Document/ExhibitDescriptionPagesSize
1: 8-K Current Report HTML 32K
2: EX-99.1 Miscellaneous Exhibit HTML 1.06M
7: R1 Document and Entity Information Document HTML 46K
10: XML IDEA XML File -- Filing Summary XML 12K
8: XML XBRL Instance -- dino-20220808_htm XML 21K
9: EXCEL IDEA Workbook of Financial Reports XLSX 8K
4: EX-101.DEF XBRL Definitions -- dino-20220808_def XML 38K
5: EX-101.LAB XBRL Labels -- dino-20220808_lab XML 78K
6: EX-101.PRE XBRL Presentations -- dino-20220808_pre XML 38K
3: EX-101.SCH XBRL Schema -- dino-20220808 XSD 11K
11: JSON XBRL Instance as JSON Data -- MetaLinks 13± 20K
12: ZIP XBRL Zipped Folder -- 0001915657-22-000037-xbrl Zip 78K
•Reported net income attributable to HF Sinclair stockholders of $1,221.3 million, or $5.43 per diluted share, and adjusted net income of $1,258.5 million, or $5.59 per diluted share, for the second quarter
•Reported EBITDA of $1,805.9 million and Adjusted EBITDA of $1,853.0 million for the second quarter
•Commenced production of renewable diesel at the Artesia, New Mexico renewable diesel facility
•Returned $200.6 million to shareholders through dividends and share repurchases in the second quarter
•Announced
a regular quarterly dividend of $0.40 per share
Dallas, Texas, August 8, 2022 ‑ HF Sinclair Corporation (NYSE: DINO) (“HF Sinclair” or the “Company”) today reported second quarter net income attributable to HF Sinclair stockholders of $1,221.3 million, or $5.43 per diluted share, for the quarter ended June 30, 2022, compared to $168.9 million, or $1.03 per diluted share, for the quarter ended June 30, 2021.
The second quarter results reflect special items that collectively decreased net income by a total of $37.3 million. On a pre-tax basis, these items include a lower of cost or market inventory valuation adjustment of $34.5 million, acquisition
integration costs of $12.5 million and decommissioning charges of $0.5 million related to the Cheyenne Refinery conversion to renewable diesel production. Excluding these items, adjusted net income for the second quarter of 2022 was $1,258.5 million ($5.59 per diluted share) compared to $143.8 million ($0.87 per diluted share) for the second quarter of 2021, which excludes certain items that collectively increased net income by $25.1 million.
HF Sinclair’s CEO, Michael Jennings, commented, “HF Sinclair delivered strong financial results in the second quarter driven by robust performance in our refining, marketing, lubricants and midstream segments. Healthy free cash flow generation in the quarter allowed us to return cash to shareholders through dividends and share repurchases, further demonstrating the commitment to our capital return strategy. During the quarter, we also commenced start-up
of the Artesia, New Mexico renewable diesel unit. With all of our previously announced renewables projects complete, we will continue to ramp up production of these assets as we expect to reach full production levels by the end of the third quarter. Looking forward, we remain focused on the integration of our newly acquired assets from Sinclair while maintaining safe and reliable operations.”
Refining segment income before interest and income taxes was $1,558.1 million for the second quarter of 2022 compared to $250.1 million in the second quarter of 2021. The segment reported EBITDA of $1,660.9 million for the second quarter of 2022 compared to $330.0 million for the second quarter of 2021. This increase was driven by higher refining indicator margins in both the West and Mid-Continent regions, which resulted in higher refining segment earnings in the quarter. Consolidated refinery
gross margin was $36.36 per produced barrel, a 211% increase compared to $11.71 for the second quarter of 2021, and crude oil charge averaged 627,310 barrels per day (“BPD”) for the second quarter of 2022 compared to 416,350 BPD for the second quarter of 2021.
1
Renewables segment loss before interest and income taxes was $(73.2) million for the second quarter of 2022 compared to $(11.5) million in the second quarter of 2021. The segment reported EBITDA of $(62.8) million for the second quarter of 2022 compared to $(11.2) million in the second quarter of 2021. Excluding the lower of cost or market inventory valuation charge of $34.5 million, Adjusted EBITDA in the second quarter of 2022 was $(28.3) million. Total sales volumes
were 26 million gallons for the second quarter of 2022. The Cheyenne renewable diesel unit (“RDU”) was mechanically complete in the fourth quarter of 2021 and fully operational in the first quarter of 2022, the pre-treatment unit (“PTU”) at our Artesia, New Mexico facility was completed and fully operational in the first quarter of 2022 and the Artesia RDU was completed and fully operational in the second quarter of 2022. Also, effective with the Sinclair acquisition that closed on March 14, 2022, the Renewables segment includes the Sinclair RDU.
Marketing segment income before interest and income taxes was $19.5 million and reported EBITDA was $23.9 million for the second quarter of 2022. Total branded fuel sales volumes were 335 million gallons for the second quarter of 2022.
Lubricants
and Specialty Products segment income before interest and income taxes was $135.1 million for the second quarter of 2022 compared to $60.1 million in the second quarter of 2021. The segment reported EBITDA of $155.7 million for the second quarter of 2022 compared to $79.2 million in the second quarter of 2021. This increase was driven by strong finished product demand in our Rack Forward businesses.
Holly Energy Partners, L.P. (“HEP”) reported EBITDA of $79.8 million for the second quarter of 2022 compared to $88.1 million in the second quarter of 2021 and Adjusted EBITDA of $104.2 million for the second quarter of 2022 compared to $88.3 million in the second quarter of 2021.
For the second quarter of 2022, net cash provided by operations totaled $1,528.4 million. At June 30,
2022, the Company's cash and cash equivalents totaled $1,702.3 million, a $1,110.0 million increase over cash and cash equivalents of $592.3 million at March 31, 2022. During the second quarter of 2022, the Company announced and paid a regular dividend of $0.40 per share to shareholders totaling $90.2 million and spent $110.4 million in stock repurchases. Additionally, the Company's consolidated debt was $3,348.1 million. The Company’s debt, exclusive of HEP debt, which is nonrecourse to HF Sinclair, was $1,739.6 million at June 30,
2022.
HF Sinclair also announced today that its Board of Directors declared a regular quarterly dividend in the amount of $0.40 per share, payable on September 1, 2022 to holders of record of common stock on August 18, 2022.
As of June 30, 2022, HF Sinclair has achieved annualized run rate synergies of over $90 million related to the Sinclair acquisition and over $100 million of working capital synergies. The Company is currently on pace to exceed its target of approximately $100 million in annual run rate synergies within two years of the acquisition close date through a
combination of commercial improvements, operating expense reductions and optimization of selling, general and administrative expenses.
HF
Sinclair Corporation, headquartered in Dallas, Texas, is 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. HF Sinclair owns and operates refineries located in Kansas, Oklahoma, New Mexico, Wyoming, Washington and Utah and markets its refined products principally in the Southwest U.S., the Rocky Mountains extending into the Pacific Northwest and in other neighboring Plains states. HF Sinclair 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 country. In addition, subsidiaries of HF Sinclair produce and market base oils and other specialized lubricants in the U.S., Canada and the Netherlands, and export products to more than 80 countries. Through
its subsidiaries, HF Sinclair produces renewable diesel at two of its facilities in Wyoming and also at its facility in Artesia, New Mexico. HF Sinclair also owns a 47% limited partner interest and a non-economic general partner interest in Holly Energy Partners, L.P., 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.
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 our filings with the Securities and Exchange Commission (the “SEC”). Forward-looking statements use words such as “anticipate,”“project,”“will,”“expect,”“plan,”“goal,”“forecast,”“strategy,”“intend,”“should,”“would,”“could,”“believe,”“may,” and similar expressions and statements regarding our plans and objectives for future operations. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we cannot assure you that our expectations will prove correct. Therefore, actual outcomes and results
could materially differ from what is expressed, implied or forecast in such statements. Any differences could be caused by a number of factors, including, but not limited to, the Company’s and HEP’s ability to successfully integrate the Sinclair Oil Corporation (now known as Sinclair Oil LLC, “Sinclair Oil”) and Sinclair Transportation Company LLC (“STC”) businesses acquired from REH Company (formerly known as The Sinclair Companies) (collectively, the “Sinclair Transactions”) with their existing operations and fully realize the expected synergies of the Sinclair Transactions or on the expected timeline; the Company's ability to successfully integrate the operation of the Puget Sound refinery with its existing operations; the demand for and supply of crude oil and refined products,
including uncertainty regarding the effects of the continuing coronavirus (“COVID-19”) pandemic on future demand and increasing societal expectations that companies address climate change; risks and uncertainties with respect to the actions of actual or potential competitive suppliers and transporters of refined petroleum products or lubricant and specialty products in the Company’s markets; the spread between market prices for refined products and market prices for crude oil; the possibility of constraints on the transportation of refined products or lubricant and specialty products; the possibility of inefficiencies, curtailments or shutdowns in refinery operations or pipelines, whether due to infection in the workforce or in response to reductions in demand, accidents, unexpected leaks or spills, unscheduled shutdowns, weather events, civil unrest, expropriation of assets,
and other economic, diplomatic, legislative, or political events or developments, terrorism, cyberattacks, or other catastrophes or disruptions affecting our operations, production facilities, machinery, pipelines and other logistics assets, equipment, or information systems, or any of the foregoing of our suppliers, customers, or third-party service providers; the effects of current and/or future governmental and environmental regulations and policies, including the effects of current and/or future restrictions on various commercial and economic activities in response to the COVID-19 pandemic and increases in interest rates; the availability and cost of financing to the Company; the effectiveness of the Company’s capital investments and marketing strategies; the
Company’s and HEP’s efficiency in carrying out and consummating construction projects, including the Company's ability to complete announced capital projects on time and within capital guidance; the Company's and HEP’s ability to timely obtain or maintain permits, including those necessary for operations or capital projects; the ability of the Company to acquire refined or lubricant product operations or pipeline and terminal operations on acceptable terms and to integrate any existing or future acquired operations; the possibility of terrorist or cyberattacks and the consequences of any such attacks; uncertainty regarding the effects and duration of global hostilities and any associated military campaigns
which may disrupt crude oil supplies and markets for the Company's refined products and create instability in the financial markets that could restrict the Company's ability to raise capital; general economic conditions, including uncertainty
3
regarding the timing, pace and extent of an economic recovery in the United States; a prolonged economic slowdown due to the COVID-19 pandemic, inflation and labor costs which could result in an impairment of goodwill and/or long-lived asset impairments; and other financial, operational and legal risks and uncertainties detailed from time to time in the
Company’s and HEP’s SEC filings. The forward-looking statements speak only as of the date made and, other than as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
4
RESULTS
OF OPERATIONS
Financial Data (all information in this release is unaudited)
Three Months Ended June 30,
Change from 2021
2022
2021
Change
Percent
(In
thousands, except per share data)
Sales and other revenues
$
11,162,160
$
4,577,123
$
6,585,037
144
%
Operating costs and expenses:
Cost
of products sold:
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment)
8,579,915
3,825,729
4,754,186
124
Lower of cost or market inventory valuation adjustment
34,543
(118,825)
153,368
(129)
8,614,458
3,706,904
4,907,554
132
Operating
expenses (exclusive of depreciation and amortization)
606,127
334,191
271,936
81
Selling, general and administrative expenses (exclusive of depreciation and amortization)
110,875
77,754
33,121
43
Depreciation
and amortization
164,044
124,042
40,002
32
Total operating costs and expenses
9,495,504
4,242,891
5,252,613
124
Income
from operations
1,666,656
334,232
1,332,424
399
Other income (expense):
Earnings
of equity method investments
5,447
3,423
2,024
59
Interest income
1,844
1,029
815
79
Interest
expense
(38,961)
(28,942)
(10,019)
35
Gain
(loss) on foreign currency transactions
(905)
583
(1,488)
(255)
Gain on sale of assets and other
2,320
7,927
(5,607)
(71)
(30,255)
(15,980)
(14,275)
89
Income
before income taxes
1,636,401
318,252
1,318,149
414
Income tax expense
383,493
123,485
260,008
211
Net
income
1,252,908
194,767
1,058,141
543
Less net income attributable to noncontrolling interest
31,646
25,917
5,729
22
Net
income attributable to HF Sinclair stockholders
$
1,221,262
$
168,850
$
1,052,412
623
%
Earnings per share attributable to HF Sinclair stockholders:
Basic
$
5.43
$
1.03
$
4.40
427
%
Diluted
$
5.43
$
1.03
$
4.40
427
%
Cash
dividends declared per common share
$
0.40
$
—
$
0.40
100
%
Average number of common shares outstanding:
Basic
222,952
162,523
60,429
37
%
Diluted
222,952
162,523
60,429
37
%
EBITDA
$
1,805,916
$
444,290
$
1,361,626
306
%
Adjusted
EBITDA
$
1,853,008
$
334,501
$
1,518,507
454
%
5
Six
Months Ended June 30,
Change from 2021
2022
2021
Change
Percent
(In thousands, except per share data)
Sales and other revenues
$
18,620,910
$
8,081,416
$
10,539,494
130
%
Operating
costs and expenses:
Cost of products sold:
Cost of products sold (exclusive of lower of cost or market inventory valuation adjustment)
15,081,927
6,786,034
8,295,893
122
Lower
of cost or market inventory valuation adjustment
25,992
(318,862)
344,854
(108)
15,107,919
6,467,172
8,640,747
134
Operating
expenses (exclusive of depreciation and amortization)
1,083,561
734,100
349,461
48
Selling, general and administrative expenses (exclusive of depreciation and amortization)
221,297
159,729
61,568
39
Depreciation
and amortization
308,645
248,121
60,524
24
Total operating costs and expenses
16,721,422
7,609,122
9,112,300
120
Income
from operations
1,899,488
472,294
1,427,194
302
Other income (expense):
Earnings
of equity method investments
9,073
5,186
3,887
75
Interest income
2,841
2,060
781
38
Interest
expense
(73,820)
(67,328)
(6,492)
10
Gain on tariff settlement
—
51,500
(51,500)
(100)
Loss
on foreign currency transactions
(766)
(734)
(32)
4
Gain on sale of assets and other
6,215
9,817
(3,602)
(37)
(56,457)
501
(56,958)
(11,369)
Income
before income taxes
1,843,031
472,795
1,370,236
290
Income tax expense
404,822
95,178
309,644
325
Net
income
1,438,209
377,617
1,060,592
281
Less net income attributable to noncontrolling interest
56,973
60,550
(3,577)
(6)
Net
income attributable to HollyFrontier stockholders
$
1,381,236
$
317,067
$
1,064,169
336
%
Earnings per share attributable to HollyFrontier stockholders:
Effective the first quarter of 2022, we revised our reportable segments to align with certain changes in how our chief operating decision maker manages and allocates resources to our businesses. Accordingly, we created two new reportable segments, Renewables and Marketing. Our operations are now organized into five reportable segments, Refining, Renewables, Marketing, Lubricants and Specialty Products and HEP. 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.
As a result of the Sinclair Transactions that
closed on March 14, 2022, the operations of the acquired Sinclair businesses are reported in the Refining, Renewables, Marketing and HEP segments.
The Refining segment represents the operations of our El Dorado, Tulsa, Navajo and Woods Cross refineries and HollyFrontier Asphalt Company LLC (“HFC Asphalt”). Also, effective with our acquisition that closed November 1, 2021, the Refining segment includes our Puget Sound refinery, and effective with our acquisition that closed on March 14, 2022, includes our Sinclair and Casper refineries. Refining activities involve the purchase and refining of crude oil and wholesale marketing of refined products, such as gasoline, diesel fuel and jet fuel. These petroleum products are primarily marketed
in the Mid-Continent, Southwest and Rocky Mountains extending into the Pacific Northwest geographic regions of the United States. HFC Asphalt operates various asphalt terminals in Arizona, New Mexico and Oklahoma.
The Renewables segment represents the operations of the Cheyenne RDU, which was mechanically complete in the fourth quarter of 2021 and fully operational in the first quarter of 2022, the PTU at our Artesia, New Mexico facility, which was completed and fully operational in the first quarter of 2022 and the Artesia RDU, which was completed and fully operational in the second quarter of 2022. Also, effective with our acquisition that closed on March 14, 2022, the Renewables segment includes the Sinclair RDU. During the construction phase of our RDUs and PTU, operating expense and capital expenditures were reported in the Corporate
and Other segment, and this financial information has been retrospectively adjusted to reflect our current segment presentation.
Effective with our acquisition that closed on March 14, 2022, the Marketing segment includes branded fuel sales through more than 300 distributors to more than 1,300 branded sites in the United States and licensing fees for the use of the Sinclair brand at more than 300 additional locations throughout the country.
The Lubricants and Specialty Products segment represents Petro-Canada Lubricants, Inc.’s (“PCLI”) production operations, located in Mississauga, Ontario, that includes lubricant products such as base oils, white oils, specialty products and finished lubricants, and the operations of our Petro-Canada Lubricants business
that includes the marketing of products to both retail and wholesale outlets through a global sales network with locations in Canada, the United States, Europe and China. Additionally, the Lubricants and Specialty Products segment includes specialty lubricant products produced at our Tulsa refineries that are marketed throughout North America and are distributed in Central and South America and the operations of Red Giant Oil Company LLC, one of the largest suppliers of locomotive engine oil in North America. Also, the Lubricants and Specialty Products segment includes Sonneborn, a producer of specialty hydrocarbon chemicals such as white oils, petrolatums and waxes with manufacturing facilities in the United States and Europe.
The HEP segment includes all of the operations of HEP, which owns and operates logistics and refinery assets consisting of petroleum product and crude oil pipelines,
terminals, tankage, loading rack facilities and refinery processing units in the Mid-Continent, Southwest and Rocky Mountains geographic regions of the United States. The HEP segment also includes 50% ownership interests in each of the Osage Pipeline, the Cheyenne Pipeline and Cushing Connect, a 25.06% ownership interest in the Saddle Butte Pipeline and a 49.995% ownership interest in the Pioneer Pipeline. Revenues from the HEP segment are earned through transactions with unaffiliated parties for pipeline transportation, rental and terminalling operations as well as revenues relating to pipeline transportation services provided for our refining operations. Due to certain basis differences, our reported amounts for the HEP segment may not agree to amounts reported in HEP’s periodic public filings.
Cost
of products sold (exclusive of lower of cost or market inventory)
$
6,381,262
$
—
$
822,741
$
—
$
(417,969)
$
6,786,034
Lower
of cost or market inventory valuation adjustment
$
(318,353)
$
—
$
—
$
—
$
(509)
$
(318,862)
Operating
expenses
$
524,277
$
24,052
$
122,063
$
83,433
$
(19,725)
$
734,100
Selling, general and administrative
expenses
$
58,632
$
—
$
83,136
$
5,815
$
12,146
$
159,729
Depreciation and amortization
$
168,020
$
658
$
39,273
$
45,281
$
(5,111)
$
248,121
Income
(loss) from operations
$
296,116
$
(24,710)
$
126,539
$
118,889
$
(44,540)
$
472,294
Income (loss)
before interest and income taxes
$
295,788
$
(24,710)
$
127,078
$
154,669
$
(14,762)
$
538,063
Net
income attributable to noncontrolling interest
$
—
$
—
$
—
$
2,839
$
57,711
$
60,550
Earnings of
equity method investments
$
—
—
$
—
$
5,186
$
—
$
5,186
Capital expenditures
$
73,511
$
183,969
$
9,701
$
57,716
$
7,944
$
332,841
9
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 Tulsa refineries. The West region is comprised of the Puget Sound,
Navajo, Woods Cross, Sinclair and Casper refineries. The Puget Sound refinery was acquired November 1, 2021, and thus is included for the period January 1, 2022 to June 30, 2022. In addition, the refinery operations of the Sinclair and Casper refineries are included for the period March 14, 2022 (the date of acquisition) through June 30, 2022.
(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 HFC 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, and the Sinclair and Casper Refineries on March 14, 2022,
our consolidated crude capacity increased from 405,000 BPSD at June 30, 2021 to 678,000 BPSD at June 30, 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” below.
(6)Represents total Refining segment operating expenses, exclusive of depreciation and amortization, divided by sales volumes of refined products produced at our refineries.
(7)Represents total Refining segment operating expenses, exclusive of depreciation and amortization, divided by refinery throughput.
(8)We
acquired the Sinclair and Casper Refineries on March 14, 2022. Refining operating data for the six months ended June 30, 2022 includes crude oil and feedstocks processed and refined products sold at our Sinclair and Casper Refineries for the period March 14, 2022 through June 30, 2022 only, averaged over the 181 days in the six months ended June 30, 2022.
Renewables Segment Operating Data
The following table sets forth information about our renewables
operations.
(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.
12
Marketing
Segment Operating Data
The following table sets forth information about our Marketing operations and includes our Sinclair business for the period March 14, 2022 (the date of acquisition) through June 30, 2022.
(1)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 and Specialty Products Segment Operating Data
The following table sets forth information about our lubricants and specialty products operations.
(1)Rack Back consists of the 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.
14
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 income attributable to HF Sinclair stockholders plus (i) interest expense, net of interest income, (ii) income tax provision and (iii) depreciation and amortization. Adjusted EBITDA is calculated as EBITDA plus or minus (i) lower of cost or market inventory valuation adjustments, (ii) severance costs, (iii) restructuring charges, (iv) Cheyenne refinery LIFO inventory liquidation costs, (v) decommissioning costs, (vi) acquisition integration and regulatory costs and (vii) gain on tariff settlement.
EBITDA and Adjusted EBITDA are not calculations provided for under accounting principles generally accepted in the United States; however, the amounts included in these calculations are derived from amounts included in our consolidated financial statements. EBITDA and Adjusted EBITDA should not
be considered as alternatives 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 and Adjusted EBITDA are not necessarily comparable to similarly titled measures of other companies. These are presented here because they are widely used financial indicators used by investors and analysts to measure performance. EBITDA and Adjusted EBITDA are also used by our management for internal analysis and as a basis for financial covenants.
Set forth below is our calculation of EBITDA and Adjusted EBITDA.
EBITDA and Adjusted EBITDA attributable to our Refining segment is presented below:
Three
Months Ended June 30,
Six Months Ended June 30,
Refining Segment
2022
2021
2022
2021
(In thousands)
Income before interest and income taxes (1)
$
1,558,120
$
250,111
$
1,671,171
$
295,788
Add
depreciation and amortization
102,780
79,938
197,461
168,020
EBITDA
1,660,900
330,049
1,868,632
463,808
Subtract
lower of cost or market inventory valuation adjustment
—
(118,825)
—
(318,353)
Adjusted
EBITDA
$
1,660,900
$
211,224
$
1,868,632
$
145,455
(1)Income before interest and income taxes of our Refining segment represents income plus (i) interest expense, net of interest income and (ii) income tax provision.
15
EBITDA
and Adjusted EBITDA attributable to our Renewables segment is set forth below:
Three Months Ended June 30,
Six Months Ended June 30,
Renewables Segment
2022
2021
2022
2021
(In
thousands)
Loss before interest and income taxes (1)
$
(73,202)
$
(11,547)
$
(95,304)
$
(24,710)
Add depreciation and amortization
10,371
316
16,171
658
EBITDA
(62,831)
(11,231)
(79,133)
(24,052)
Subtract
lower of cost or market inventory valuation adjustment
34,543
—
25,992
—
Adjusted EBITDA
$
(28,288)
$
(11,231)
$
(53,141)
$
(24,052)
(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:
(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 and Adjusted EBITDA attributable to our Lubricants and Specialty Products segment is set forth below.
(1)Income
before interest and income taxes of our Lubricants and Specialty Products 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 and depreciation and amortization. Each of these component performance measures can be reconciled directly to our consolidated statements of income. Other companies in our industry may not calculate these performance measures in the same manner.
Below are reconciliations to our consolidated statements of income for refinery net operating and gross margin and operating expenses, in each case averaged per produced barrel sold. Due to rounding of reported numbers, some amounts may not calculate
exactly.
17
Reconciliation of average Refining segment net operating margin per produced barrel sold to refinery gross margin to total sales and other revenues
Average operating expenses per produced barrel sold
$
7.87
$
5.73
$
7.73
$
7.25
Times
produced barrels sold (BPD)
655,570
443,940
589,240
399,690
Times number of days in period
91
91
181
181
Refinery
operating expenses
469,500
231,484
$
824,423
$
524,493
Subtract rounding
(196)
(62)
(147)
(216)
Total
Refining segment operating expenses
469,304
231,422
824,276
524,277
Add Renewables segment operating expenses
29,273
11,231
56,369
24,052
Add
Lubricants and Specialty Products segment operating expenses
74,470
61,310
140,471
122,063
Add HEP segment operating expenses
53,899
42,068
96,523
83,433
Subtract
corporate, other and eliminations
(20,819)
(11,840)
(34,078)
(19,725)
Operating expenses (exclusive of depreciation and amortization)
$
606,127
$
334,191
$
1,083,561
$
734,100
18
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 income. 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
Subtract lower of cost or market inventory adjustment
34,543
25,992
Renewables gross margin
$
1,916
$
5,012
Renewables
operating expense
$
29,273
$
56,369
Produced gallons sold (in thousand gallons)
25,688
30,632
Renewables gross margin per produced gallon sold
$
0.07
$
0.16
Less
operating expense per produced gallon sold
1.14
1.84
Net operating margin per produced gallon sold
$
(1.07)
$
(1.68)
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 income. 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
Reconciliation of net income attributable to HF Sinclair stockholders to adjusted net income attributable to HF Sinclair stockholders
Adjusted net income attributable to HF Sinclair stockholders is a non-GAAP financial measure that excludes non-cash lower of cost or market inventory valuation adjustments, severance costs, restructuring charges, Cheyenne
refinery LIFO inventory liquidation costs, decommissioning costs, acquisition integration and regulatory costs and gain on tariff settlement. We believe this measure is helpful to investors and others in evaluating our financial performance and to compare our results to that of other companies in our industry. Similarly titled performance measures of other companies may not be calculated in the same manner.
(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 HF Sinclair stockholders divided by the average number of shares of common stock outstanding assuming dilution, which is based on weighted-average diluted shares outstanding as that used in the GAAP diluted earnings per share calculation. Income allocated to participating securities, if applicable, in the adjusted earnings per share calculation is calculated the same way as that used in GAAP diluted earnings per share
calculation.
Reconciliation of effective tax rate to adjusted effective tax rate
