MPC
Marathon Petroleum Corporation
$185.46
+$0.43(+0.23%)
60
Overall
100
Value
36
Tech
44
Quality
Market Cap
$55.63B
Volume
6.25M
52W Range
$115.10 - $186.28
Target Price
$187.78
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $72.1B | $63.3B | $74.7B | $96.5B | $111.1B | $69.8B | $120.0B | $177.5B | $148.4B | $138.9B | ||
| Total Revenue | $64.4B | $55.8B | $74.1B | $96.5B | $111.1B | $69.8B | $120.0B | $177.5B | $148.4B | $138.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $55.6B | $49.2B | $66.5B | $86.1B | $99.2B | $69.1B | $113.4B | $154.9B | $131.9B | $129.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $8.8B | $6.7B | $7.6B | $10.4B | $11.9B | $671.0M | $6.6B | $22.6B | $148.4B | $9.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $3.8B | $3.7B | $4.3B | $5.5B | $7.0B | $6.8B | $6.6B | $3.6B | $7.2B | $7.4B | ||
| Selling, General & Administrative | $1.6B | $1.6B | $1.7B | $2.4B | $3.2B | $2.7B | $2.5B | $2.8B | $3.0B | $3.2B | ||
| Selling & Marketing Expenses | $1.6B | $1.6B | $1.7B | $2.4B | $3.2B | $2.7B | $2.5B | $2.8B | $3.0B | $3.2B | ||
| General & Administrative Expenses | $331.0M | $327.0M | $367.0M | $546.0M | -- | -- | -- | -- | $-16.0M | -- | ||
| Salaries & Wages | $42.0M | $45.0M | $51.0M | $133.0M | $153.0M | $100.0M | $88.0M | $153.0M | $211.0M | $137.0M | ||
| Depreciation & Amortization | $1.5B | $2.0B | $2.1B | $2.5B | $3.2B | $3.4B | $3.4B | $3.2B | $3.3B | $3.3B | ||
| Amortization | $29.0M | $55.0M | $52.0M | $134.0M | $357.0M | $336.0M | $330.0M | $316.0M | $316.0M | $266.0M | ||
| Other Operating Expenses | $370.0M | $-370.0M | -- | -- | $660.0M | $658.0M | $565.0M | $490.0M | $135.8B | $133.6B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $4.7B | $2.4B | $4.0B | $5.6B | $4.5B | $-12.2B | $4.3B | $21.5B | $14.5B | $6.8B | ||
| EBITDA | $6.2B | $4.4B | $6.2B | $8.1B | $7.7B | $-8.9B | $7.4B | $24.9B | $17.7B | $10.1B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $318.0M | $556.0M | $674.0M | $1.0B | $1.2B | $1.3B | $1.3B | $1.2B | $525.0M | $839.0M | ||
| Intinc | $37.0M | $64.0M | $63.0M | $87.0M | $158.0M | $129.0M | $73.0M | $191.0M | $530.0M | $376.0M | ||
| Net Non-Operating Interest Income/Expense | $-318.0M | $-556.0M | $-674.0M | $-1.0B | $-1.2B | $-1.4B | $-1.5B | $998.0M | $-525.0M | $-839.0M | ||
| Gain on Sale of Securities | $332.0M | $-116.0M | $1.1B | $1.4B | $1.5B | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-95.0M | $153.0M | $-316.0M | $-396.0M | $-590.0M | $865.0M | $-479.0M | $2.5B | $-959.0M | $-1.1B | ||
| Other Special Charges | $9.0M | $41.0M | $52.0M | $16.0M | -- | $9.0M | $-133.0M | $-3.0M | $89.0M | $38.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | $367.0M | -- | -- | -- | -- | ||
| Special Income Charges | $32.0M | $-48.0M | $-320.0M | $-202.0M | $1.1B | $8.7B | $-468.0M | $-783.0M | $-969.0M | $-472.0M | ||
| Impairment of Capital Assets | $144.0M | $130.0M | -- | -- | $1.2B | $8.4B | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $4.7B | $2.4B | $4.0B | $5.6B | $4.5B | $-12.3B | $4.1B | $21.7B | $14.5B | $6.8B | ||
| Pre-Tax Income | $4.4B | $1.8B | $3.3B | $4.6B | $3.2B | $-13.6B | $2.8B | $20.5B | $14.0B | $6.0B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $1.5B | $609.0M | $-460.0M | $962.0M | $784.0M | $-2.4B | $264.0M | $4.5B | $2.8B | $890.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $2.9B | $1.2B | $3.4B | $2.8B | $2.6B | $-9.8B | $9.7B | $14.5B | $9.7B | $3.4B | ||
| Net Income (Continuing Operations) | $2.9B | $1.2B | $3.4B | $2.8B | $2.6B | $-9.8B | $9.7B | $16.0B | $11.2B | $5.1B | ||
| Net Income (Discontinued Operations) | $2.9B | $1.2B | $3.4B | $2.8B | $2.6B | $-9.8B | $9.7B | $14.5B | $9.7B | $3.4B | ||
| Net Income (Common Stockholders) | $3.2B | $1.7B | $70.5B | $88.8B | $101.1B | $-9.8B | $9.7B | $14.5B | $9.7B | $3.4B | ||
| Normalized Income | $-4.5B | $1.1B | $2.6B | $-16.4B | $3.3B | $-7.4B | -- | -- | -- | $5.4B | ||
| TOTALS | ||||||||||||
| Total Expenses | $59.4B | $52.8B | $70.8B | $91.5B | $106.2B | $72.5B | $116.6B | $158.5B | $7.2B | $7.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $538.0M | $528.0M | $507.0M | $518.0M | $659.0M | $649.0M | $634.0M | $512.0M | $407.0M | $340.0M | ||
| Average Shares Outstanding (Diluted) | $542.0M | $530.0M | $512.0M | $526.0M | $664.0M | $649.0M | $638.0M | $516.0M | $409.0M | $341.0M | ||
| Shares Outstanding | $529.2M | $527.8M | $476.1M | $673.6M | $649.5M | $651.3M | $565.2M | $445.5M | $361.4M | $312.6M | ||
| Basic EPS | $5.29 | $2.22 | $6.76 | $5.36 | $4 | $-30.26 | $30.68 | $56.62 | $23.73 | $10.11 | ||
| Basic EPS (Continuing Operations) | $5.29 | $2.22 | $6.76 | $5.36 | $4 | $-32.12 | $17.37 | $56.48 | $23.73 | $20.22 | ||
| Diluted EPS | $5.26 | $2.21 | $6.7 | $5.28 | $3.97 | $-30.26 | $30.48 | $56.24 | $23.63 | $10.08 | ||
| Diluted EPS (Continuing Operations) | $5.26 | $2.21 | $6.7 | $5.28 | $3.97 | $-32.12 | $17.26 | $56.1 | $23.63 | $20.16 | ||
| Dividend Per Share | $1.14 | $1.36 | -- | $1.84 | $2.12 | $2.32 | $2.32 | $2.49 | $3.075 | $3.39 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | -- | $2.0M | -- | ||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | $1.86 | $13.31 | $0.14 | -- | -- | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | $1.86 | $13.22 | $0.14 | -- | -- | ||
| Earnings from equity interest | $88.0M | $-185.0M | $306.0M | $373.0M | $312.0M | $-935.0M | $458.0M | $655.0M | $742.0M | $1.0B | ||
| Earnings From Equity Interest Net Of Tax | $88.0M | $-185.0M | $306.0M | $373.0M | $312.0M | $-935.0M | $458.0M | $655.0M | $742.0M | $1.0B | ||
| Excise Taxes | $7.7B | $7.5B | $7.8B | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $7.3B | -- | -- | $19.8B | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $7.0M | $32.0M | $10.0M | $23.0M | $278.0M | $70.0M | $21.0M | $1.1B | $217.0M | $28.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | $806.0M | $1.2B | $8.4B | $72.0M | -- | -- | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | -- | -- | $-16.0M | -- | ||
| Minority Interests | $-16.0M | $-39.0M | $-372.0M | $-826.0M | $-618.0M | $151.0M | $-1.3B | $-1.5B | $-1.5B | $-1.6B | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | $806.0M | $1.2B | $8.4B | $72.0M | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | -- | $27.0M | -- | -- | ||
| Other Gand A | $331.0M | $327.0M | $367.0M | $546.0M | -- | -- | -- | -- | $-16.0M | -- | ||
| Other Taxes | $391.0M | $435.0M | $454.0M | $557.0M | $561.0M | $668.0M | $721.0M | $825.0M | $881.0M | $818.0M | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | -- | -- | -- | -- | $2.0M | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | -- | $2.0M | -- | ||
| Rent And Landing Fees | $331.0M | $327.0M | $367.0M | $546.0M | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | $-112.0M | $-178.0M | $-320.0M | $-202.0M | $-127.0M | $-118.0M | $-468.0M | $-783.0M | $-969.0M | $-472.0M | ||
| Restruct | -- | -- | -- | -- | -- | $367.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MPC | $185.46 | +0.2% | 6.25M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Marathon Petroleum Corporation Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW