{"symbol":"DINO","cik":1915657,"issuer_id":"sec-cik:0001915657","security_id":"sec-cik:0001915657:dino","entity_name":"HF SINCLAIR CORPORATION","fiscal_year_end_month":12,"fiscal_note":"Fiscal year ends in month 12; periods are labeled with the issuer's own fiscal calendar. Values are as most recently filed (restatements apply; per-share values are on current split basis per the connector's split table, flagged in adjusted). Flow items flagged in `derived` were computed (Q4 = FY \u2212 nine months; quarterly cash flow differenced from year-to-date filings) rather than read from a filing. `reconciliation.repaired` lists periods where a full-year figure was filed in a quarter slot: that row was dropped and the quarter rebuilt from the annual figure. `reconciliation.quarantined` lists periods where four filed quarters do not sum to the filed year \u2014 those quarterly values are withheld, so a blank there is a withholding rather than an absence of reporting.","reconciliation":{"repaired":[{"section":"income","fiscal_year":"FY2024","item":"revenue","qsum_over_fy":1.0}],"quarantined":[]},"generated_at":"2026-11-01T20:16:13.554591+00:00","concepts_used":{"income":{"revenue":["RevenueFromContractWithCustomerExcludingAssessedTax"],"cost_of_revenue":["CostOfGoodsAndServicesSold"],"opex_sga":["SellingGeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["NonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest"],"income_tax":["IncomeTaxExpenseBenefit"],"net_income":["NetIncomeLoss"],"eps_diluted":["EarningsPerShareDiluted"],"shares_diluted":["WeightedAverageNumberOfDilutedSharesOutstanding"]},"balance":{"cash_and_equivalents":["CashAndCashEquivalentsAtCarryingValue"],"total_current_assets":["AssetsCurrent"],"total_assets":["Assets"],"total_current_liabilities":["LiabilitiesCurrent"],"long_term_debt":["LongTermDebtNoncurrent"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"],"shares_outstanding":["dei:EntityCommonStockSharesOutstanding"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"dividends":["PaymentsOfDividendsCommonStock"],"depreciation_amortization":["DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2020","end":"2020-12-31","income":{"revenue":11183643000,"cost_of_revenue":9158805000,"opex_sga":313600000,"operating_income":-733743000,"other_income":-13303000,"pretax_income":-747046000,"income_tax":-232147000,"net_income":-601448000,"eps_diluted":-3.72,"shares_diluted":161983000},"balance":{},"cashflow":{"cfo":457931000,"capex":270877000,"buybacks":7642000,"dividends":229493000,"depreciation_amortization":520912000,"fcf":187054000},"derived":[],"adjusted":[],"filed":"2023-02-28","first_filed":"2023-02-28"},{"label":"FY2021","end":"2021-12-31","income":{"revenue":18389142000,"cost_of_revenue":15567052000,"opex_sga":362010000,"operating_income":749186000,"other_income":37966000,"pretax_income":787152000,"income_tax":123898000,"net_income":558324000,"eps_diluted":3.39,"shares_diluted":162569000},"balance":{"cash_and_equivalents":234444000,"total_current_assets":3762454000,"total_assets":12916613000,"total_current_liabilities":2065464000,"long_term_debt":3072737000,"stockholders_equity":5687885000},"cashflow":{"cfo":406682000,"capex":725073000,"buybacks":7058000,"dividends":57663000,"depreciation_amortization":503539000,"fcf":-318391000},"derived":[],"adjusted":[],"filed":"2024-05-08","filed_exceptions":{"balance.cash_and_equivalents":"2023-02-28","balance.long_term_debt":"2023-02-28","balance.stockholders_equity":"2023-02-28","balance.total_assets":"2023-02-28","balance.total_current_assets":"2023-02-28","balance.total_current_liabilities":"2023-02-28"},"first_filed":"2022-05-09"},{"label":"FY2022","end":"2022-12-31","income":{"revenue":38205000000,"cost_of_revenue":30680013000,"opex_sga":427000000,"operating_income":4054000000,"other_income":-118000000,"pretax_income":3936000000,"income_tax":895000000,"net_income":2923000000,"eps_diluted":14.28,"shares_diluted":202566000},"balance":{"cash_and_equivalents":1665066000,"total_current_assets":6748319000,"total_assets":18125483000,"total_current_liabilities":3245529000,"long_term_debt":2948513000,"stockholders_equity":9243815000,"shares_outstanding":196186461.0},"cashflow":{"cfo":3777000000,"capex":524000000,"buybacks":1372000000,"dividends":256000000,"depreciation_amortization":657000000,"fcf":3253000000},"derived":[],"adjusted":[],"filed":"2025-02-20","filed_exceptions":{"balance.cash_and_equivalents":"2024-05-08","balance.long_term_debt":"2024-05-08","balance.shares_outstanding":"2023-02-28","balance.stockholders_equity":"2024-05-08","balance.total_assets":"2024-05-08","balance.total_current_assets":"2024-05-08","balance.total_current_liabilities":"2024-05-08","income.cost_of_revenue":"2024-05-08"},"first_filed":"2023-02-28"},{"label":"FY2023","end":"2023-12-31","income":{"revenue":31964000000,"cost_of_revenue":25784449000,"opex_sga":497000000,"operating_income":2203000000,"other_income":-50000000,"pretax_income":2153000000,"income_tax":442000000,"net_income":1590000000,"eps_diluted":8.29,"shares_diluted":190035000},"balance":{"cash_and_equivalents":1354000000,"total_current_assets":6146000000,"total_assets":17716000000,"total_current_liabilities":2775000000,"long_term_debt":2739000000,"total_liabilities":7479000000,"stockholders_equity":10169000000,"shares_outstanding":198568398.0},"cashflow":{"cfo":2297000000,"capex":385000000,"buybacks":999000000,"dividends":341000000,"depreciation_amortization":771000000,"fcf":1912000000},"derived":[],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.cash_and_equivalents":"2025-02-20","balance.long_term_debt":"2025-02-20","balance.shares_outstanding":"2024-02-21","balance.stockholders_equity":"2025-02-20","balance.total_assets":"2025-02-20","balance.total_current_assets":"2025-02-20","balance.total_current_liabilities":"2025-02-20","balance.total_liabilities":"2025-02-20","income.cost_of_revenue":"2024-05-08"},"first_filed":"2024-02-21"},{"label":"FY2024","end":"2024-12-31","income":{"revenue":28580000000,"opex_sga":447000000,"operating_income":261000000,"other_income":-43000000,"pretax_income":218000000,"income_tax":34000000,"net_income":177000000,"eps_diluted":0.91,"shares_diluted":192073000},"balance":{"cash_and_equivalents":800000000,"total_current_assets":5014000000,"total_assets":16643000000,"total_current_liabilities":3043000000,"long_term_debt":2288000000,"total_liabilities":7297000000,"stockholders_equity":9278000000,"shares_outstanding":188407343.0},"cashflow":{"cfo":1110000000,"capex":470000000,"buybacks":672000000,"dividends":386000000,"depreciation_amortization":832000000,"fcf":640000000},"derived":[],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.shares_outstanding":"2025-02-20"},"first_filed":"2025-02-20"},{"label":"FY2025","end":"2025-12-31","income":{"revenue":26869000000,"opex_sga":456000000,"operating_income":927000000,"other_income":-195000000,"pretax_income":732000000,"income_tax":146000000,"net_income":579000000,"eps_diluted":3.08,"shares_diluted":186465000},"balance":{"cash_and_equivalents":978000000,"total_current_assets":4812000000,"total_assets":16510000000,"total_current_liabilities":2485000000,"long_term_debt":2769000000,"total_liabilities":7261000000,"stockholders_equity":9184000000,"shares_outstanding":180273187.0},"cashflow":{"cfo":1315000000,"capex":449000000,"buybacks":354000000,"dividends":376000000,"depreciation_amortization":909000000,"fcf":866000000},"derived":[],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.cash_and_equivalents":"2026-10-28","balance.long_term_debt":"2026-10-28","balance.stockholders_equity":"2026-10-28","balance.total_assets":"2026-10-28","balance.total_current_assets":"2026-10-28","balance.total_current_liabilities":"2026-10-28","balance.total_liabilities":"2026-10-28"},"first_filed":"2026-02-27"}],"quarterly":[{"label":"Q1 FY2021","end":"2021-03-31","income":{"revenue":3504293000,"cost_of_revenue":2960305000,"opex_sga":81975000,"operating_income":138062000,"other_income":16481000,"pretax_income":154543000,"income_tax":-28307000,"net_income":148217000,"eps_diluted":0.9,"shares_diluted":162479000},"balance":{},"cashflow":{"cfo":62326000,"capex":116743000,"buybacks":12000,"dividends":57663000,"depreciation_amortization":124079000,"fcf":-54417000},"derived":[],"adjusted":[],"filed":"2022-05-09","first_filed":"2022-05-09"},{"label":"Q2 FY2021","end":"2021-06-30","income":{"revenue":4577123000,"cost_of_revenue":3825729000,"opex_sga":77754000,"operating_income":334232000,"other_income":-15980000,"pretax_income":318252000,"income_tax":123485000,"net_income":168850000,"eps_diluted":1.03,"shares_diluted":162523000},"balance":{},"cashflow":{"cfo":427755000,"capex":158382000,"buybacks":479000,"dividends":0,"depreciation_amortization":124042000,"fcf":269373000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2022-08-08","first_filed":"2022-08-08"},{"label":"Q3 FY2021","end":"2021-09-30","income":{"revenue":4685059000,"cost_of_revenue":3822858000,"opex_sga":91056000,"operating_income":297405000,"other_income":60102000,"pretax_income":357507000,"income_tax":54766000,"net_income":280787000,"eps_diluted":1.71,"shares_diluted":162551000},"balance":{},"cashflow":{"cfo":249413000,"capex":196287000,"buybacks":122000,"dividends":0,"depreciation_amortization":121220000,"fcf":53126000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2022-11-07","first_filed":"2022-11-07"},{"label":"Q4 FY2021","end":"2021-12-31","income":{"revenue":5622667000,"cost_of_revenue":4958160000,"opex_sga":111225000,"operating_income":-20513000,"other_income":-22637000,"pretax_income":-43150000,"income_tax":-26046000,"net_income":-39530000},"balance":{"cash_and_equivalents":234444000,"total_current_assets":3762454000,"total_assets":12916613000,"total_current_liabilities":2065464000,"long_term_debt":3072737000,"stockholders_equity":5687885000},"cashflow":{"cfo":-332812000,"capex":253661000,"buybacks":6445000,"dividends":0,"depreciation_amortization":134198000,"fcf":-586473000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.cost_of_revenue","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2023-02-28","first_filed":"2022-05-09"},{"label":"Q1 FY2022","end":"2022-03-31","income":{"revenue":7458750000,"cost_of_revenue":6502012000,"opex_sga":110422000,"operating_income":232832000,"other_income":-26202000,"pretax_income":206630000,"income_tax":21329000,"net_income":159974000,"eps_diluted":0.9,"shares_diluted":175081000},"balance":{"cash_and_equivalents":592278000,"total_current_assets":6239299000,"total_assets":17733097000,"total_current_liabilities":3611596000,"long_term_debt":3374701000,"stockholders_equity":8116226000,"shares_outstanding":223229731.0},"cashflow":{"cfo":461036000,"capex":144149000,"buybacks":352000,"dividends":0,"depreciation_amortization":144601000,"fcf":316887000},"derived":[],"adjusted":[],"filed":"2023-05-05","filed_exceptions":{"balance.cash_and_equivalents":"2022-05-09","balance.long_term_debt":"2022-05-09","balance.shares_outstanding":"2022-05-09","balance.stockholders_equity":"2022-05-09","balance.total_assets":"2022-05-09","balance.total_current_assets":"2022-05-09","balance.total_current_liabilities":"2022-05-09"},"first_filed":"2022-05-09"},{"label":"Q2 FY2022","end":"2022-06-30","income":{"revenue":11162160000,"cost_of_revenue":8579915000,"opex_sga":110875000,"operating_income":1666656000,"other_income":-30255000,"pretax_income":1636401000,"income_tax":383493000,"net_income":1221262000,"eps_diluted":5.43,"shares_diluted":222952000},"balance":{"cash_and_equivalents":1702286000,"total_current_assets":7702743000,"total_assets":19177854000,"total_current_liabilities":4066116000,"long_term_debt":3348103000,"stockholders_equity":9109712000,"shares_outstanding":216843583.0},"cashflow":{"cfo":1528356000,"capex":150345000,"buybacks":110432000,"dividends":90158000,"depreciation_amortization":164044000,"fcf":1378011000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2023-08-03","filed_exceptions":{"balance.cash_and_equivalents":"2022-08-08","balance.long_term_debt":"2022-08-08","balance.shares_outstanding":"2022-08-08","balance.stockholders_equity":"2022-08-08","balance.total_assets":"2022-08-08","balance.total_current_assets":"2022-08-08","balance.total_current_liabilities":"2022-08-08"},"first_filed":"2022-08-08"},{"label":"Q3 FY2022","end":"2022-09-30","income":{"revenue":10599002000,"cost_of_revenue":8375253000,"opex_sga":102677000,"operating_income":1327661000,"other_income":-47669000,"pretax_income":1279992000,"income_tax":301853000,"net_income":954405000,"eps_diluted":4.45,"shares_diluted":212388000},"balance":{"cash_and_equivalents":1447359000,"total_current_assets":6827466000,"total_assets":18226285000,"total_current_liabilities":3242291000,"long_term_debt":3334200000,"stockholders_equity":9015281000,"shares_outstanding":200730536.0},"cashflow":{"cfo":872817000,"capex":91755000,"buybacks":866236000,"dividends":85274000,"depreciation_amortization":171973000,"fcf":781062000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2023-11-02","filed_exceptions":{"balance.cash_and_equivalents":"2022-11-07","balance.long_term_debt":"2022-11-07","balance.shares_outstanding":"2022-11-07","balance.stockholders_equity":"2022-11-07","balance.total_assets":"2022-11-07","balance.total_current_assets":"2022-11-07","balance.total_current_liabilities":"2022-11-07"},"first_filed":"2022-11-07"},{"label":"Q4 FY2022","end":"2022-12-31","income":{"revenue":8985088000,"cost_of_revenue":7222833000,"opex_sga":103026000,"operating_income":826851000,"other_income":-13874000,"pretax_income":812977000,"income_tax":188325000,"net_income":587359000},"balance":{"cash_and_equivalents":1665066000,"total_current_assets":6748319000,"total_assets":18125483000,"total_current_liabilities":3245529000,"long_term_debt":2948513000,"stockholders_equity":9243815000,"shares_outstanding":196186461.0},"cashflow":{"cfo":914791000,"capex":137751000,"buybacks":394980000,"dividends":80568000,"depreciation_amortization":176382000,"fcf":777040000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.cost_of_revenue","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2024-05-08","filed_exceptions":{"balance.shares_outstanding":"2023-02-28"},"first_filed":"2023-02-28"},{"label":"Q1 FY2023","end":"2023-03-31","income":{"revenue":7565142000,"cost_of_revenue":6104057000,"opex_sga":95913000,"operating_income":504209000,"other_income":-19504000,"pretax_income":484705000,"income_tax":99700000,"net_income":353266000,"eps_diluted":1.79,"shares_diluted":195445000},"balance":{"cash_and_equivalents":1364930000,"total_current_assets":6558529000,"total_assets":18006008000,"total_current_liabilities":3117734000,"long_term_debt":2932989000,"stockholders_equity":9270665000,"shares_outstanding":192307059.0},"cashflow":{"cfo":177705000,"capex":100069000,"buybacks":245566000,"dividends":87987000,"depreciation_amortization":173983000,"fcf":77636000},"derived":[],"adjusted":[],"filed":"2024-05-08","filed_exceptions":{"balance.cash_and_equivalents":"2023-05-05","balance.long_term_debt":"2023-05-05","balance.shares_outstanding":"2023-05-05","balance.stockholders_equity":"2023-05-05","balance.total_assets":"2023-05-05","balance.total_current_assets":"2023-05-05","balance.total_current_liabilities":"2023-05-05"},"first_filed":"2023-05-05"},{"label":"Q2 FY2023","end":"2023-06-30","income":{"revenue":7833646000,"cost_of_revenue":6273605000,"opex_sga":127388000,"operating_income":704356000,"other_income":-23946000,"pretax_income":680410000,"income_tax":145925000,"net_income":507661000,"eps_diluted":2.62,"shares_diluted":192348000},"balance":{"cash_and_equivalents":1614618000,"total_current_assets":6692816000,"total_assets":18197005000,"total_current_liabilities":2887907000,"long_term_debt":2888472000,"stockholders_equity":9708952000,"shares_outstanding":184113437.0},"cashflow":{"cfo":489960000,"capex":80181000,"buybacks":2465000,"dividends":87284000,"depreciation_amortization":189360000,"fcf":409779000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2024-08-01","filed_exceptions":{"balance.cash_and_equivalents":"2023-08-03","balance.long_term_debt":"2023-08-03","balance.shares_outstanding":"2023-08-03","balance.stockholders_equity":"2023-08-03","balance.total_assets":"2023-08-03","balance.total_current_assets":"2023-08-03","balance.total_current_liabilities":"2023-08-03","income.cost_of_revenue":"2023-08-03"},"first_filed":"2023-08-03"},{"label":"Q3 FY2023","end":"2023-09-30","income":{"revenue":8905471000,"cost_of_revenue":6935650000,"opex_sga":124213000,"operating_income":1071362000,"other_income":-11286000,"pretax_income":1060076000,"income_tax":235015000,"net_income":790922000,"eps_diluted":4.23,"shares_diluted":185456000},"balance":{"cash_and_equivalents":2214751000,"total_current_assets":7402392000,"total_assets":18901812000,"total_current_liabilities":3477219000,"long_term_debt":2861962000,"stockholders_equity":9824682000,"shares_outstanding":179666154.0},"cashflow":{"cfo":1398906000,"capex":81187000,"buybacks":585592000,"dividends":83585000,"depreciation_amortization":195562000,"fcf":1317719000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2024-10-31","filed_exceptions":{"balance.cash_and_equivalents":"2023-11-02","balance.long_term_debt":"2023-11-02","balance.shares_outstanding":"2023-11-02","balance.stockholders_equity":"2023-11-02","balance.total_assets":"2023-11-02","balance.total_current_assets":"2023-11-02","balance.total_current_liabilities":"2023-11-02","income.cost_of_revenue":"2023-11-02"},"first_filed":"2023-11-02"},{"label":"Q4 FY2023","end":"2023-12-31","income":{"revenue":7659741000,"cost_of_revenue":6471137000,"opex_sga":149486000,"operating_income":-76927000,"other_income":4736000,"pretax_income":-72191000,"income_tax":-38640000,"net_income":-61849000},"balance":{"cash_and_equivalents":1354000000,"total_current_assets":6146000000,"total_assets":17716000000,"total_current_liabilities":2775000000,"long_term_debt":2739000000,"total_liabilities":7479000000,"stockholders_equity":10169000000,"shares_outstanding":198568398.0},"cashflow":{"cfo":230429000,"capex":123563000,"buybacks":165377000,"dividends":82144000,"depreciation_amortization":212095000,"fcf":106866000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.cost_of_revenue","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2025-02-20","filed_exceptions":{"balance.shares_outstanding":"2024-02-21"},"first_filed":"2024-02-21"},{"label":"Q1 FY2024","end":"2024-03-31","income":{"revenue":7027000000,"cost_of_revenue":5926500000,"opex_sga":103000000,"operating_income":411000000,"other_income":-9000000,"pretax_income":402000000,"income_tax":85000000,"net_income":315000000,"eps_diluted":1.57,"shares_diluted":198710000},"balance":{"cash_and_equivalents":1240860000,"total_current_assets":6322460000,"total_assets":17915990000,"total_current_liabilities":2917935000,"long_term_debt":2678645000,"total_liabilities":7639901000,"stockholders_equity":10208318000,"shares_outstanding":192157440.0},"cashflow":{"cfo":317000000,"capex":89000000,"buybacks":170000000,"dividends":99000000,"depreciation_amortization":198000000,"fcf":228000000},"derived":[],"adjusted":[],"filed":"2025-05-01","filed_exceptions":{"balance.cash_and_equivalents":"2024-05-08","balance.long_term_debt":"2024-05-08","balance.shares_outstanding":"2024-05-08","balance.stockholders_equity":"2024-05-08","balance.total_assets":"2024-05-08","balance.total_current_assets":"2024-05-08","balance.total_current_liabilities":"2024-05-08","balance.total_liabilities":"2024-05-08","income.cost_of_revenue":"2024-05-08"},"first_filed":"2024-05-08"},{"label":"Q2 FY2024","end":"2024-06-30","income":{"revenue":7846000000,"opex_sga":104000000,"operating_income":197000000,"other_income":-19000000,"pretax_income":178000000,"income_tax":24000000,"net_income":152000000,"eps_diluted":0.79,"shares_diluted":191510000},"balance":{"cash_and_equivalents":866274000,"total_current_assets":5843016000,"total_assets":17381762000,"total_current_liabilities":2759433000,"long_term_debt":2635719000,"total_liabilities":7424648000,"stockholders_equity":9889932000,"shares_outstanding":190816714.0},"cashflow":{"cfo":224000000,"capex":84000000,"buybacks":371000000,"dividends":96000000,"depreciation_amortization":206000000,"fcf":140000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2025-07-31","filed_exceptions":{"balance.cash_and_equivalents":"2024-08-01","balance.long_term_debt":"2024-08-01","balance.shares_outstanding":"2024-08-01","balance.stockholders_equity":"2024-08-01","balance.total_assets":"2024-08-01","balance.total_current_assets":"2024-08-01","balance.total_current_liabilities":"2024-08-01","balance.total_liabilities":"2024-08-01"},"first_filed":"2024-08-01"},{"label":"Q3 FY2024","end":"2024-09-30","income":{"revenue":7207000000,"opex_sga":118000000,"operating_income":-121000000,"other_income":-10000000,"pretax_income":-131000000,"income_tax":-57000000,"net_income":-76000000,"eps_diluted":-0.4,"shares_diluted":189840000},"balance":{"cash_and_equivalents":1229482000,"total_current_assets":5356142000,"total_assets":16887661000,"total_current_liabilities":2962839000,"long_term_debt":2286805000,"total_liabilities":7217251000,"stockholders_equity":9603683000,"shares_outstanding":188151863.0},"cashflow":{"cfo":709000000,"capex":124000000,"buybacks":127000000,"dividends":96000000,"depreciation_amortization":210000000,"fcf":585000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2025-10-30","filed_exceptions":{"balance.cash_and_equivalents":"2024-10-31","balance.long_term_debt":"2024-10-31","balance.shares_outstanding":"2024-10-31","balance.stockholders_equity":"2024-10-31","balance.total_assets":"2024-10-31","balance.total_current_assets":"2024-10-31","balance.total_current_liabilities":"2024-10-31","balance.total_liabilities":"2024-10-31"},"first_filed":"2024-10-31"},{"label":"Q4 FY2024","end":"2024-12-31","income":{"revenue":6500000000,"opex_sga":120000000,"operating_income":-226000000,"other_income":-4000000,"pretax_income":-230000000,"income_tax":-18000000,"net_income":-214000000},"balance":{"cash_and_equivalents":800000000,"total_current_assets":5014000000,"total_assets":16643000000,"total_current_liabilities":3043000000,"long_term_debt":2288000000,"total_liabilities":7297000000,"stockholders_equity":9278000000,"shares_outstanding":188407343.0},"cashflow":{"cfo":-140000000,"capex":173000000,"buybacks":4000000,"dividends":95000000,"depreciation_amortization":219000000,"fcf":-313000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.shares_outstanding":"2025-02-20"},"first_filed":"2025-02-20"},{"label":"Q1 FY2025","end":"2025-03-31","income":{"revenue":6370000000,"opex_sga":104000000,"operating_income":81000000,"other_income":-82000000,"pretax_income":-1000000,"income_tax":1000000,"net_income":-4000000,"eps_diluted":-0.02,"shares_diluted":188488000},"balance":{"cash_and_equivalents":547000000,"total_current_assets":4987000000,"total_assets":16542000000,"total_current_liabilities":2664000000,"long_term_debt":2676000000,"total_liabilities":7289000000,"stockholders_equity":9187000000,"shares_outstanding":188409780.0},"cashflow":{"cfo":-89000000,"capex":86000000,"buybacks":0,"dividends":95000000,"depreciation_amortization":225000000,"fcf":-175000000},"derived":[],"adjusted":[],"filed":"2026-05-01","filed_exceptions":{"balance.cash_and_equivalents":"2025-05-01","balance.long_term_debt":"2025-05-01","balance.shares_outstanding":"2025-05-01","balance.stockholders_equity":"2025-05-01","balance.total_assets":"2025-05-01","balance.total_current_assets":"2025-05-01","balance.total_current_liabilities":"2025-05-01","balance.total_liabilities":"2025-05-01"},"first_filed":"2025-05-01"},{"label":"Q2 FY2025","end":"2025-06-30","income":{"revenue":6784000000,"opex_sga":114000000,"operating_income":275000000,"other_income":-29000000,"pretax_income":246000000,"income_tax":36000000,"net_income":208000000,"eps_diluted":1.1,"shares_diluted":188110000},"balance":{"cash_and_equivalents":874000000,"total_current_assets":5173000000,"total_assets":16843000000,"total_current_liabilities":2841000000,"long_term_debt":2677000000,"total_liabilities":7495000000,"stockholders_equity":9282000000,"shares_outstanding":187080559.0},"cashflow":{"cfo":587000000,"capex":111000000,"buybacks":50000000,"dividends":95000000,"depreciation_amortization":226000000,"fcf":476000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-07-30","filed_exceptions":{"balance.cash_and_equivalents":"2025-07-31","balance.long_term_debt":"2025-07-31","balance.shares_outstanding":"2025-07-31","balance.stockholders_equity":"2025-07-31","balance.total_assets":"2025-07-31","balance.total_current_assets":"2025-07-31","balance.total_current_liabilities":"2025-07-31","balance.total_liabilities":"2025-07-31"},"first_filed":"2025-07-31"},{"label":"Q3 FY2025","end":"2025-09-30","income":{"revenue":7251000000,"opex_sga":105000000,"operating_income":564000000,"other_income":-36000000,"pretax_income":528000000,"income_tax":123000000,"net_income":403000000,"eps_diluted":2.15,"shares_diluted":186499000},"balance":{"cash_and_equivalents":1451000000,"total_current_assets":5644000000,"total_assets":17264000000,"total_current_liabilities":2950000000,"long_term_debt":2768000000,"total_liabilities":7769000000,"stockholders_equity":9430000000,"shares_outstanding":183948233.0},"cashflow":{"cfo":809000000,"capex":121000000,"buybacks":166000000,"dividends":94000000,"depreciation_amortization":230000000,"fcf":688000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-10-28","filed_exceptions":{"balance.cash_and_equivalents":"2025-10-30","balance.long_term_debt":"2025-10-30","balance.shares_outstanding":"2025-10-30","balance.stockholders_equity":"2025-10-30","balance.total_assets":"2025-10-30","balance.total_current_assets":"2025-10-30","balance.total_current_liabilities":"2025-10-30","balance.total_liabilities":"2025-10-30"},"first_filed":"2025-10-30"},{"label":"Q4 FY2025","end":"2025-12-31","income":{"revenue":6464000000,"opex_sga":133000000,"operating_income":7000000,"other_income":-48000000,"pretax_income":-41000000,"income_tax":-14000000,"net_income":-28000000},"balance":{"cash_and_equivalents":978000000,"total_current_assets":4812000000,"total_assets":16510000000,"total_current_liabilities":2485000000,"long_term_debt":2769000000,"total_liabilities":7261000000,"stockholders_equity":9184000000,"shares_outstanding":180273187.0},"cashflow":{"cfo":8000000,"capex":131000000,"buybacks":138000000,"dividends":92000000,"depreciation_amortization":228000000,"fcf":-123000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-10-28","filed_exceptions":{"balance.shares_outstanding":"2026-02-27"},"first_filed":"2026-02-27"},{"label":"Q1 FY2026","end":"2026-03-31","income":{"revenue":7123000000,"opex_sga":115000000,"operating_income":847000000,"other_income":-8000000,"pretax_income":839000000,"income_tax":189000000,"net_income":648000000,"eps_diluted":3.56,"shares_diluted":180653000},"balance":{"cash_and_equivalents":1148000000,"total_current_assets":6439000000,"total_assets":18172000000,"total_current_liabilities":3590000000,"long_term_debt":2771000000,"total_liabilities":8443000000,"stockholders_equity":9664000000,"shares_outstanding":180275437.0},"cashflow":{"cfo":457000000,"capex":102000000,"buybacks":76000000,"dividends":91000000,"depreciation_amortization":229000000,"fcf":355000000},"derived":[],"adjusted":[],"filed":"2026-05-01","first_filed":"2026-05-01"},{"label":"Q2 FY2026","end":"2026-06-30","income":{"revenue":10390000000,"opex_sga":130000000,"operating_income":1168000000,"other_income":4000000,"pretax_income":1172000000,"income_tax":279000000,"net_income":892000000,"eps_diluted":4.93,"shares_diluted":179417000},"balance":{"cash_and_equivalents":2262000000,"total_current_assets":7387000000,"total_assets":18994000000,"total_current_liabilities":3748000000,"long_term_debt":2772000000,"total_liabilities":8644000000,"stockholders_equity":10285000000,"shares_outstanding":177783849.0},"cashflow":{"cfo":1510000000,"capex":118000000,"buybacks":179000000,"dividends":89000000,"depreciation_amortization":228000000,"fcf":1392000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-07-30","first_filed":"2026-07-30"},{"label":"Q3 FY2026","end":"2026-09-30","income":{"revenue":10857000000,"opex_sga":146000000,"operating_income":2672000000,"other_income":-23000000,"pretax_income":2649000000,"income_tax":632000000,"net_income":2015000000,"eps_diluted":11.38,"shares_diluted":175871000},"balance":{"cash_and_equivalents":3333000000,"total_current_assets":8995000000,"total_assets":20697000000,"total_current_liabilities":3970000000,"long_term_debt":2774000000,"total_liabilities":8913000000,"stockholders_equity":11720000000,"shares_outstanding":171371164.0},"cashflow":{"cfo":1784000000,"capex":137000000,"buybacks":479000000,"dividends":93000000,"depreciation_amortization":278000000,"fcf":1647000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-10-28","first_filed":"2026-10-28"}]}