,130 |
) |
|
$ |
30,680,013 |
|
|
Lower of cost or market inventory valuation adjustment |
$ |
— |
|
$ |
52,412 |
|
|
|
— |
|
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
52,412 |
|
|
Operating expenses |
$ |
1,815,931 |
|
$ |
111,974 |
|
|
|
— |
|
$ |
277,522 |
|
$ |
210,623 |
|
|
$ |
(81,157 |
) |
|
$ |
2,334,893 |
|
|
Selling, general and administrative expenses |
$ |
146,660 |
|
$ |
3,769 |
|
|
|
2,954 |
|
$ |
168,207 |
|
$ |
17,003 |
|
|
$ |
87,892 |
|
|
$ |
426,485 |
|
|
Depreciation and amortization |
$ |
405,065 |
|
$ |
52,621 |
|
|
|
17,819 |
|
$ |
83,447 |
|
$ |
96,683 |
|
|
$ |
1,152 |
|
|
$ |
656,787 |
|
|
Income (loss) from operations |
$ |
3,775,058 |
|
$ |
(179,444 |
) |
|
$ |
45,524 |
|
$ |
296,268 |
|
$ |
223,171 |
|
|
$ |
(106,328 |
) |
|
$ |
4,054,249 |
|
|
Income (loss) before interest and income taxes |
$ |
3,774,118 |
|
$ |
(179,252 |
) |
|
$ |
45,524 |
|
$ |
299,389 |
|
$ |
223,579 |
|
|
$ |
(81,863 |
) |
|
$ |
4,081,495 |
|
|
Net income attributable to noncontrolling interest |
$ |
— |
|
$ |
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
9,164 |
|
|
$ |
109,342 |
|
|
$ |
118,506 |
|
|
Loss of equity method investments |
$ |
— |
|
|
— |
|
|
$ |
— |
|
$ |
— |
|
$ |
(260 |
) |
|
$ |
— |
|
|
$ |
(260 |
) |
|
Capital expenditures |
$ |
162,280 |
|
$ |
225,274 |
|
|
$ |
9,275 |
|
$ |
34,887 |
|
$ |
38,964 |
|
|
$ |
53,327 |
|
|
$ |
524,007 |
|
Refining Segment Operating Data
The following tables set forth information, including non-GAAP (generally accepted accounting principles) performance measures about our refinery operations. Refinery 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” below.
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
|
Three Months Ended
|
|
Years Ended
|
|||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
|
|
||||||||||
Crude charge (BPD) (1) |
|
|
259,410 |
|
|
|
286,190 |
|
|
|
237,510 |
|
|
|
283,160 |
|
Refinery throughput (BPD) (2) |
|
|
279,480 |
|
|
|
305,750 |
|
|
|
256,810 |
|
|
|
299,380 |
|
Sales of produced refined products (BPD) (3) |
|
|
289,470 |
|
|
|
283,360 |
|
|
|
248,330 |
|
|
|
280,800 |
|
Refinery utilization (4) |
|
|
99.8 |
% |
|
|
110.1 |
% |
|
|
91.4 |
% |
|
|
108.9 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Average per produced barrel (5) |
|
|
|
|
|
|
|
|
||||||||
Refinery gross margin |
|
$ |
9.97 |
|
|
$ |
20.23 |
|
|
$ |
17.49 |
|
|
$ |
22.01 |
|
Refinery operating expenses (6) |
|
|
6.00 |
|
|
|
6.41 |
|
|
|
7.02 |
|
|
|
6.19 |
|
Net operating margin |
|
$ |
3.97 |
|
|
$ |
13.82 |
|
|
$ |
10.47 |
|
|
$ |
15.82 |
|
|
|
|
|
|
|
|
|
|
||||||||
Refinery operating expenses per throughput barrel (7) |
|
$ |
6.22 |
|
|
$ |
5.94 |
|
|
$ |
6.79 |
|
|
$ |
5.81 |
|
|
|
|
|
|
|
|
|
|
||||||||
Feedstocks: |
|
|
|
|
|
|
|
|
||||||||
Sweet crude oil |
|
|
48 |
% |
|
|
58 |
% |
|
|
56 |
% |
|
|
58 |
% |
Sour crude oil |
|
|
26 |
% |
|
|
20 |
% |
|
|
20 |
% |
|
|
20 |
% |
Heavy sour crude oil |
|
|
19 |
% |
|
|
16 |
% |
|
|
16 |
% |
|
|
16 |
% |
Other feedstocks and blends |
|
|
7 |
% |
|
|
6 |
% |
|
|
8 |
% |
|
|
6 |
% |
Total |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Sales of produced refined products: |
|
|
|
|
|
|
|
|
||||||||
Gasolines |
|
|
54 |
% |
|
|
52 |
% |
|
|
51 |
% |
|
|
51 |
% |
Diesel fuels |
|
|
30 |
% |
|
|
31 |
% |
|
|
30 |
% |
|
|
33 |
% |
Jet fuels |
|
|
5 |
% |
|
|
6 |
% |
|
|
6 |
% |
|
|
6 |
% |
Fuel oil |
|
|
1 |
% |
|
|
1 |
% |
|
|
1 |
% |
|
|
1 |
% |
Asphalt |
|
|
4 |
% |
|
|
3 |
% |
|
|
4 |
% |
|
|
3 |
% |
Base oils |
|
|
2 |
% |
|
|
3 |
% |
|
|
4 |
% |
|
|
4 |
% |
LPG and other |
|
|
4 |
% |
|
|
4 |
% |
|
|
4 |
% |
|
|
2 |
% |
Total |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 (8) |
|
|
|
|
|
|
|
|
|
|
||||||||
Crude charge (BPD) (1) |
|
|
354,750 |
|
|
|
341,970 |
|
|
|
330,030 |
|
|
|
323,820 |
|
Refinery throughput (BPD) (2) |
|
|
384,910 |
|
|
|
367,360 |
|
|
|
360,200 |
|
|
|
347,590 |
|
Sales of produced refined products (BPD) (3) |
|
|
369,430 |
|
|
|
374,900 |
|
|
|
353,950 |
|
|
|
347,540 |
|
Refinery utilization (4) |
|
|
84.9 |
% |
|
|
81.8 |
% |
|
|
79.0 |
% |
|
|
81.4 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Average per produced barrel (5) |
|
|
|
|
|
|
|
|
||||||||
Refinery gross margin |
|
$ |
16.95 |
|
|
$ |
25.92 |
|
|
$ |
24.13 |
|
|
$ |
30.64 |
|
Refinery operating expenses (6) |
|
|
10.19 |
|
|
|
10.14 |
|
|
|
10.14 |
|
|
|
9.31 |
|
Net operating margin |
|
$ |
6.76 |
|
|
$ |
15.78 |
|
|
$ |
13.99 |
|
|
$ |
21.33 |
|
|
|
|
|
|
|
|
|
|
||||||||
Refinery operating expenses per throughput barrel (7) |
|
$ |
9.78 |
|
|
$ |
10.35 |
|
|
$ |
9.97 |
|
|
$ |
9.31 |
|
|
|
|
|
|
|
|
|
|
||||||||
Feedstocks: |
|
|
|
|
|
|
|
|
||||||||
Sweet crude oil |
|
|
28 |
% |
|
|
32 |
% |
|
|
30 |
% |
|
|
28 |
% |
Sour crude oil |
|
|
48 |
% |
|
|
|
% |
|
|
45 |
% |
|
|
|
% |
Heavy sour crude oil |
|
|
10 |
% |
|
|
6 |
% |
|
|
11 |
% |
|
|
10 |
% |
Black wax crude oil |
|
|
6 |
% |
|
|
5 |
% |
|
|
6 |
% |
|
|
5 |
% |
Other feedstocks and blends |
|
|
8 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
7 |
% |
Total |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Sales of produced refined products: |
|
|
|
|
|
|
|
|
||||||||
Gasolines |
|
|
55 |
% |
|
|
55 |
% |
|
|
54 |
% |
|
|
53 |
% |
Diesel fuels |
|
|
32 |
% |
|
|
30 |
% |
|
|
31 |
% |
|
|
32 |
% |
Jet fuels |
|
|
5 |
% |
|
|
5 |
% |
|
|
6 |
% |
|
|
5 |
% |
Fuel oil |
|
|
2 |
% |
|
|
3 |
% |
|
|
2 |
% |
|
|
3 |
% |
Asphalt |
|
|
2 |
% |
|
|
3 |
% |
|
|
2 |
% |
|
|
3 |
% |
LPG and other |
|
|
4 |
% |
|
|
4 |
% |
|
|
5 |
% |
|
|
4 |
% |
Total |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
Consolidated |
|
|
|
|
|
|
|
|
||||||||
Crude charge (BPD) (1) |
|
|
614,160 |
|
|
|
628,160 |
|
|
|
567,540 |
|
|
|
606,980 |
|
Refinery throughput (BPD) (2) |
|
|
664,390 |
|
|
|
673,110 |
|
|
|
617,010 |
|
|
|
646,970 |
|
Sales of produced refined products (BPD) (3) |
|
|
658,900 |
|
|
|
658,260 |
|
|
|
602,280 |
|
|
|
628,340 |
|
Refinery utilization (4) |
|
|
90.6 |
% |
|
|
92.7 |
% |
|
|
83.7 |
% |
|
|
92.3 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Average per produced barrel (5) |
|
|
|
|
|
|
|
|
||||||||
Refinery gross margin |
|
$ |
13.88 |
|
|
$ |
23.47 |
|
|
$ |
21.39 |
|
|
$ |
26.78 |
|
Refinery operating expenses (6) |
|
|
8.35 |
|
|
|
8.54 |
|
|
|
8.86 |
|
|
|
7.92 |
|
Net operating margin |
|
$ |
5.53 |
|
|
$ |
14.93 |
|
|
$ |
12.53 |
|
|
$ |
18.86 |
|
|
|
|
|
|
|
|
|
|
||||||||
Refinery operating expenses per throughput barrel (7) |
|
$ |
8.28 |
|
|
$ |
8.35 |
|
|
$ |
8.65 |
|
|
$ |
7.69 |
|
|
|
|
|
|
|
|
|
|
||||||||
Feedstocks: |
|
|
|
|
|
|
|
|
||||||||
Sweet crude oil |
|
|
36 |
% |
|
|
43 |
% |
|
|
42 |
% |
|
|
42 |
% |
Sour crude oil |
|
|
39 |
% |
|
|
36 |
% |
|
|
34 |
% |
|
|
36 |
% |
Heavy sour crude oil |
|
|
14 |
% |
|
11 |
% |
|
|
13 |
% |
|
|
13 |
% |
|
Black wax crude oil |
|
|
3 |
% |
|
|
3 |
% |
|
|
3 |
% |
|
|
3 |
% |
Other feedstocks and blends |
|
|
8 |
% |
|
|
7 |
% |
|
|
8 |
% |
|
|
6 |
% |
Total |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
Three Months Ended
|
|
Years Ended
|
|||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||
Consolidated |
|
|
|
|
|
|
||||||
Sales of produced refined products: |
|
|
|
|
|
|
|
|||||
Gasolines |
|
55 |
% |
|
54 |
% |
|
53 |
% |
|
52 |
% |
Diesel fuels |
|
31 |
% |
|
30 |
% |
|
30 |
% |
|
32 |
% |
Jet fuels |
|
5 |
% |
|
6 |
% |
|
6 |
% |
|
6 |
% |
Fuel oil |
|
1 |
% |
|
2 |
% |
|
1 |
% |
|
2 |
% |
Asphalt |
|
3 |
% |
|
3 |
% |
|
3 |
% |
|
3 |
% |
Base oils |
|
1 |
% |
|
1 |
% |
|
2 |
% |
|
2 |
% |
LPG and other |
|
4 |
% |
|
4 |
% |
|
5 |
% |
|
3 |
% |
Total |
|
100 |
% |
|
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 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” below. |
(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 |
Renewables Segment Operating Data
The following table sets forth information about our Renewables operations and includes our Sinclair businesses for the period
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Renewables |
|
|
|
|
|
|
|
|
||||||||
Sales volumes (in thousand gallons) |
|
|
62,614 |
|
|
|
53,733 |
|
|
|
215,510 |
|
|
|
136,204 |
|
Average per produced gallon (1) |
|
|
|
|
|
|
|
|
||||||||
Renewables gross margin |
|
$ |
0.35 |
|
|
$ |
0.49 |
|
|
$ |
0.50 |
|
|
$ |
0.30 |
|
Renewables operating expense (2) |
|
|
0.37 |
|
|
|
0.60 |
|
|
|
0.51 |
|
|
|
0.82 |
|
Net operating margin |
|
$ |
(0.02 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.52 |
) |
(1) |
|
Represents average amount per produced gallons 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” below. |
(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 Segment Operating Data
The following table sets forth information about our Marketing operations and includes our Sinclair business for the period
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
||||
Marketing |
|
|
|
|
|
|
|
|
||||||||
Number of branded sites at period end (1) |
|
|
1,540 |
|
|
1,513 |
|
|
1,540 |
|
|
1,513 |
||||
Sales volumes (in thousand gallons) |
|
|
350,391 |
|
|
335,926 |
|
|
1,441,607 |
|
|
1,118,444 |
||||
Margin per gallon of sales (2) |
|
$ |
0.06 |
|
$ |
0.07 |
|
$ |
0.07 |
|
$ |
0.06 |
(1) |
|
Includes non-Sinclair branded sites from legacy |
(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” below. |
Lubricants & Specialties Segment Operating Data
The following table sets forth information about our Lubricants & Specialties operations.
|
|
Three Months Ended
|
|
Years Ended
|
||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||
Lubricants & Specialties |
|
|
|
|
|
|
|
|
||||
Sales of produced products (BPD) |
|
29,530 |
|
|
28,570 |
|
|
30,210 |
|
|
32,530 |
|
|
|
|
|
|
|
|
|
|
||||
Sales of produced products: |
|
|
|
|
|
|
|
|
||||
Finished products |
|
48 |
% |
|
53 |
% |
|
|
% |
|
51 |
% |
Base oils |
|
25 |
% |
|
28 |
% |
|
27 |
% |
|
28 |
% |
Other |
|
27 |
% |
|
19 |
% |
|
23 |
% |
|
21 |
% |
Total |
|
100 |
% |
|
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.
Reconciliations to Amounts Reported Under Generally Accepted Accounting Principles
Reconciliations of earnings before interest, taxes, depreciation and amortization (“EBITDA”) and EBITDA excluding special items (“Adjusted EBITDA”) to amounts reported under generally accepted accounting principles (“GAAP”) in financial statements.
Earnings before interest, taxes, depreciation and amortization, referred to as EBITDA, is calculated as net (loss) income attributable to
EBITDA and Adjusted EBITDA are not calculations provided for under accounting principles generally accepted in
Set forth below is our calculation of EBITDA and Adjusted EBITDA.
|
Three Months Ended
|
|
Years Ended
|
|||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(In thousands) |
||||||||||||||
Net income (loss) attributable to |
|
$ |
(62,183 |
) |
|
$ |
587,027 |
|
|
$ |
1,589,666 |
|
|
$ |
2,922,668 |
|
Add interest expense |
|
|
49,306 |
|
|
|
56,978 |
|
|
|
190,796 |
|
|
|
175,628 |
|
Subtract interest income |
|
|
(31,365 |
) |
|
|
(17,517 |
) |
|
|
(93,468 |
) |
|
|
(30,179 |
) |
Add income tax expense (benefit) |
|
|
(39,028 |
) |
|
|
188,197 |
|
|
|
441,612 |
|
|
|
894,872 |
|
Add depreciation and amortization |
|
|
211,668 |
|
|
|
176,169 |
|
|
|
770,573 |
|
|
|
656,787 |
|
EBITDA |
|
$ |
128,398 |
|
|
$ |
990,854 |
|
|
$ |
2,899,179 |
|
|
$ |
4,619,776 |
|
Add lower of cost or market inventory valuation adjustment |
|
|
274,533 |
|
|
|
9,573 |
|
|
|
270,419 |
|
|
|
52,412 |
|
Add decommissioning costs |
|
|
— |
|
|
|
220 |
|
|
|
— |
|
|
|
1,689 |
|
Add (subtract) |
|
|
313 |
|
|
|
(1,275 |
) |
|
|
921 |
|
|
|
8,297 |
|
Add acquisition integration and regulatory costs |
|
|
24,423 |
|
|
|
4,752 |
|
|
|
36,555 |
|
|
|
51,986 |
|
Adjusted EBITDA |
|
$ |
427,667 |
|
|
$ |
1,004,124 |
|
|
$ |
3,207,074 |
|
|
$ |
4,734,160 |
|
EBITDA and Adjusted EBITDA attributable to our Refining segment is presented below:
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
Refining Segment |
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
|
2022 |
||
|
|
(In thousands) |
||||||||||||||
Income (loss) before interest and income taxes (1) |
|
$ |
(74,626 |
) |
|
$ |
758,844 |
|
$ |
1,872,074 |
|
$ |
3,774,118 |
|||
Add depreciation and amortization |
|
|
132,092 |
|
|
|
105,005 |
|
|
468,001 |
|
|
405,065 |
|||
EBITDA |
|
$ |
57,466 |
|
|
$ |
863,849 |
|
$ |
2,340,075 |
|
$ |
4,179,183 |
|||
Add lower of cost or market inventory valuation adjustment |
|
|
220,558 |
|
|
|
— |
|
|
220,558 |
|
|
— |
|||
Adjusted EBITDA |
|
$ |
278,024 |
|
|
$ |
863,849 |
|
$ |
2,560,633 |
|
$ |
4,179,183 |
(1) |
|
Income (loss) before interest and income taxes of our Refining segment represents income (loss) plus (i) interest expense, net of interest income and (ii) income tax provision. |
EBITDA and Adjusted EBITDA attributable to our Renewables segment is set forth below:
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
Renewables Segment |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(In thousands) |
||||||||||||||
Loss before interest and income taxes (1) |
|
$ |
(75,909 |
) |
|
$ |
(34,663 |
) |
|
$ |
(132,949 |
) |
|
$ |
(179,252 |
) |
Add depreciation and amortization |
|
|
19,254 |
|
|
|
18,222 |
|
|
|
77,100 |
|
|
|
52,621 |
|
EBITDA |
|
|
(56,655 |
) |
|
|
(16,441 |
) |
|
|
(55,849 |
) |
|
|
(126,631 |
) |
Add lower of cost or market inventory valuation adjustment |
|
|
53,975 |
|
|
|
9,573 |
|
|
|
49,861 |
|
|
|
52,412 |
|
Adjusted EBITDA |
|
$ |
(2,680 |
) |
|
$ |
(6,868 |
) |
|
$ |
(5,988 |
) |
|
$ |
(74,219 |
) |
(1) |
|
Loss before interest and income taxes of our Renewables segment represents loss plus (i) interest expense, net of interest income and (ii) income tax provision. |
EBITDA attributable to our Marketing segment is set forth below:
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
Marketing Segment |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(In thousands) |
||||||||||||||
Income before interest and income taxes (1) |
|
$ |
2,540 |
|
|
16,897 |
|
$ |
36,758 |
|
|
45,524 |
||||
Add depreciation and amortization |
|
|
6,710 |
|
|
6,545 |
|
|
24,599 |
|
|
17,819 |
||||
EBITDA |
|
$ |
9,250 |
|
$ |
23,442 |
|
$ |
61,357 |
|
$ |
63,343 |
(1) |
|
Income before interest and income taxes of our Marketing segment represents income plus (i) interest expense, net of interest income and (ii) income tax provision |
EBITDA attributable to our Lubricants & Specialties segment is set forth below.
Lubricants & Specialties Segment |
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
2023 |
|
|
2022 |
|
2023 |
|
|
|
2022 |
|||||
|
|
(In thousands) |
||||||||||||||
Income before interest and income taxes (1) |
|
34,575 |
44,550 |
|
260,002 |
|
299,389 |
|||||||||
Add depreciation and amortization |
|
23,168 |
|
22,021 |
|
86,341 |
|
83,447 |
||||||||
EBITDA |
|
57,743 |
|
66,571 |
|
346,343 |
|
382,836 |
(1) |
|
Income before interest and income taxes of our Lubricants & Specialties segment represents income plus (i) interest expense, net of interest income and (ii) income tax provision. |
EBITDA and Adjusted EBITDA attributable to our Midstream segment is presented below:
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
Midstream Segment |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(In thousands) |
||||||||||||||
Income before interest and income taxes (1) |
|
|
81,601 |
|
|
|
68,771 |
|
|
|
277,200 |
|
|
|
223,579 |
|
Add depreciation and amortization |
|
|
25,026 |
|
|
|
22,880 |
|
|
|
101,028 |
|
|
|
96,683 |
|
Subtract net income attributable to noncontrolling interest |
|
|
(2,023 |
) |
|
|
(2,010 |
) |
|
|
(7,200 |
) |
|
|
(9,164 |
) |
EBITDA |
|
$ |
104,604 |
|
|
$ |
89,641 |
|
|
$ |
371,028 |
|
|
$ |
311,098 |
|
Add (subtract) share of |
|
|
554 |
|
|
|
(2,703 |
) |
|
|
1,843 |
|
|
|
17,594 |
|
Add acquisition integration and regulatory costs |
|
|
4,322 |
|
|
|
336 |
|
|
|
10,079 |
|
|
|
2,431 |
|
Adjusted EBITDA |
|
$ |
109,480 |
|
|
$ |
87,274 |
|
|
$ |
382,950 |
|
|
$ |
331,123 |
|
(1) |
|
Income before interest and income taxes of our Midstream segment represents income plus (i) interest expense, net of interest income and (ii) income tax provision. |
Reconciliations of refinery operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in financial statements.
Refinery gross margin and net operating margin are non-GAAP performance measures that are used by our management and others to compare our refining performance to that of other companies in our industry. We believe these margin measures are helpful to investors in evaluating our refining performance on a relative and absolute basis. Refinery gross margin per produced barrel sold is total Refining segment revenues less total Refining segment cost of products sold, exclusive of lower of cost or market inventory valuation adjustments, divided by sales volumes of produced refined products sold. Net operating margin per barrel sold is the difference between refinery gross margin and refinery operating expenses per produced barrel sold. These two margins do not include the non-cash effects of lower of cost or market inventory valuation adjustments or depreciation and amortization. Each of these component performance measures can be reconciled directly to our consolidated statements of operations. Other companies in our industry may not calculate these performance measures in the same manner.
Reconciliation of average refining net operating margin per produced barrel sold to refinery gross margin to refining sales and other revenues
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(Dollars in thousands, except per barrel amounts) |
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Refining segment sales and other revenues |
|
$ |
6,863,673 |
|
$ |
7,982,375 |
|
$ |
28,672,604 |
|
$ |
34,412,909 |
||||
Refining segment cost of products sold (exclusive of lower of cost or market inventory valuation adjustment) |
|
|
6,022,027 |
|
|
6,561,147 |
|
|
23,969,557 |
|
|
28,270,195 |
||||
Lower of cost or market inventory valuation adjustment |
|
|
220,558 |
|
|
— |
|
|
220,558 |
|
|
— |
||||
|
|
|
621,088 |
|
|
1,421,228 |
|
|
4,482,489 |
|
|
6,142,714 |
||||
Add lower of cost or market inventory valuation adjustment |
|
|
220,558 |
|
|
— |
|
|
220,558 |
|
|
— |
||||
Refining gross margin |
|
$ |
841,646 |
|
$ |
1,421,228 |
|
$ |
4,703,047 |
|
$ |
6,142,714 |
||||
|
|
|
|
|
|
|
|
|
||||||||
Refining segment operating expenses |
|
$ |
506,288 |
|
$ |
517,024 |
|
$ |
1,946,958 |
|
$ |
1,815,931 |
||||
Produced barrels sold (BPD) |
|
|
658,900 |
|
|
658,260 |
|
|
602,280 |
|
|
628,340 |
||||
|
|
|
|
|
|
|
|
|
||||||||
Refinery gross margin per produced barrel sold |
|
$ |
13.88 |
|
$ |
23.47 |
|
$ |
21.39 |
|
$ |
26.78 |
||||
Less average refinery operating expenses per produced barrel sold |
|
|
8.35 |
|
|
8.54 |
|
|
8.86 |
|
|
7.92 |
||||
Net operating margin per produced barrel sold |
|
$ |
5.53 |
|
$ |
14.93 |
|
$ |
12.53 |
|
$ |
18.86 |
Reconciliation of renewables operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in financial statements.
Renewables gross margin and net operating margin are non-GAAP performance measures that are used by our management and others to compare our renewables performance to that of other companies in our industry. We believe these margin measures are helpful to investors in evaluating our renewables performance on a relative and absolute basis. Renewables gross margin per produced gallon sold is total Renewables segment revenues less total Renewables segment cost of products sold, exclusive of lower of cost or market inventory valuation adjustments, divided by sales volumes of produced renewables products sold. Net operating margin per produced gallon sold is the difference between renewables gross margin and renewables operating expenses per produced gallon sold. These two margins do not include the non-cash effects of lower of cost or market inventory valuation adjustments and depreciation and amortization. Each of these component performance measures can be reconciled directly to our consolidated statements of operations. Other companies in our industry may not calculate these performance measures in the same manner.
Reconciliation of renewables gross margin and operating expenses to gross margin per produced gallon sold and net operating margin per produced gallon sold
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(In thousands, except for per gallon amounts) |
||||||||||||||
Renewables segment sales and other revenues |
|
$ |
286,612 |
|
|
$ |
417,893 |
|
|
$ |
1,188,990 |
|
|
$ |
1,015,499 |
|
Renewables segment cost of products sold |
|
|
264,693 |
|
|
|
391,647 |
|
|
|
1,080,919 |
|
|
|
974,167 |
|
Lower of cost or market inventory valuation adjustment |
|
|
53,975 |
|
|
|
9,573 |
|
|
|
49,861 |
|
|
|
52,412 |
|
|
|
|
(32,056 |
) |
|
|
16,673 |
|
|
|
58,210 |
|
|
|
(11,080 |
) |
Add lower of cost or market inventory valuation adjustment |
|
|
53,975 |
|
|
|
9,573 |
|
|
|
49,861 |
|
|
|
52,412 |
|
Renewables gross margin |
|
$ |
21,919 |
|
|
$ |
26,246 |
|
|
$ |
108,071 |
|
|
$ |
41,332 |
|
|
|
|
|
|
|
|
|
|
||||||||
Renewables segment operating expenses |
|
$ |
23,114 |
|
|
$ |
32,176 |
|
|
$ |
109,056 |
|
|
$ |
111,974 |
|
Produced gallons sold (in thousand gallons) |
|
|
62,614 |
|
|
|
53,733 |
|
|
|
215,510 |
|
|
|
136,204 |
|
|
|
|
|
|
|
|
|
|
||||||||
Renewables gross margin per produced gallon sold |
|
$ |
0.35 |
|
|
$ |
0.49 |
|
|
$ |
0.50 |
|
|
$ |
0.30 |
|
Less operating expense per produced gallon sold |
|
|
0.37 |
|
|
|
0.60 |
|
|
|
0.51 |
|
|
|
0.82 |
|
Net operating margin per produced gallon sold |
|
$ |
(0.02 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.52 |
) |
Reconciliation of marketing operating information (non-GAAP performance measures) to amounts reported under generally accepted accounting principles in financial statements.
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. Marketing gross margin per gallon sold is total Marketing segment revenues less total Marketing segment cost of products sold divided by sales volumes of marketing products sold. This margin does not include the non-cash effects of depreciation and amortization. This component performance measure can be reconciled directly to our consolidated statements of operations. Other companies in our industry may not calculate these performance measures in the same manner.
Reconciliation of marketing gross margin to gross margin per gallon sold
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
||||
|
|
(In thousands, except for per gallon amounts) |
|
|
||||||||||||
Marketing segment sales and other revenues |
|
$ |
908,769 |
|
$ |
1,031,898 |
|
$ |
4,146,292 |
|
$ |
3,911,922 |
||||
Marketing segment cost of products sold |
|
|
888,032 |
|
|
1,008,042 |
|
|
4,050,759 |
|
|
3,845,625 |
||||
Marketing gross margin |
|
$ |
20,737 |
|
$ |
23,856 |
|
$ |
95,533 |
|
$ |
66,297 |
||||
|
|
|
|
|
|
|
|
|
||||||||
Sales volumes (in thousand gallons) |
|
|
350,391 |
|
|
335,926 |
|
|
1,441,607 |
|
|
1,118,444 |
||||
|
|
|
|
|
|
|
|
|
||||||||
Marketing gross margin per gallon sold |
|
$ |
0.06 |
|
$ |
0.07 |
|
$ |
0.07 |
|
$ |
0.06 |
Reconciliation of net income attributable to
Adjusted net income attributable to
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(Dollars in thousands, except per share amounts) |
||||||||||||||
Consolidated |
|
|
|
|
|
|
|
|
||||||||
GAAP: |
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes |
|
$ |
(72,684 |
) |
|
$ |
813,023 |
|
|
$ |
2,152,507 |
|
$ |
3,936,046 |
||
Income tax expense (benefit) |
|
|
(39,028 |
) |
|
|
188,197 |
|
|
|
441,612 |
|
|
894,872 |
||
Net income (loss) |
|
|
(33,656 |
) |
|
|
624,826 |
|
|
|
1,710,895 |
|
|
3,041,174 |
||
Less net income attributable to noncontrolling interest |
|
|
28,527 |
|
|
|
37,799 |
|
|
|
121,229 |
|
|
118,506 |
||
Net income (loss) attributable to |
|
|
(62,183 |
) |
|
|
587,027 |
|
|
|
1,589,666 |
|
|
2,922,668 |
||
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP adjustments to arrive at adjusted results: |
|
|
|
|
|
|
|
|
||||||||
Lower of cost or market inventory valuation adjustment |
|
|
274,533 |
|
|
|
9,573 |
|
|
|
270,419 |
|
|
52,412 |
||
Decommissioning costs |
|
|
— |
|
|
|
220 |
|
|
|
— |
|
|
1,689 |
||
HEP's share of |
|
|
554 |
|
|
|
(2,703 |
) |
|
|
1,843 |
|
|
17,594 |
||
Acquisition integration and regulatory costs |
|
|
25,307 |
|
|
|
4,752 |
|
|
|
39,367 |
|
|
52,896 |
||
Total adjustments to income (loss) before income taxes |
|
|
300,394 |
|
|
|
11,842 |
|
|
|
311,629 |
|
|
124,591 |
||
Adjustment to income tax expense (benefit) (1) |
|
|
72,474 |
|
|
|
2,487 |
|
|
|
74,634 |
|
|
22,142 |
||
Adjustment to net income attributable to noncontrolling interest |
|
|
1,124 |
|
|
|
(1,428 |
) |
|
|
3,733 |
|
|
10,206 |
||
Total adjustments, net of tax |
|
|
226,796 |
|
|
|
10,783 |
|
|
|
233,262 |
|
|
92,243 |
||
|
|
|
|
|
|
|
|
|
||||||||
Adjusted results - Non-GAAP: |
|
|
|
|
|
|
|
|
||||||||
Adjusted income before income taxes |
|
|
227,710 |
|
|
|
824,865 |
|
|
|
2,464,136 |
|
|
4,060,637 |
||
Adjusted income tax expense (2) |
|
|
33,446 |
|
|
|
190,684 |
|
|
|
516,246 |
|
|
917,014 |
||
Adjusted net income |
|
|
194,264 |
|
|
|
634,181 |
|
|
|
1,947,890 |
|
|
3,143,623 |
||
Less net income attributable to noncontrolling interest |
|
|
29,651 |
|
|
|
36,371 |
|
|
|
124,962 |
|
|
128,712 |
||
Adjusted net income attributable to |
|
$ |
164,613 |
|
|
$ |
597,810 |
|
|
$ |
1,822,928 |
|
$ |
3,014,911 |
||
Adjusted earnings per share - diluted (3) |
|
$ |
0.87 |
|
|
$ |
2.97 |
|
|
$ |
9.51 |
|
$ |
14.73 |
(1) |
|
Represents adjustment to GAAP income tax expense to arrive at adjusted income tax expense, which is computed as follows: |
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(Dollars in thousands) |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP income tax expense (2) |
|
$ |
33,446 |
|
|
$ |
190,684 |
|
$ |
516,246 |
|
$ |
917,014 |
|||
Subtract GAAP income tax expense (benefit) |
|
|
(39,028 |
) |
|
|
188,197 |
|
|
441,612 |
|
|
894,872 |
|||
Non-GAAP adjustment to income tax expense |
|
$ |
72,474 |
|
|
$ |
2,487 |
|
$ |
74,634 |
|
$ |
22,142 |
(2) |
|
Non-GAAP income tax expense is computed by (a) adjusting HF Sinclair’s consolidated estimated Annual Effective Tax Rate (“AETR”) for GAAP purposes for the effects of the above Non-GAAP adjustments, (b) applying the resulting Adjusted Non-GAAP AETR to Non-GAAP adjusted income before income taxes and (c) adjusting for discrete tax items applicable to the period. |
|
|
|
(3) |
|
Adjusted earnings per share - diluted is calculated as adjusted net income attributable to |
Reconciliation of effective tax rate to adjusted effective tax rate
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(Dollars in thousands) |
||||||||||||||
GAAP: |
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes |
|
$ |
(72,684 |
) |
|
$ |
813,023 |
|
|
$ |
2,152,507 |
|
|
$ |
3,936,046 |
|
Income tax expense (benefit) |
|
$ |
(39,028 |
) |
|
$ |
188,197 |
|
|
$ |
441,612 |
|
|
$ |
894,872 |
|
Effective tax rate for GAAP financial statements |
|
|
53.7 |
% |
|
|
23.1 |
% |
|
|
20.5 |
% |
|
|
22.7 |
% |
Adjusted - Non-GAAP: |
|
|
|
|
|
|
|
|
||||||||
Effect of Non-GAAP adjustments |
|
|
(39.0 |
)% |
|
|
— |
% |
|
|
0.4 |
% |
|
|
(0.1 |
)% |
Effective tax rate for adjusted results |
|
|
14.7 |
% |
|
|
23.1 |
% |
|
|
20.9 |
% |
|
|
22.6 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240221326055/en/
Investor Relations
214-954-6510
Source: