Financhill
Buy
68

MPLX Quote, Financials, Valuation and Earnings

Last price:
$55.91
Seasonality move :
1.22%
Day range:
$55.41 - $56.38
52-week range:
$44.60 - $57.16
Dividend yield:
7.06%
P/E ratio:
11.85x
P/S ratio:
4.91x
P/B ratio:
3.98x
Volume:
1.6M
Avg. volume:
1.5M
1-year change:
4.76%
Market cap:
$56.9B
Revenue:
$11.1B
EPS (TTM):
$4.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $9.7B $11.1B $10.7B $11.1B
Revenue Growth (YoY) -2.81% 14.12% 14.74% -4% 4.1%
 
Cost of Revenues $4.6B $5.5B $6.3B $5.9B $6.1B
Gross Profit $3.9B $4.2B $4.9B $4.8B $5.1B
Gross Profit Margin 45.4% 43.74% 43.55% 45.19% 45.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $378M $353M $335M $379M $427M
Other Inc / (Exp) -$3.1B $279M $476M $600M $802M
Operating Expenses $503M $483M $449M $501M $558M
Operating Income $3.4B $3.8B $4.4B $4.3B $4.5B
 
Net Interest Expenses $896M $879M $925M $923M $921M
EBT. Incl. Unusual Items -$685M $3.1B $4B $4B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $1M $8M $11M $10M
Net Income to Company -$687M $3.1B $4B $4B $4.4B
 
Minority Interest in Earnings $33M $35M $34M $38M $40M
Net Income to Common Excl Extra Items -$687M $3.1B $4B $4B $4.4B
 
Basic EPS (Cont. Ops) -$0.80 $2.86 $3.75 $3.83 $4.21
Diluted EPS (Cont. Ops) -$0.80 $2.86 $3.75 $3.82 $4.21
Weighted Average Basic Share $1.1B $1B $1B $1B $1B
Weighted Average Diluted Share $1.1B $1B $1B $1B $1B
 
EBITDA $4.7B $5B $5.6B $5.5B $5.8B
EBIT $3.4B $3.8B $4.4B $4.3B $4.5B
 
Revenue (Reported) $8.5B $9.7B $11.1B $10.7B $11.1B
Operating Income (Reported) $3.4B $3.8B $4.4B $4.3B $4.5B
Operating Income (Adjusted) $3.4B $3.8B $4.4B $4.3B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3.3B $2.8B $2.8B $2.9B
Revenue Growth (YoY) 14% 32.79% -15.87% 2.54% 4.35%
 
Cost of Revenues $1.4B $1.7B $1.6B $1.6B $1.7B
Gross Profit $1.1B $1.6B $1.2B $1.3B $1.3B
Gross Profit Margin 43.25% 49.54% 41.87% 44.98% 43.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $94M $88M $102M $107M $126M
Other Inc / (Exp) $92M $125M $159M $149M --
Operating Expenses $119M $118M $146M $139M $162M
Operating Income $948M $1.5B $1B $1.1B $1.1B
 
Net Interest Expenses $220M $236M $225M $226M $259M
EBT. Incl. Unusual Items $811M $1.4B $929M $1B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1M $1M $2M $3M
Net Income to Company $811M $1.4B $928M $1B $1.6B
 
Minority Interest in Earnings $9M $9M $10M $10M $10M
Net Income to Common Excl Extra Items $811M $1.4B $928M $1B $1.6B
 
Basic EPS (Cont. Ops) $0.74 $1.38 $0.89 $1.01 $1.52
Diluted EPS (Cont. Ops) $0.74 $1.38 $0.89 $1.01 $1.52
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.3B $1.8B $1.3B $1.5B $1.5B
EBIT $948M $1.5B $1B $1.1B $1.1B
 
Revenue (Reported) $2.5B $3.3B $2.8B $2.8B $2.9B
Operating Income (Reported) $948M $1.5B $1B $1.1B $1.1B
Operating Income (Adjusted) $948M $1.5B $1B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.2B $11.3B $10.4B $11.1B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $6.4B $5.9B $5.9B $6.4B
Gross Profit $4.1B $4.9B $4.5B $5.1B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $356M $334M $367M $422M $449M
Other Inc / (Exp) $261M $428M $579M $793M --
Operating Expenses $490M $458M $477M $550M $579M
Operating Income $3.6B $4.4B $4B $4.6B $4.6B
 
Net Interest Expenses $880M $909M $935M $914M $973M
EBT. Incl. Unusual Items $3B $4B $3.7B $4.4B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $6M $4M $14M $10M
Net Income to Company $3B $4B $3.6B $4.4B $4.9B
 
Minority Interest in Earnings $36M $34M $36M $40M $40M
Net Income to Common Excl Extra Items $3B $4B $3.6B $4.4B $4.9B
 
Basic EPS (Cont. Ops) $2.71 $3.78 $3.49 $4.25 $4.72
Diluted EPS (Cont. Ops) $2.71 $3.78 $3.49 $4.25 $4.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5B $5.7B $5.3B $5.8B $5.9B
EBIT $3.6B $4.4B $4B $4.6B $4.6B
 
Revenue (Reported) $9.2B $11.3B $10.4B $11.1B $11.6B
Operating Income (Reported) $3.6B $4.4B $4B $4.6B $4.6B
Operating Income (Adjusted) $3.6B $4.4B $4B $4.6B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.1B $8.6B $7.9B $8.2B $8.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.8B $4.4B $4.5B $4.8B
Gross Profit $3.2B $3.8B $3.5B $3.8B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $267M $248M $280M $323M $345M
Other Inc / (Exp) $186M $335M $438M $631M $356M
Operating Expenses $370M $345M $373M $422M $443M
Operating Income $2.8B $3.5B $3.1B $3.3B $3.4B
 
Net Interest Expenses $661M $691M $701M $692M $744M
EBT. Incl. Unusual Items $2.3B $3.2B $2.8B $3.3B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $6M $2M $5M $5M
Net Income to Company $2.3B $3.2B $2.8B $3.2B $3.7B
 
Minority Interest in Earnings $27M $26M $28M $30M $30M
Net Income to Common Excl Extra Items $2.3B $3.2B $2.8B $3.2B $3.7B
 
Basic EPS (Cont. Ops) $2.08 $3.00 $2.71 $3.14 $3.65
Diluted EPS (Cont. Ops) $2.07 $3.00 $2.71 $3.14 $3.65
Weighted Average Basic Share $3.1B $3B $3B $3B $3.1B
Weighted Average Diluted Share $3.1B $3B $3B $3B $3.1B
 
EBITDA $3.8B $4.4B $4B $4.3B $4.4B
EBIT $2.8B $3.5B $3.1B $3.3B $3.4B
 
Revenue (Reported) $7.1B $8.6B $7.9B $8.2B $8.7B
Operating Income (Reported) $2.8B $3.5B $3.1B $3.3B $3.4B
Operating Income (Adjusted) $2.8B $3.5B $3.1B $3.3B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15M $13M $238M $1B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $679M $758M $826M $720M
Inventory $118M $142M $148M $159M $180M
Prepaid Expenses $4M $4M $5M $5M $5M
Other Current Assets $65M $54M $53M $30M $29M
Total Current Assets $1.5B $1.5B $1.9B $2.8B $3.3B
 
Property Plant And Equipment $21.8B $20.5B $19.4B $19.8B $19.7B
Long-Term Investments $4.5B $4.9B $5B $4.6B $5.2B
Goodwill $7.7B $7.7B $7.6B $7.6B $7.6B
Other Intangibles $959M $831M $705M $654M $518M
Other Long-Term Assets $71M $107M $1B $1.1B $1.2B
Total Assets $36.4B $35.5B $35.7B $36.5B $37.5B
 
Accounts Payable $367M $172M $224M $153M $147M
Accrued Expenses $500M $662M $634M $758M $747M
Current Portion Of Long-Term Debt $764M $499M $988M $1.1B $1.7B
Current Portion Of Capital Lease Obligations $64M $60M $47M $47M $48M
Other Current Liabilities $251M $176M $166M $173M $207M
Total Current Liabilities $2.1B $3.3B $2.4B $2.6B $3.2B
 
Long-Term Debt $19.8B $18.5B $19.3B $19.7B $19.7B
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $22.5B $22.2B $22.9B $23.5B
 
Common Stock $12.2B $11.2B $11.7B $12.5B $13.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $12.2B $11.2B $11.7B $12.5B $13.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $245M $241M $34M $235M $231M
Total Equity $14B $13B $13.3B $13.6B $14B
 
Total Liabilities and Equity $36.4B $35.5B $35.5B $36.5B $37.5B
Cash and Short Terms $15M $13M $238M $1B $1.5B
Total Debt $20.6B $19B $20.3B $20.9B $21.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $39M $121M $960M $2.4B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $957M $835M $744M $741M
Inventory $141M $151M $154M $171M $175M
Prepaid Expenses $13M $12M $14M $14M $13M
Other Current Assets $54M $40M $30M $37M --
Total Current Assets $1.5B $2B $2.7B $4.2B $4.6B
 
Property Plant And Equipment $20.7B $19.4B $19.1B $19.7B $21.8B
Long-Term Investments $4.9B $5B $4.9B $5.3B $5.3B
Goodwill $7.7B $7.6B $7.6B $7.6B --
Other Intangibles $864M $736M $609M $551M --
Other Long-Term Assets $102M $1B $1.1B $1.2B --
Total Assets $35.7B $35.8B $36.1B $38.5B $43.2B
 
Accounts Payable $1.8B $289M $132M $120M $131M
Accrued Expenses $586M $603M $659M $681M --
Current Portion Of Long-Term Debt $1M $1.3B $313M $3.1B --
Current Portion Of Capital Lease Obligations $62M $45M $49M $50M --
Other Current Liabilities $190M $217M $172M $227M --
Total Current Liabilities $2.7B $2.5B $1.4B $4.3B $3.5B
 
Long-Term Debt $18.7B $19.3B $20.9B $19.7B $24.6B
Capital Leases -- -- -- -- --
Total Liabilities $22B $22.2B $22.8B $24.5B $28.8B
 
Common Stock $11.9B $11.8B $12.1B $13.6B $14.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $243M $238M $236M $232M $228M
Total Equity $13.7B $13.6B $13.3B $14B $14.5B
 
Total Liabilities and Equity $35.7B $35.8B $36.1B $38.5B $43.3B
Cash and Short Terms $39M $121M $960M $2.4B $1.8B
Total Debt $18.7B $20.2B $20.9B $22.5B $26.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$687M $3.1B $4B $4B $4.4B
Depreciation & Amoritzation $1.4B $1.3B $1.2B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $62M -$199M $14M $14M $180M
Change in Inventories -$12M -$24M -$5M -$19M -$20M
Cash From Operations $4.6B $4.9B $5B $5.4B $5.9B
 
Capital Expenditures $1.2B $529M $806M $937M $1.1B
Cash Acquisitions -- -- $28M $246M $622M
Cash From Investing -$1.4B -$554M -$967M -$1.3B -$2B
 
Dividends Paid (Ex Special Dividend) $3B $3.6B $3B $3.3B $3.6B
Special Dividend Paid
Long-Term Debt Issued $13.1B $12.7B $6.4B $1.6B $1.6B
Long-Term Debt Repaid -$13.3B -$12.9B -$6.6B -$1B -$1.2B
Repurchase of Common Stock $33M $630M $491M -- $326M
Other Financing Activities -$22M $4M -$27M -$27M -$30M
Cash From Financing -$3.3B -$4.4B -$3.8B -$3.3B -$3.5B
 
Beginning Cash (CF) $15M $13M $238M $1B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2M $225M $810M $471M
Ending Cash (CF) $15M $11M $463M $1.9B $2B
 
Levered Free Cash Flow $3.5B $4.4B $4.2B $4.5B $4.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $838M $824M $1.1B $1.1B --
Depreciation & Amoritzation $316M $305M $306M $324M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$37M $233M $45M $42M --
Change in Inventories -$2M $2M -$4M -$9M --
Cash From Operations $1.2B $1.4B $1.5B $1.7B --
 
Capital Expenditures $155M $271M $275M $308M --
Cash Acquisitions -- -- $246M -- --
Cash From Investing -$141M -$280M -$528M -$349M --
 
Dividends Paid (Ex Special Dividend) $1.3B $799M $877M $980M --
Special Dividend Paid $575K -- -- -- --
Long-Term Debt Issued $3.1B $165M -- -- --
Long-Term Debt Repaid -$2.7B -$165M -- -$1.2B --
Repurchase of Common Stock $165M $176M -- $100M --
Other Financing Activities $5M $4M $1M -$3M --
Cash From Financing -$1.1B -$971M -$876M -$2.2B --
 
Beginning Cash (CF) $13M $238M $1B $1.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26M $117M $88M -$907M --
Ending Cash (CF) -$13M $355M $1.1B $612M --
 
Levered Free Cash Flow $1.1B $1.1B $1.2B $1.4B --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3B $4B $3.6B $4.4B $4.9B
Depreciation & Amoritzation $1.4B $1.2B $1.2B $1.3B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$169M -$256M $202M $183M $86M
Change in Inventories -$26M -$9M -$13M -$15M -$28M
Cash From Operations $4.9B $4.9B $5.3B $5.8B $6.1B
 
Capital Expenditures $575M $690M $933M $1B $1.4B
Cash Acquisitions -- $28M -- $868M $3.3B
Cash From Investing -$626M -$828M -$1B -$2.2B -$5.3B
 
Dividends Paid (Ex Special Dividend) $3B $3.6B $3.2B $3.5B $3.9B
Special Dividend Paid
Long-Term Debt Issued $11.8B $9.3B $1.8B $1.6B --
Long-Term Debt Repaid -$12.6B -$9.2B -$1.2B -$1M --
Repurchase of Common Stock $498M $480M $176M $226M $400M
Other Financing Activities -- -$26M -$24M -$26M --
Cash From Financing -$4.3B -$4B -$3.4B -$2.1B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11M $82M $839M $1.5B -$661M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.3B $4.2B $4.3B $4.7B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.1B $4B $4B $4.4B $3.7B
Depreciation & Amoritzation $1.3B $1.2B $1.2B $1.3B $996M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$199M $14M $14M $180M $44M
Change in Inventories -$24M -$5M -$19M -$20M -$19M
Cash From Operations $4.9B $5B $5.4B $5.9B $4.4B
 
Capital Expenditures $529M $806M $937M $1.1B $1.1B
Cash Acquisitions -- $28M $246M $622M $3.3B
Cash From Investing -$554M -$967M -$1.3B -$2B -$4.9B
 
Dividends Paid (Ex Special Dividend) $3.6B $3B $3.3B $3.6B $2.9B
Special Dividend Paid $575K -- -- -- --
Long-Term Debt Issued $12.7B $6.4B $1.6B $1.6B $2B
Long-Term Debt Repaid -$12.9B -$6.6B -$1B -$1.2B -$1.7B
Repurchase of Common Stock $630M $491M -- $326M $300M
Other Financing Activities $4M -$27M -$27M -$30M -$34M
Cash From Financing -$4.4B -$3.8B -$3.3B -$3.5B $767M
 
Beginning Cash (CF) $84M $699M $3.2B $6.8B $5.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M $225M $810M $471M $246M
Ending Cash (CF) $82M $924M $4B $7.3B $5.9B
 
Levered Free Cash Flow $4.4B $4.2B $4.5B $4.9B $3.3B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Jan 31

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Sell
34
PFSI alert for Jan 31

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Sell
40
SHNY alert for Jan 31

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 31.56% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock