HF Sinclair Corporation (DINO) - Quarterly Balance Statement

Home
DINO
Financials

43.72 (USD) • At close July 17, 2025

Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2	2000 Q1	1999 Q4	1999 Q3	1999 Q2	1999 Q1	1998 Q4	1998 Q3	1998 Q2	1998 Q1	1997 Q4	1997 Q3	1997 Q2	1997 Q1	1996 Q4	1996 Q3	1996 Q2	1996 Q1	1995 Q4	1995 Q3	1995 Q2	1995 Q1	1994 Q4	1994 Q3	1994 Q2	1994 Q1	1993 Q4	1993 Q3	1993 Q2	1993 Q1	1992 Q4	1992 Q3	1992 Q2	1992 Q1	1991 Q4	1991 Q3	1991 Q2	1991 Q1	1990 Q4	1990 Q3	1990 Q2	1990 Q1	1989 Q4	1989 Q3	1989 Q2	1989 Q1
Assets:
Current Assets:
Cash & Cash Equivalents Numbers are in millions	547	800	1,229.482	866.274	1,240.86	1,353.747	2,214.751	1,614.618	1,364.93	1,665.066	1,447.359	1,702.286	592.278	234.444	1,481.562	1,398.28	1,193.428	1,368.318	1,524.888	902.509	909.126	885.162	981.856	914.644	496.139	1,154.752	1,075.677	979.872	781.467	630.757	630.742	460.326	129.512	710.579	366.321	451.99	111.021	66.533	239.731	233.359	594.092	567.985	856.026	1,118.302	1,074.635	940.103	1,294.484	1,349.42	1,872.442	1,757.699	2,057.408	1,372.198	1,659.55	1,578.904	1,582.859	426.689	224.114	229.101	271.92	140.212	93.289	124.596	98.527	108.688	53.878	40.805	136.008	154.771	180.551	94.369	39.034	107.137	151.179	154.117	194.628	117.856	94.611	49.064	76.309	111.601	63.439	67.46	157.501	64.398	22.262	11.69	8.493	38.05	17.751	66.995	71.63	57.55	48.254	88.527	65.84	38.744	28.531	33.595	3.628	4.619	6.9	10.8	4.2	3.5	2.8	2.8	2.6	3.6	3.2	21	20	49.2	53.7	73	64	69.8	57.4	28.1	13.4	16.9	13	16.4	3.3	13.9	5.5	4.9	6.6	1.4	3.6	1.2	1.4	1.6	2.5	8.3	17.2	1.3	2.1	1.6	3.9	1.6	4.8	9.1	7.1	42.4
Short Term Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.063	0.154	424.148	111.842	81.328	0	144.019	387.053	392.859	414.507	474.11	623.48	679.668	709.468	725.16	656.749	632.715	665.694	630.586	280.409	266.483	241.929	211.639	133.445	65.854	48.947	1.343	1.171	1.216	1.467	1.223	1.026	0.791	0.587	49.194	78.373	116.31	205.974	158.233	184.782	249.54	119.497	96.168	91.755	110.737	96.199	189.978	184.361	97.581	74.959	96.215	27.78	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash and Short Term Investments Numbers are in millions	547	800	1,229.482	866.274	1,240.86	1,353.747	2,214.751	1,614.618	1,364.93	1,665.066	1,447.359	1,702.286	592.278	234.444	1,481.562	1,398.28	1,193.428	1,368.318	1,524.888	902.509	909.126	885.162	981.856	914.644	496.139	1,154.752	1,075.677	979.872	781.467	630.757	630.742	460.389	129.666	1,134.818	478.163	533.318	111.021	210.552	626.784	626.218	1,008.599	1,042.095	1,479.506	1,797.97	1,784.103	1,665.263	1,951.233	1,982.135	2,538.136	2,388.285	2,337.817	1,638.681	1,901.479	1,790.543	1,716.304	492.543	273.061	230.444	273.091	141.428	94.756	125.819	99.553	109.479	54.465	89.999	214.381	271.081	386.525	252.602	223.816	356.677	270.676	250.285	286.383	228.593	190.81	239.042	260.67	209.182	138.398	163.675	185.281	64.398	22.262	11.69	8.493	38.05	17.751	66.995	71.63	57.55	48.254	88.527	65.84	38.744	28.531	33.595	3.628	4.619	6.9	10.8	4.2	3.5	2.8	2.8	2.6	3.6	3.2	21	20	49.2	53.7	73	64	69.8	57.4	28.1	13.4	16.9	13	16.4	3.3	13.9	5.5	4.9	6.6	1.4	3.6	1.2	1.4	1.6	2.5	8.3	17.2	1.3	2.1	1.6	3.9	1.6	4.8	9.1	7.1	42.4
Net Receivables Numbers are in millions	0	1,321	1,375.467	1,662.615	1,813.577	1,725.119	1,949.379	1,630.619	1,617.418	1,626.199	1,742.907	2,278.133	2,067.025	1,241.888	849.161	926.437	778.767	630.036	551.914	593.385	569.182	879.685	839.831	799.368	1,041.454	671.701	847.596	825.251	842.798	720.733	714.348	602.35	601.117	479.199	395.937	481.508	430.914	351.978	522.349	626.107	526.853	589.905	690.251	780.18	688.338	708.802	755.672	770.805	656.524	634.23	777.422	697.374	826.795	796.134	1,341.683	1,003.527	1,154.296	1,044.15	744.74	762.769	913.788	800.527	621.216	610.541	309.528	294.969	631.005	851.56	683.41	631.125	595.724	404.336	362.792	407.178	400.495	463.668	373.905	401.904	481.277	406.005	392.783	281.73	299.855	257.363	205.703	184.333	163.117	144.172	167.728	144.846	144.094	128.845	114.745	107.739	146.074	143.457	149.079	203.981	189.966	152.445	151.8	144.3	123.5	110.2	83.8	91.6	83.1	70.2	86.5	121.9	107.1	94.1	108.1	127.2	104.4	109.1	77.2	81.5	87.4	89.9	80.9	76.1	94.3	78.2	69.8	74.6	76.9	84.8	83.4	85.2	91.2	75.3	71.9	79.2	61.7	56.6	72.7	77	56.7	59.2	76.2	65	65.3	62.2
Inventory Numbers are in millions	0	2,798	2,687.68	3,160.158	3,130.885	2,921.831	3,133.553	3,258.608	3,448.821	3,214.528	3,437.152	3,625.508	3,297.068	2,122.128	1,887.08	1,700.605	1,616.848	1,173.476	1,137.664	1,173.701	943.635	1,474.202	1,637.059	1,636.581	1,667.929	1,354.379	1,862.5	1,816.872	1,592.281	1,630.092	1,419.842	1,191.973	1,317.497	1,135.676	1,090.794	1,021.023	891.938	841.869	1,037.024	1,189.918	1,115.678	1,035.131	1,579.465	1,504.832	1,590.292	1,354.247	1,548.173	1,550.443	1,470.8	1,319.632	1,485.45	1,309.819	1,345.155	1,114.619	1,265.519	495.3	473.456	400.367	414.015	421.146	421.022	303.513	298.282	264.048	162.924	125.735	140.832	159.39	135.115	140.63	179.804	143.697	145.433	129.675	104.297	145.829	146.357	111.276	114.409	127.999	145.117	104.968	95.381	99.896	85.981	112.347	90.823	65.336	62.785	55.659	45.308	62.296	59.571	60.004	50.136	64.667	62.845	56.404	56.599	64.605	53.5	50	54.9	58.7	43.5	51.3	55.8	51.6	53.5	49.4	58.3	51.6	48.9	42.3	38.7	40.1	44.7	35.5	42.2	40	39.7	37.4	44	37.1	39.3	38.9	38	41	40.1	37.8	35.6	37	41.7	37.7	29.6	34.6	40.8	29.3	31.8	35.3	35.5	29.9	30.5	32.2
Other Current Assets Numbers are in millions	0	95	63.513	153.969	137.138	145.757	104.709	188.971	127.36	165.576	137.009	96.816	184.016	163.994	137.22	119.128	111.233	138.931	104.362	133.939	87.195	67.14	74.02	115.804	115.816	115.547	71.952	80.477	76.367	81.246	32.129	39.051	120.559	101.316	66.572	82.249	65.397	43.666	121.516	77.296	64.648	115.867	144.511	153.149	122.776	168.132	155.057	144.769	97.85	128.118	31.232	59.818	54.172	957.828	55.582	33.604	14.941	28.474	43.261	59.785	81.377	53.152	26.762	26.389	18.281	21.481	13.756	9.825	8.707	10.264	12.954	15.387	10.751	12.436	29.339	23.709	22.24	45.251	15.883	17.582	18.502	22.533	23.742	53.813	20.418	28.036	16.318	19.464	16.806	17.403	17.812	30.624	17.788	15.009	22.08	13.875	15.85	14.85	16.911	14.492	17.9	12.4	12.2	13.9	15.6	13.5	12.9	17.3	13.4	13.6	9.3	8.3	12.7	9.6	9.9	8	8.8	10.6	10	9.5	11.9	10.7	10	6.7	8.3	7.1	7.1	2.5	7.8	6.3	4.4	8.9	9.7	3.2	2.8	1.5	1.9	2.8	2.6	2.9	1.9	3.5	7.2	3
Total Current Assets Numbers are in millions	4,987	5,014	5,356.142	5,843.016	6,322.46	6,146.454	7,402.392	6,692.816	6,558.529	6,748.319	6,827.466	7,702.743	6,239.299	3,762.454	4,355.023	4,144.45	3,700.276	3,310.761	3,318.828	2,803.534	2,509.138	3,306.189	3,532.766	3,466.397	3,321.338	3,296.379	3,857.725	3,702.472	3,292.913	3,062.828	2,797.061	2,293.763	2,168.839	2,851.009	2,031.466	2,118.098	1,499.27	1,448.065	2,307.673	2,519.539	2,715.778	2,782.998	3,893.733	4,236.131	4,185.509	3,896.444	4,410.135	4,448.152	4,763.31	4,470.265	4,631.921	3,705.692	3,936.756	4,659.124	4,379.088	2,024.974	633.123	1,703.435	1,475.107	1,385.128	1,510.943	1,283.011	1,045.813	1,010.457	545.198	530.623	999.974	1,291.856	1,213.757	1,034.621	1,012.298	920.097	789.652	806.852	820.514	861.799	733.312	775.929	872.239	760.768	694.8	572.906	604.259	475.47	334.364	336.406	278.751	267.022	265.07	284.903	278.844	279.315	240.358	271.279	284.13	260.743	256.305	308.83	267.104	236.161	230.1	217.5	194.8	186.3	145.7	159.2	154.4	142.7	156.6	205.9	194.7	203.2	223.4	252.1	217	227	188.1	155.7	153	156.3	145.5	140.6	151.6	135.9	122.9	125.5	128.6	129.7	134.9	130.5	132.6	122.8	125.8	128.4	111.3	94	117.5	110.7	95	99	118.4	107.5	110.1	139.8
Non-Current Assets:
Property, Plant & Equipment, Net Numbers are in millions	0	6,913	6,906.773	6,922.283	6,978.456	6,974.838	6,906.093	6,945.99	6,987.258	7,039.973	7,091.369	7,135.017	7,228.907	5,811.045	5,262.498	5,163.648	4,982.533	4,923.687	4,892.917	4,875.677	5,204.802	5,289.821	5,250.765	5,252.715	5,244.327	4,682.534	4,673.443	4,660.637	4,673.279	4,713.274	4,436.831	4,443.558	4,453.675	4,008.448	3,984.341	3,954.044	4,196.257	4,115.662	3,977.258	3,868.395	3,781.16	3,670.539	3,560.265	3,492.743	3,442.299	3,394.596	3,312.255	3,257.831	3,214.198	3,194.7	3,119.932	3,088.306	3,071.213	3,052.905	2,996.528	1,859.763	1,801.552	1,756.691	1,697.383	1,669.645	1,638.993	1,629.97	1,469.024	1,425.2	1,285.245	1,205.322	1,124.596	1,046.733	934.222	530.85	491.903	459.849	423.135	405.47	382.892	368.444	341.735	329.575	288.342	430.655	424.111	312.273	310.008	308.785	310.929	304.244	260.372	223.109	217.255	203.443	199.461	190.862	187.519	185.959	184.155	182.562	180.996	176.027	175.309	182.221	182.2	182.4	180.9	177.1	174	173.8	173.3	158.3	157.3	151.5	143.5	140.1	137.1	135.6	131.4	130.6	132.1	132.3	131.2	129.9	129.6	129.9	129	128.2	125.5	122.2	118.8	115	113.8	112.8	111.2	109.4	108.9	105.6	98.7	83.3	71.8	60.8	53.5	50.1	48.1	47.3	46.3	45.2
Goodwill Numbers are in millions	0	2,977	2,977.842	2,977.432	2,977.511	2,977.744	2,977.315	2,978.546	2,978.504	2,978.315	2,968.711	2,948.57	2,852.492	2,293.044	2,293.305	2,293.544	2,293.422	2,293.935	2,374.93	2,373.912	2,373.4	2,373.907	2,370.406	2,375.651	2,528.087	2,246.435	2,255.541	2,241.047	2,242.98	2,244.744	2,213.805	2,205.49	2,198.33	2,022.463	2,022.463	2,022.463	2,331.781	2,331.781	2,331.781	2,331.781	2,331.781	2,331.781	2,331.781	2,331.922	2,331.922	2,331.922	2,338.302	2,338.302	2,338.302	2,338.302	2,338.302	2,338.302	2,334.53	2,336.51	2,317.756	81.602	81.602	81.602	81.602	81.602	81.602	81.602	27.542	27.542	27.542	27.542	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets Numbers are in millions	0	351	945.109	962.994	977.257	410.632	957.887	978.871	986.089	463.726	977.087	1,011.481	1,020.65	299.058	641.041	654.684	649.86	334.802	643.881	651.494	643.308	373.507	630.696	634.277	638.372	182.366	434.251	422.712	432.837	198.989	461.781	448.887	455.549	12.8	336.531	336.758	303.206	16.8	222.601	172.996	178.622	20.8	167.108	161.694	172.694	24.8	163.727	165.779	178.006	28.8	166.677	168.007	162.174	158.955	117.999	98.783	101.893	90.214	92.339	94.384	94.562	97.893	98.193	98.329	95.605	70.42	65.798	68.284	68.762	12.587	13.131	13.772	14.227	15.096	14.961	17.724	17.821	0	14.674	10.522	17.727	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Goodwill and Intangible Assets Numbers are in millions	0	3,328	3,922.951	3,940.426	3,954.768	3,388.376	3,935.202	3,957.417	3,964.593	3,442.041	3,945.798	3,960.051	3,873.142	2,592.102	2,934.346	2,948.228	2,943.282	2,628.737	3,018.811	3,025.406	3,016.708	2,747.414	3,001.102	3,009.928	3,166.459	2,428.801	2,689.792	2,663.759	2,675.817	2,443.733	2,675.586	2,654.377	2,653.879	2,035.263	2,358.994	2,359.221	2,634.987	2,348.581	2,554.382	2,504.777	2,510.403	2,352.581	2,498.889	2,493.616	2,504.616	2,356.722	2,502.029	2,504.081	2,516.308	2,367.102	2,504.979	2,506.309	2,496.704	2,495.465	2,435.755	180.385	183.495	171.816	173.941	175.986	176.164	179.495	125.735	125.871	123.147	97.962	65.798	68.284	68.762	12.587	13.131	13.772	14.227	15.096	14.961	17.724	17.821	0	14.674	10.522	17.727	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments Numbers are in millions	0	0	0	-1,301.423	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.304	0	0	0.147	1.019	8.4	10.6	6.05	1.67	17.139	15.65	5	5.116	5.519	9.765	26.057	50.067	43.049	24.804	19.55	0	0	0	0	0	0	0	0	6.009	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Tax Assets Numbers are in millions	0	0	0	1,301.423	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	190.845	0	0	0	1,282.631	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Assets Numbers are in millions	0	1,388	701.795	676.037	660.306	1,206.597	658.125	600.782	495.628	895.15	361.652	380.043	391.749	751.012	345.314	303.707	308.726	643.679	349.185	359.203	491.146	821.417	406.695	375.451	391.306	586.887	274.166	254.484	270.065	472.319	238.877	251.337	265.959	540.941	221.647	228.354	263.773	475.687	232.324	252.575	254.639	422.91	220.483	225.293	242.084	407.307	257.086	268.22	197.356	-5,566.918	-5,630.43	72.46	64.175	57.06	62.043	75.377	69.409	69.533	50.948	52.82	56.227	53.463	57.526	59.913	60.277	34.309	50.055	35.998	59.981	85.887	94.381	63.759	20.028	10.451	10.425	9.375	16.641	37.396	22.002	118.732	130.362	97.534	90.847	32.782	58.638	68.242	75.543	51.768	48.118	48.889	24.001	24.693	26.532	23.484	22.144	23.32	19.317	21.877	21.949	13.48	13.3	14.2	15.3	17.3	19.5	21.6	22.2	27.7	25.1	21.9	11.6	11.7	8.5	5.7	2.9	2.8	2.1	2.2	3.2	4.2	5.2	6	1.2	2.3	2.3	2.4	2.4	1.3	1.3	1.6	1.7	1.7	1.8	2	2.1	0.9	1	1.1	1	1.1	1.1	1.3	1.3	1
Total Non-Current Assets Numbers are in millions	11,555	11,629	11,531.519	11,538.746	11,593.53	11,569.811	11,499.42	11,504.189	11,447.479	11,377.164	11,398.819	11,475.111	11,493.798	9,154.159	8,542.158	8,415.583	8,234.541	8,196.103	8,260.913	8,260.286	8,712.656	8,858.652	8,658.562	8,638.094	8,802.092	7,698.222	7,637.401	7,578.88	7,619.161	7,629.326	7,351.294	7,349.272	7,373.513	6,584.652	6,564.982	6,541.619	7,095.017	6,940.234	6,763.964	6,625.747	6,546.349	6,447.049	6,288.037	6,222.252	6,195.049	6,160.295	6,088.509	6,045.782	5,932.862	5,566.918	5,630.43	5,676.84	5,848.994	5,655.497	5,537.375	2,140.329	3,356.637	1,998.04	1,922.272	1,898.451	1,871.384	1,862.928	1,652.285	1,610.984	1,468.669	1,343.602	1,240.449	1,151.015	1,062.965	629.324	599.415	537.38	457.39	431.017	408.278	395.543	376.197	366.971	325.018	559.909	572.2	409.807	400.855	341.567	369.567	372.486	335.915	274.877	265.373	252.332	223.462	215.555	214.051	209.443	206.299	205.882	200.313	197.904	197.258	195.701	195.5	196.6	196.2	194.4	193.5	195.4	195.5	186	182.4	173.4	155.1	151.8	145.6	141.3	134.3	133.4	134.2	134.5	134.4	134.1	134.8	135.9	130.2	130.5	127.8	124.6	121.2	116.3	115.1	114.4	112.9	111.1	110.7	107.6	100.8	84.2	72.8	61.9	54.5	51.2	49.2	48.6	47.6	46.2
Total Assets Numbers are in millions	16,542	16,643	16,887.661	17,381.762	17,915.99	17,716.265	18,901.812	18,197.005	18,006.008	18,125.483	18,226.285	19,177.854	17,733.097	12,916.613	12,897.181	12,560.033	11,934.817	11,506.864	11,579.741	11,063.82	11,221.794	12,164.841	12,191.328	12,104.491	12,123.43	10,994.601	11,495.126	11,281.352	10,912.074	10,692.154	10,148.355	9,643.035	9,542.352	9,435.661	8,596.448	8,659.717	8,594.287	8,388.299	9,071.637	9,145.286	9,262.127	9,230.047	10,181.77	10,458.383	10,380.558	10,056.739	10,498.644	10,493.934	10,696.172	10,328.997	10,345.936	9,382.532	9,785.75	10,314.621	9,916.463	4,165.303	3,989.76	3,701.475	3,397.379	3,283.579	3,382.327	3,145.939	2,698.098	2,621.441	2,013.867	1,874.225	2,240.423	2,442.871	2,276.722	1,663.945	1,611.713	1,457.477	1,247.042	1,237.869	1,228.792	1,257.342	1,109.509	1,142.9	1,197.257	1,320.677	1,267	982.713	1,005.114	817.037	703.931	708.892	614.666	541.899	530.443	537.235	502.306	494.87	454.409	480.722	490.429	466.625	456.618	506.734	464.362	431.862	425.6	414.1	391	380.7	339.2	354.6	349.9	328.7	339	379.3	349.8	355	369	393.4	351.3	360.4	322.3	290.2	287.4	290.4	280.3	276.5	281.8	266.4	250.7	250.1	249.8	246	250	244.9	245.5	233.9	236.5	236	212.1	178.2	190.3	172.6	149.5	150.2	167.6	156.1	157.7	186
Liabilities & Equity:
Current Liabilities:
Account Payables Numbers are in millions	0	2,236	2,016.049	2,172.13	2,276.556	2,205.759	2,366.267	2,001.215	2,109.245	2,334.107	2,415.332	3,102.579	2,927.609	1,613.484	1,460.769	1,480.82	1,266.69	1,000.959	825.021	870.695	841.383	1,215.555	1,229.767	1,199.311	1,158.759	872.627	1,176.417	1,243.289	1,194.082	1,220.795	1,101.668	1,009.135	953.928	935.387	803.031	913.456	731.271	716.49	926.625	1,050.392	930.909	1,108.138	1,441.115	1,624.953	1,570.973	1,325.376	1,615.97	1,593.37	1,339.419	1,314.151	1,530.714	1,096.216	1,641.107	1,504.694	2,102.915	1,450.64	1,498.508	1,317.446	1,044.277	1,010.097	1,155.517	975.155	820.635	804.619	415.592	390.438	848.216	1,079.193	914.322	782.976	681.648	516.071	481.023	507.566	516.81	556.569	485.012	518.584	553.097	477.883	507.693	377.717	380.585	338.672	273.852	277.897	218.311	196.831	224.847	192.414	185.058	177.438	140.235	147.026	181.182	179.371	198.686	237.326	223.87	189.497	194.4	168.1	144.3	126.5	98.2	106.2	109.1	87.4	99.4	145.5	124.6	118.4	142.6	161.4	122.4	128.2	97.8	101.2	106.8	106.9	99.6	90.1	112.1	86.8	86.5	83	86.8	95.5	100.7	112.2	106.8	94.6	94.2	103.7	80.7	79.6	101.6	94.8	0	76.9	92.8	79.5	0	73.8
Short Term Debt Numbers are in millions	0	427	438.948	88.933	97.973	106.973	420.783	416.064	415.755	416.885	110.165	109.848	114.177	110.606	106.686	104.768	95.898	97.937	98.79	102.336	102.6	104.415	99.622	93.991	87.669	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26.281	0	0	0	0	0	157	0	0	0	0	0	55	29	24	20	10	0	0	0	0	0	0	0	0	0	8.572	8.572	8.572	8.572	8.571	8.571	8.571	8.571	23.571	8.571	8.571	8.571	8.571	8.571	8.571	8.571	8.571	13.738	13.738	13.738	13.738	13.738	18	13.7	13.7	13.7	13.7	21.3	16.8	15.6	20.1	10.8	10.8	10.8	10.8	10.8	10.8	10.8	10.8	10.8	14.3	5.6	5.6	5.6	5.6	5.6	5.6	5.6	5.6	0.1	0.1	0.1	10.6	0.1	0.1	0.3	0.5	0.7	0.8	0.8	0.8	0.8	0.8	0.7	0.7	0.7
Tax Payables Numbers are in millions	0	31	19.891	16.291	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	162.265	152.212	40.366	140.086	23.002	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Numbers are in millions	0	0	19.891	-88.933	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	565.748	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	32.173	34.052	0	0	39.577	34.729	27.693	28.199	35.571	26.888	0	23.945	0	0	0	31.489	31.985	27.644	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liabilities Numbers are in millions	2,664	349	468.06	482.079	543.406	461.817	690.169	470.628	592.734	494.537	716.794	853.689	569.81	341.374	476.753	427.183	394.72	276.26	313.039	360.011	364.897	365.958	375.957	370.725	422.857	295.528	364.218	312.558	270.924	201.915	299.347	211.313	187.728	147.842	163.787	135.098	154.337	144.125	165.828	190.099	241.494	125.856	345.634	342.742	345.537	349.114	277.978	286.321	427.535	340.293	546.446	303.204	298.781	1,084.001	137.839	83.951	76.734	72.409	69.072	55.398	57.547	49.957	47.331	46.471	41.987	42.72	41.838	36.058	34.176	35.104	51.452	82.767	51.346	51.827	49.743	69.804	66.798	58.783	55.29	53.467	29.077	37.975	63.321	59.633	62.693	78.199	44.799	34.16	23.928	51.044	25.342	26.832	30.872	42.2	36.646	33.585	25.986	40.449	29.133	19.856	14.7	19.8	22.9	17.1	11.4	16	13.7	16.2	14.1	17.3	14.1	17.1	13.4	17.4	17.2	17	12.7	16.9	14.2	15.4	11.9	18.3	15.7	20	12.7	19.6	24	23	26.8	11.9	10.2	27.9	32.8	12.3	11.5	9.8	8	15.1	82.6	11.1	8.8	9.2	91.7	11.5
Total Current Liabilities Numbers are in millions	2,664	3,043	2,962.839	2,759.433	2,917.935	2,774.549	3,477.219	2,887.907	3,117.734	3,245.529	3,242.291	4,066.116	3,611.596	2,065.464	2,044.208	2,012.771	1,757.308	1,375.156	1,236.85	1,333.042	1,308.88	1,685.928	1,705.346	1,664.027	1,669.285	1,168.155	1,540.635	1,555.847	1,465.006	1,422.71	1,401.015	1,220.448	1,141.656	1,083.229	966.818	1,048.554	885.608	860.615	1,092.453	1,240.491	1,172.403	1,233.994	1,786.749	1,967.695	1,916.51	1,674.49	1,893.948	1,879.691	1,766.954	1,654.444	2,077.16	1,561.685	2,684.129	2,629.061	2,380.84	1,557.593	1,575.242	1,389.855	1,270.349	1,065.495	1,213.064	1,025.112	867.966	851.09	512.579	462.158	914.054	1,135.251	958.498	818.08	733.1	598.838	532.369	559.393	566.553	626.373	551.81	577.367	616.959	539.922	545.342	424.264	452.477	406.876	345.116	364.667	286.681	239.562	257.346	252.029	218.971	212.841	179.678	197.797	226.399	226.694	238.41	291.513	266.741	223.091	227.1	201.6	180.9	157.3	123.3	143.5	139.6	119.2	133.6	173.6	149.5	146.3	166.8	189.6	150.4	156	121.3	128.9	135.3	127.9	117.1	114	133.4	112.4	104.8	108.2	116.4	118.6	127.6	124.2	127.6	122.6	127.1	116.3	92.7	90.1	110.4	110.7	83.4	88.8	102.4	89.4	92.4	86
Non-Current Liabilities:
Long Term Debt Numbers are in millions	2,676	2,288	2,668.115	2,940.076	2,988.015	2,988.562	3,083.963	3,108.435	3,166.995	3,202.728	3,597.647	3,622.998	3,665.733	3,438.04	3,387.002	3,428.807	3,401.473	3,433.6	3,476.817	2,799.701	2,830.594	2,825.223	2,785.573	2,793.047	2,777.75	2,411.54	2,409.148	2,387.759	2,382.874	2,498.993	2,236.514	2,227.951	2,231.542	2,235.137	1,665.602	1,678.123	1,308.168	1,071.328	1,014.625	933.869	1,078.311	1,055.362	1,040.627	1,029.514	1,024.734	999.333	1,001.86	990.236	1,283.245	1,336.238	1,346.227	1,295.163	1,285.761	1,214.742	1,224.987	838.866	834.213	810.561	650.906	805.336	820.595	707.458	605.832	578.02	411.485	341.914	340.851	339.909	341.416	0	0	0	0	0	0	0	0	0	0	182.957	147.055	25	33.571	8.571	8.571	8.571	17.143	17.143	17.143	25.714	25.714	25.714	25.714	34.286	34.286	34.286	34.286	42.857	42.857	58.024	48	56.6	56.6	79.1	79.3	70.3	70.3	75.5	75.5	75.5	75.5	86.3	86.3	86.3	86.3	97.1	97.1	58.1	54.6	68.8	68.8	68.8	68.8	74.4	74.4	74.4	74.4	80	80	80.1	80.1	80.2	80.2	80.2	80.2	49.6	44	27.5	34.1	40.3	44.9	49.3	52.4	17.7
Deferred Revenue Non-Current Numbers are in millions	0	0	0	-1,301.423	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-592.029	0	0	0	-131.698	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Tax Liabilities Non-Current Numbers are in millions	0	0	1,239.463	1,301.423	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	416.028	400.993	463.721	511.083	128.465	131.698	131.935	129.677	107.783	102.87	124.585	95.644	88.404	71.328	69.491	40.068	44.432	36.425	38.933	31.275	20.73	19.755	20.776	22.122	12.646	11.507	12.055	22.488	21.446	20.798	20.462	27.693	51.664	50.225	50.331	39.694	32.912	28.318	28.731	29.065	31.719	29.821	28.411	28.01	25.766	25.291	24.846	25.183	25.629	25.3	24.9	24.6	24.6	24.6	25.3	25.6	24.9	23	21.1	19.7	19.6	19.9	19.1	18.4	18.4	17.7	17.5	17.5	17.4	16.9	16.4	14.8	13.4	13.2	12.9	12.5	10.9	10.1	9.7	8.3	10.6	10.4	10	9.4	10.5	10.5	10.7	10.6	11.6	11.9	12.5	12.5	13.1
Other Non-Current Liabilities Numbers are in millions	1,949	1,966	346.834	423.716	1,733.951	1,715.856	1,725.363	1,709.959	1,670.752	1,659.654	1,607.822	1,613.83	1,578.791	1,118.644	1,136.432	1,078.211	937.99	975.905	989.505	1,016.566	971.842	1,144.264	1,159.046	1,116.418	1,081.821	955.847	981.831	934.103	906.282	873.511	1,045.049	952.552	945.96	815.31	743.627	735.13	757.313	646.583	782.875	802.971	811.91	839.972	793.546	794.555	790.813	773.518	806.686	724.629	162.824	158.987	-395.441	162.031	-374.712	171.197	138.763	81.191	80.657	80.985	80.97	84.209	82.287	81.003	81.3	77.358	67.391	64.33	31.182	37.819	42.334	204.805	182.263	197.909	195.689	191.606	177.379	183.978	179.851	176.127	13.106	13.368	14.133	15.521	3.307	2.57	2.649	2.239	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	-0.1	0	0.1	0	0	0	0	0	0	-0.1	0	-0.1	-0.1	0	0	0	0	0	0	0.1	0.1	0	0	0.1	-0.1	0	0	0	0	0	0	-0.1	-0.1	0	0	0	0	0	0.1	0.1
Total Non-Current Liabilities Numbers are in millions	4,625	4,254	4,254.412	4,665.215	4,721.966	4,704.418	4,809.326	4,818.394	4,837.747	4,862.382	5,205.469	5,236.828	5,244.524	4,556.684	4,523.434	4,507.018	4,339.463	4,409.505	4,466.322	3,816.267	3,802.436	3,969.487	3,944.619	3,909.465	3,859.571	3,367.387	3,390.979	3,321.862	3,289.156	3,372.504	3,281.563	3,180.503	3,177.502	3,050.447	2,409.229	2,413.253	2,065.481	1,717.911	1,797.5	1,736.84	1,890.221	1,895.334	1,834.173	1,824.069	1,815.547	1,772.851	1,808.546	1,714.865	2,000.171	1,339.668	1,349.991	1,873.222	1,312.042	1,849.66	1,874.833	1,048.522	2,621.81	1,023.481	861.553	997.328	1,005.752	913.046	782.776	743.782	550.204	475.735	412.101	422.16	420.175	243.738	213.538	218.639	215.444	212.382	199.501	196.624	191.358	188.182	35.594	217.771	181.986	60.983	64.571	62.805	61.445	61.141	56.837	50.055	45.461	54.445	54.779	57.433	55.535	62.697	62.296	60.052	59.577	67.703	68.04	83.653	73.3	81.5	81.2	103.6	103.8	95.6	96	100.4	98.5	96.6	95.2	105.9	106.2	105.3	104.7	115.4	114.7	75.6	72.1	86.2	85.7	85.2	83.6	87.9	87.7	87.3	86.9	91	90	89.8	88.4	90.8	90.6	90.2	89.6	60	54.4	38.2	44.7	51.9	56.8	61.8	65	30.9
Total Liabilities Numbers are in millions	7,289	7,297	7,217.251	7,424.648	7,639.901	7,478.967	8,286.545	7,706.301	7,955.481	8,107.911	8,447.76	9,302.944	8,856.12	6,622.148	6,567.642	6,519.789	6,096.771	5,784.661	5,703.172	5,149.309	5,111.316	5,655.415	5,649.965	5,573.492	5,528.856	4,535.542	4,931.614	4,877.709	4,754.162	4,795.214	4,682.578	4,400.951	4,319.158	4,133.676	3,376.047	3,461.807	2,951.089	2,578.526	2,889.953	2,977.331	3,062.624	3,129.328	3,620.922	3,791.764	3,732.057	3,447.341	3,702.494	3,594.556	3,767.125	3,686.339	3,986.44	3,434.907	3,996.171	4,478.721	4,255.673	2,606.115	2,621.81	2,413.336	2,131.902	2,062.823	2,218.816	1,938.158	1,650.742	1,594.872	1,062.783	937.893	1,326.155	1,557.411	1,378.673	1,061.818	946.638	817.477	747.813	771.775	766.054	822.997	743.168	765.549	652.553	757.693	727.328	485.247	517.048	469.681	406.561	425.808	343.518	289.617	302.807	306.474	273.75	270.274	235.213	260.494	288.695	286.746	297.987	359.216	334.781	306.744	300.4	283.1	262.1	260.9	227.1	239.1	235.6	219.6	232.1	270.2	244.7	252.2	273	294.9	255.1	271.4	236	204.5	207.4	214.1	202.8	199.2	217	200.3	192.5	195.5	203.3	209.6	217.6	214	216	213.4	217.7	206.5	182.3	150.1	164.8	148.9	128.1	140.7	159.2	151.2	157.4	116.9
Equity:
Preferred Stock Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	625.266	0	0	0	594.164	0	0	0	580.154	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Numbers are in millions	0	0	2.232	2.232	2.232	2.232	2.232	2.232	2.232	2.232	2.232	2.232	2.232	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.56	2.563	2.56	0.763	0.763	0.763	0.764	0.764	0.764	0.764	0.737	0.738	0.735	0.735	0.736	0.736	0.735	0.733	0.724	0.724	0.719	0.718	0.717	0.717	0.357	0.354	0.354	0.354	0.353	0.348	0.347	0.172	0.171	0.169	0.169	0.169	0.168	0.168	0.168	0.167	0.167	0.166	0.166	0.087	0.087	0.087	0.087	0.087	0.1	0.1	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings Numbers are in millions	0	0	5,479.152	5,650.373	5,594.493	5,379.182	5,523.245	4,815.908	4,395.531	4,130.252	3,623.721	2,754.59	1,623.486	4,413.836	4,453.366	4,172.56	4,003.733	3,913.179	4,088.816	4,148.39	4,382.249	4,744.12	4,740.677	4,533.364	4,393.108	4,196.902	4,112.629	3,831.696	3,544.83	3,346.615	2,884.524	2,671.276	2,672.269	2,776.728	2,782.373	2,766.278	3,234.04	3,271.189	3,375.226	3,241.085	2,942.707	2,778.577	3,162.173	3,149.849	3,136.871	3,144.48	3,241.694	3,319.55	3,225.05	3,054.769	2,806.117	2,440.448	2,080.848	1,964.656	1,866.873	1,467.233	1,283.021	1,206.328	1,199.605	1,156.427	1,098.257	1,134.341	1,182.831	1,166.883	1,159.881	1,145.388	1,102.337	1,059.905	1,055.989	1,054.974	1,011.551	959.99	807.969	745.994	702.76	628.274	539.738	495.819	458.872	399.163	350.325	339.798	334.908	325.856	276.909	264.991	267.777	249.005	224.007	227.31	223.77	219.391	214.75	216.79	198.118	180.059	160.529	149.346	130.293	126.626	119.9	126.2	124.3	115.3	107.9	111	109.7	103	101.2	103.4	99.5	97.2	90.3	92.8	90.6	83.3	80.6	80.1	74.8	71.1	72.3	72.1	59.9	61.3	53.4	49.7	42.1	32	27.9	26.5	25.5	16.5	14.8	25.5	26.2	24.5	21.9	20.1	18.2	6.3	5.2	1.7	-2.7	66.1
Accumulated Other Comprehensive Income/Loss Numbers are in millions	-44	-47	-19.296	-27.313	-22.277	-11.784	-24.743	-13.379	-20.223	-22.013	-36.348	-11.209	3.587	2.671	4.46	9.653	4.658	13.462	10.102	2.225	-12.149	14.774	17.217	30.202	27.398	13.623	25.906	11.913	19.861	29.869	31.44	18.785	8.124	10.612	7.627	5.853	-4.566	-4.155	7.167	12.69	16.372	27.894	70.011	75.44	54.064	0.822	36.174	33.206	3.334	0	0	5.575	-17.421	77.873	-12.7	-26.091	-25.866	-26.246	-26.36	-25.483	-25.2	-25.7	-34.2	-33.929	-35.289	-35.081	-20.051	-18.356	-20.662	-19.076	-11.715	-12.806	-12.844	-11.358	-5.183	-4.93	-4.674	-4.802	-1.654	-1.734	-1.858	-1.719	-0.326	-0.239	-0.239	0.13	0	0	-0.13	0	0	-0.082	-0.841	-1.07	-0.325	-0.424	-0.324	-0.254	0.862	0.066	-0.3	-0.8	-1.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Total Stockholders Equity Numbers are in millions	9,231	9,325	4,141.595	4,264.64	4,633.87	4,799.46	4,323.948	4,904.191	4,893.125	5,133.344	5,425.676	6,364.099	6,486.921	1,268.818	1,266.354	1,258.602	1,248.236	1,239.16	1,234.665	1,229.407	1,221.501	1,216.739	1,259.754	1,447.021	1,640.974	1,705.486	1,871.191	1,994.192	2,014.207	1,991.785	1,930.34	1,921.282	1,910.518	1,891.494	1,869.654	1,861.683	1,854.79	1,983.821	2,236.215	2,346.724	2,665.207	2,714.553	2,739.413	2,845.683	2,851.591	2,851.758	2,893.731	2,910.117	3,054.849	3,004.05	62.521	2,880.878	3,723.592	3,158.918	3,198.197	-481.442	-1,672.46	-483.426	-486.882	-488.825	-1,650.772	-490.366	-562.04	-564.113	-566.566	-569.502	-573.105	-561.912	-536.029	-442.837	-335.485	-307.908	-296.615	-269.26	-235.556	-189.716	-169.08	-114.02	-68.551	-14.283	9.57	1.489	-4.202	8.347	6.415	3.319	3.202	3.108	3.591	3.283	4.618	5.12	5.12	4.342	3.775	0.157	-1.661	-1.661	-1.661	-1.661	5.5	5.5	5.6	4.5	4.2	4.5	4.6	6.1	5.7	5.7	5.6	5.6	5.7	5.7	5.6	5.7	5.7	5.6	5.2	5.2	5.2	5.2	4.9	4.8	4.8	4.9	4.4	4.4	4.5	4.4	4	4	4	4	3.6	3.6	3.6	3.6	3.2	3.2	3.2	3.2	3	3
Total Shareholders Equity Numbers are in millions	9,187	9,278	9,603.683	9,889.932	10,208.318	10,169.09	9,824.682	9,708.952	9,270.665	9,243.815	9,015.281	9,109.712	8,116.226	5,687.885	5,726.74	5,443.375	5,259.187	5,168.361	5,336.143	5,382.582	5,594.161	5,978.193	6,020.208	6,013.147	6,064.04	5,918.571	6,012.286	5,840.361	5,581.458	5,370.829	4,848.864	4,613.903	4,593.471	4,681.394	4,662.214	4,636.374	5,086.824	5,253.415	5,621.168	5,603.059	5,626.846	5,523.584	5,974.157	6,073.532	6,045.086	5,999.62	6,174.159	6,265.433	6,285.793	6,052.954	2,808.677	5,329.461	5,789.579	5,204.01	5,054.93	960.463	1,367.95	697.419	687.127	642.883	1,163.511	619.039	587.328	569.579	558.761	541.54	509.917	480.373	500.033	593.794	665.075	640	499.229	466.094	462.738	434.345	366.341	377.351	389.021	383.5	358.39	339.916	330.727	334.136	283.256	268.609	271.148	252.282	227.636	230.761	228.556	224.596	219.196	220.228	201.734	179.879	158.631	147.518	129.581	125.118	125.2	131	128.9	119.8	112.1	115.5	114.3	109.1	106.9	109.1	105.1	102.8	96	98.5	96.2	89	86.3	85.7	80	76.3	77.5	77.3	64.8	66.1	58.2	54.6	46.5	36.4	32.4	30.9	29.5	20.5	18.8	29.5	29.8	28.1	25.5	23.7	21.4	9.5	8.4	4.9	0.3	69.1
Total Equity Numbers are in millions	9,187	9,278	9,670.41	9,957.114	10,276.089	10,237.298	10,615.267	10,490.704	10,050.527	10,017.572	9,778.525	9,874.91	8,876.977	6,294.465	6,329.539	6,040.244	5,838.046	5,722.203	5,876.569	5,914.511	6,110.478	6,509.426	6,541.363	6,530.999	6,594.574	6,459.059	6,563.512	6,403.643	6,157.912	5,896.94	5,465.777	5,242.084	5,223.194	5,301.985	5,220.401	5,197.91	5,643.198	5,809.773	6,181.684	6,167.955	6,199.503	6,100.719	6,560.848	6,666.619	6,648.501	6,609.398	6,796.15	6,899.378	6,929.047	6,642.658	2,808.677	5,947.625	6,414.845	5,835.9	5,660.79	1,559.188	1,962.114	1,288.139	1,265.477	1,220.756	1,743.665	1,207.781	1,047.356	1,026.569	951.084	936.332	914.268	885.46	898.049	602.127	665.075	640	499.229	466.094	462.738	434.345	366.341	377.351	544.704	562.984	539.672	497.466	488.066	347.356	297.37	283.084	271.148	252.282	227.636	230.761	228.556	224.596	219.196	220.228	201.734	179.879	158.631	147.518	129.581	125.118	125.2	131	128.9	119.8	112.1	115.5	114.3	109.1	106.9	109.1	105.1	102.8	96	98.5	96.2	89	86.3	85.7	80	76.3	77.5	77.3	64.8	66.1	58.2	54.6	46.5	36.4	32.4	30.9	29.5	20.5	18.8	29.5	29.8	28.1	25.5	23.7	21.4	9.5	8.4	4.9	0.3	69.1
Total Liabilities & Shareholders Equity Numbers are in millions	16,542	16,643	16,887.661	17,381.762	17,915.99	17,716.265	18,901.812	18,197.005	18,006.008	18,125.483	18,226.285	19,177.854	17,733.097	12,916.613	12,897.181	12,560.033	11,934.817	11,506.864	11,579.741	11,063.82	11,221.794	12,164.841	12,191.328	12,104.491	12,123.43	10,994.601	11,495.126	11,281.352	10,912.074	10,692.154	10,148.355	9,643.035	9,542.352	9,435.661	8,596.448	8,659.717	8,594.287	8,388.299	9,071.637	9,145.286	9,262.127	9,230.047	10,181.77	10,458.383	10,380.558	10,056.739	10,498.644	10,493.934	10,696.172	0	0	9,382.532	9,785.75	10,314.621	9,916.463	4,165.303	3,989.76	3,701.475	3,397.379	3,283.579	3,382.327	3,145.939	2,698.098	2,621.441	2,013.867	1,874.225	2,240.423	2,442.871	2,276.722	1,663.945	1,611.713	1,457.477	1,247.042	1,237.869	1,228.792	1,257.342	1,109.509	1,142.9	1,197.257	1,320.677	1,267	982.713	1,005.114	817.037	703.931	708.892	614.666	541.899	530.443	537.235	502.306	494.87	454.409	480.722	490.429	466.625	456.618	506.734	464.362	431.862	425.6	414.1	391	380.7	339.2	354.6	349.9	328.7	339	379.3	349.8	355	369	393.4	351.3	360.4	322.3	290.2	287.4	290.4	280.3	276.5	281.8	266.4	250.7	250.1	249.8	246	250	244.9	245.5	233.9	236.5	236	212.1	178.2	190.3	172.6	149.5	150.2	167.6	156.1	157.7	186

HF Sinclair Corporation

NYSE:DINO Add to watchlist

NYSE:DINO