MPLX
MPLX LP Representing Limited Partner Interests
$50.04
-$0.29(-0.58%)
95
Overall
100
Value
90
Tech
--
Quality
Market Cap
$52.03B
Volume
1.24M
52W Range
$43.53 - $54.87
Target Price
$57.25
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 | $881.0M | $3.0B | $6.2B | $12.8B | $12.2B | $7.8B | $10.8B | $9.5B | $136.0M | $136.0M | ||
| Total Revenue | $961.0M | $3.0B | $3.9B | $7.0B | $9.0B | $8.4B | $9.6B | $10.5B | $11.3B | $10.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $225.0M | $454.0M | $528.0M | $824.0M | $686.0M | $4.7B | $5.5B | $6.3B | $5.9B | $6.1B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $736.0M | $2.6B | $3.3B | $6.2B | $8.4B | $3.7B | $4.1B | $4.3B | $11.3B | $4.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $247.0M | $998.0M | $978.0M | $1.3B | $3.0B | $798.0M | $1.8B | $339.0M | $510.0M | $558.0M | ||
| Research & Development | -- | -- | -- | -- | -- | -- | $1.3B | $1.2B | -- | -- | ||
| Selling, General & Administrative | $118.0M | $227.0M | $241.0M | $316.0M | $388.0M | $378.0M | $353.0M | $335.0M | $379.0M | $427.0M | ||
| General & Administrative Expenses | $118.0M | $227.0M | $241.0M | $316.0M | $388.0M | $378.0M | $353.0M | $335.0M | $379.0M | $427.0M | ||
| Salaries & Wages | -- | -- | -- | -- | -- | $295.0M | $245.0M | -- | -- | -- | ||
| Depreciation & Amortization | $116.0M | $721.0M | $683.0M | $867.0M | $2.5B | $61.0M | $70.0M | -- | -- | -- | ||
| Amortization | -- | $130.0M | -- | -- | $1.2B | $2.2B | -- | -- | -- | -- | ||
| Other Operating Expenses | -- | $1.0M | $1.0M | $1.0M | $75.0M | -- | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $409.0M | $1.6B | $5.2B | $11.5B | $9.3B | $7.0B | $4.0B | $4.9B | $4.9B | $5.3B | ||
| EBITDA | $411.0M | $1.3B | $1.9B | $3.5B | $3.7B | $1.5B | $5.2B | $6.1B | $6.1B | $6.6B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $5.0M | $28.0M | $32.0M | $33.0M | $51.0M | $834.0M | $793.0M | $848.0M | $923.0M | $921.0M | ||
| Intinc | -- | -- | -- | -- | -- | -- | -- | $-77.0M | $-26.0M | -- | ||
| Net Non-Operating Interest Income/Expense | $-5.0M | $-28.0M | $-32.0M | $-33.0M | $-51.0M | $-39.0M | $-94.0M | $925.0M | $-923.0M | $-921.0M | ||
| Gain on Sale of Securities | $8.0M | $54.0M | $568.0M | $881.0M | $-5.0M | $-9.0M | -- | -- | -- | -- | ||
| Other Income/Expense | $-118.0M | $36.0M | $-434.0M | $-232.0M | $-362.0M | $2.0B | $-452.0M | $961.0M | $-600.0M | $-802.0M | ||
| Other Special Charges | $58.0M | $36.0M | $36.0M | $-20.0M | $61.0M | $-1.1B | $131.0M | $596.0M | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | $37.0M | -- | -- | -- | -- | ||
| Special Income Charges | $-6.0M | $-6.0M | $-6.0M | $-7.0M | $-12.0M | $3.6B | $-334.0M | $903.0M | $1.2B | $1.3B | ||
| Impairment of Capital Assets | -- | $130.0M | -- | -- | $1.2B | $2.2B | $42.0M | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $290.0M | $660.0M | $1.2B | $2.6B | $2.4B | $149.0M | $3.9B | $4.8B | $4.9B | $5.3B | ||
| Pre-Tax Income | $250.0M | $422.0M | $837.0M | $2.0B | $1.5B | $-685.0M | $3.1B | $4.0B | $4.0B | $4.4B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $1.0M | $-12.0M | $1.0M | $8.0M | $-1.0M | $2.0M | $1.0M | $8.0M | $11.0M | $10.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $156.0M | $233.0M | $794.0M | $1.8B | $1.0B | $-720.0M | $3.1B | $3.9B | $4.0B | $4.3B | ||
| Net Income (Continuing Operations) | $156.0M | $233.0M | $794.0M | $1.8B | $1.0B | $81.0M | $3.1B | $4.0B | $4.0B | $4.4B | ||
| Net Income (Discontinued Operations) | $156.0M | $233.0M | $794.0M | $1.8B | $1.0B | $-720.0M | $3.1B | $3.9B | $4.0B | $4.3B | ||
| Net Income (Common Stockholders) | $99.0M | $1.0M | $411.0M | $1.7B | $935.0M | $-842.0M | $2.9B | $3.8B | $3.8B | $4.3B | ||
| Normalized Income | $-7.2B | $533.0M | $231.1M | $1.6B | $2.7B | $3.2B | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $472.0M | $1.5B | $1.5B | $2.1B | $3.6B | $1.3B | $2.9B | $6.6B | $510.0M | $6.6B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $117.0M | $338.0M | $393.0M | $761.0M | $906.0M | $1.1B | $1.0B | $1.0B | $1.0B | $1.0B | ||
| Average Shares Outstanding (Diluted) | $100.0M | $345.0M | $396.0M | $761.0M | $907.0M | $1.1B | $1.0B | $1.0B | $1.0B | $1.0B | ||
| Shares Outstanding | $311.5M | $368.6M | $793.8M | $794.2M | $1.1B | $1.0B | $1.0B | $1.0B | $1.0B | $1.0B | ||
| Basic EPS | $1.45 | -- | $1.07 | $2.29 | $1 | $-0.80 | $2.86 | $3.75 | $3.8 | $4.21 | ||
| Basic EPS (Continuing Operations) | $1.45 | -- | $1.07 | $2.29 | $1 | $-0.80 | $2.86 | $3.75 | $3.8 | $4.21 | ||
| Diluted EPS | $1.33 | -- | $1.06 | $2.29 | $1 | $-0.80 | $2.86 | $3.75 | $3.8 | $4.21 | ||
| Diluted EPS (Continuing Operations) | $1.33 | -- | $1.06 | $2.29 | $1 | $-0.80 | $2.86 | $3.75 | $3.8 | $4.21 | ||
| Dividend Per Share | $1.703 | $2.03 | $2.21 | $2.49 | $2.65 | $2.75 | -- | $2.91 | $3.175 | $3.61 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | $315.0M | $938.0M | $1.3B | $2.1B | $2.8B | $3.0B | $3.6B | $3.1B | -- | -- | ||
| Accrued Preferred Stock Dividends | $-99.0M | $40.0M | $-346.0M | $-1.7B | $98.0M | $122.0M | $141.0M | $129.0M | -- | -- | ||
| Acquired In Process Rn D Income | $57.0M | -- | $318.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | -- | -- | $11.0M | $4.0M | $14.0M | -- | -- | -- | -- | -- | ||
| Allowances For Construction | -- | $-1.0M | $-2.0M | $-5.0M | $-11.0M | $-5.0M | $-8.0M | -- | -- | -- | ||
| Development Expense | -- | -- | -- | -- | -- | -- | $1.3B | $1.2B | -- | -- | ||
| Earnings from equity interest | $3.0M | $-74.0M | $78.0M | $247.0M | $290.0M | $-936.0M | $321.0M | $476.0M | $600.0M | $802.0M | ||
| Earnings From Equity Interest Net Of Tax | $3.0M | $-74.0M | $78.0M | $247.0M | $290.0M | $-936.0M | $321.0M | $476.0M | $600.0M | $802.0M | ||
| Gain On Sale Of Business | $7.3B | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $57.0M | $1.0M | -- | -- | -- | -- | $13.0M | $-34.0M | -- | -- | ||
| Interest Expense Operating | $35.0M | $210.0M | $296.0M | $590.0M | $851.0M | $829.0M | $785.0M | $843.0M | -- | -- | ||
| Minority Interests | $-1.0M | $-2.0M | $-6.0M | $-16.0M | $-28.0M | $-33.0M | $-35.0M | $-34.0M | $-38.0M | $-40.0M | ||
| Net Operating Interest Income Expense | $-35.0M | $-210.0M | $-296.0M | $-590.0M | $-851.0M | $-829.0M | $-785.0M | $-843.0M | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | $1.4B | -- | -- | -- | -- | ||
| Other Gand A | $118.0M | $227.0M | $241.0M | $316.0M | $388.0M | $378.0M | $353.0M | $335.0M | $379.0M | $427.0M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | $14.0M | $174.0M | $42.0M | -- | -- | -- | ||
| Other Taxes | $13.0M | $50.0M | $54.0M | $83.0M | $113.0M | $125.0M | $120.0M | $115.0M | $131.0M | $131.0M | ||
| Otherunder Preferred Stock Dividend | $-99.0M | $40.0M | $-346.0M | $-1.7B | $98.0M | $122.0M | $141.0M | $129.0M | $3.4B | $3.7B | ||
| Preferred Stock Dividends | $-99.0M | $40.0M | $-346.0M | $-1.7B | $98.0M | $122.0M | $141.0M | $129.0M | $3.4B | $3.7B | ||
| Rent And Landing Fees | $21.0M | $57.0M | $64.0M | $89.0M | $89.0M | -- | $1.3B | -- | -- | -- | ||
| Write Down | -- | -- | -- | -- | -- | -- | -- | -- | $1.2B | $1.3B | ||
| Othspecchg | $-6.0M | $-6.0M | $-6.0M | $-7.0M | $-12.0M | $-5.0M | $-376.0M | $903.0M | -- | -- | ||
| Restruct | -- | -- | -- | -- | -- | $37.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MPLX | $50.04 | -0.6% | 1.24M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get MPLX LP Representing Limited Partner Interests Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW