Financhill
Sell
47

MPC Quote, Financials, Valuation and Earnings

Last price:
$149.06
Seasonality move :
6.56%
Day range:
$148.41 - $151.36
52-week range:
$130.54 - $221.11
Dividend yield:
2.33%
P/E ratio:
15.01x
P/S ratio:
0.37x
P/B ratio:
2.63x
Volume:
3.6M
Avg. volume:
3M
1-year change:
-25.39%
Market cap:
$46.6B
Revenue:
$138.9B
EPS (TTM):
$9.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $69.8B $120B $177.5B $148.4B $138.9B
Revenue Growth (YoY) -37.22% 71.95% 47.9% -16.38% -6.41%
 
Cost of Revenues $69.1B $113.4B $154.9B $131.9B $129.6B
Gross Profit $671M $6.6B $22.6B $16.5B $9.3B
Gross Profit Margin 0.96% 5.51% 12.72% 11.12% 6.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.5B $2.8B $3B $3.2B
Other Inc / (Exp) -$9.5B $814M $2.5B $1.9B $1.5B
Operating Expenses $3.4B $3.3B $3.6B $3.9B $4B
Operating Income -$2.7B $3.4B $19B $12.6B $5.2B
 
Net Interest Expenses $1.4B $1.4B $998M $516M $839M
EBT. Incl. Unusual Items -$13.6B $2.8B $20.5B $14B $6B
Earnings of Discontinued Ops. $1.2B $8.4B $72M -- --
Income Tax Expense -$2.4B $264M $4.5B $2.8B $890M
Net Income to Company -$10B $11B $16.1B $11.2B $5.1B
 
Minority Interest in Earnings $151M -$1.3B -$1.5B -$1.5B -$1.6B
Net Income to Common Excl Extra Items -$9.8B $9.7B $14.5B $9.7B $3.4B
 
Basic EPS (Cont. Ops) -$15.13 $15.34 $28.31 $23.73 $10.11
Diluted EPS (Cont. Ops) -$15.13 $15.24 $28.12 $23.63 $10.08
Weighted Average Basic Share $649M $634M $512M $407M $340M
Weighted Average Diluted Share $649M $638M $516M $409M $341M
 
EBITDA -$8.9B $7.4B $24.9B $18.6B $10.6B
EBIT -$12.3B $4.1B $21.7B $15.3B $7.3B
 
Revenue (Reported) $69.8B $120B $177.5B $148.4B $138.9B
Operating Income (Reported) -$2.7B $3.4B $19B $12.6B $5.2B
Operating Income (Adjusted) -$12.3B $4.1B $21.7B $15.3B $7.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18B $35.3B $39.8B $36.3B $33.1B
Revenue Growth (YoY) -35.83% 96.62% 12.67% -8.94% -8.6%
 
Cost of Revenues $16.9B $33B $34.4B $33.4B $31.4B
Gross Profit $1.1B $2.3B $5.4B $2.8B $1.8B
Gross Profit Margin 6.08% 6.62% 13.67% 7.85% 5.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $630M $656M $763M $820M $804M
Other Inc / (Exp) $59M $139M $280M $568M $329M
Operating Expenses $752M $833M $982M $1B $941M
Operating Income $340M $1.5B $4.5B $1.8B $812M
 
Net Interest Expenses $342M $297M $186M $111M $245M
EBT. Incl. Unusual Items $57M $1.3B $4.6B $2.3B $896M
Earnings of Discontinued Ops. $324M -- -- -- --
Income Tax Expense -$193M $243M $984M $407M $111M
Net Income to Company $574M $1.1B $3.6B $1.9B $785M
 
Minority Interest in Earnings -$289M -$331M -$320M -$426M -$414M
Net Income to Common Excl Extra Items $285M $774M $3.3B $1.5B $371M
 
Basic EPS (Cont. Ops) $0.29 $1.28 $7.13 $3.86 $1.16
Diluted EPS (Cont. Ops) $0.29 $1.27 $7.09 $3.84 $1.15
Weighted Average Basic Share $649M $601M $464M $374M $319M
Weighted Average Diluted Share $649M $605M $468M $376M $320M
 
EBITDA $1.2B $2.5B $5.7B $3.5B $2.1B
EBIT $391M $1.7B $4.9B $2.7B $1.2B
 
Revenue (Reported) $18B $35.3B $39.8B $36.3B $33.1B
Operating Income (Reported) $340M $1.5B $4.5B $1.8B $812M
Operating Income (Adjusted) $391M $1.7B $4.9B $2.7B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $69.8B $120B $177.5B $148.4B $138.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $69.1B $113.4B $154.9B $131.9B $129.6B
Gross Profit $671M $6.6B $22.6B $16.5B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7B $2.5B $2.8B $3B $3.2B
Other Inc / (Exp) -$9.5B $814M $2.5B $1.9B $1.5B
Operating Expenses $3.4B $3.3B $3.6B $3.9B $4B
Operating Income -$2.7B $3.4B $19B $12.6B $5.2B
 
Net Interest Expenses $1.4B $1.4B $998M $516M $839M
EBT. Incl. Unusual Items -$13.6B $2.8B $20.5B $14B $6B
Earnings of Discontinued Ops. $1.2B $8.4B -- -- --
Income Tax Expense -$2.4B $264M $4.5B $2.8B $890M
Net Income to Company -$10B $11B $16.1B $11.2B $5.1B
 
Minority Interest in Earnings $151M -$1.3B -$1.5B -$1.5B -$1.6B
Net Income to Common Excl Extra Items -$9.8B $9.7B $14.5B $9.7B $3.4B
 
Basic EPS (Cont. Ops) -$15.31 $15.10 $28.78 $23.64 $9.97
Diluted EPS (Cont. Ops) -$15.31 $14.99 $28.59 $23.53 $9.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.9B $7.4B $24.9B $18.6B $10.6B
EBIT -$12.3B $4.1B $21.7B $15.3B $7.3B
 
Revenue (Reported) $69.8B $120B $177.5B $148.4B $138.9B
Operating Income (Reported) -$2.7B $3.4B $19B $12.6B $5.2B
Operating Income (Adjusted) -$12.3B $4.1B $21.7B $15.3B $7.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $120B $177.5B $148.4B $138.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $113.4B $154.9B $131.9B $129.6B --
Gross Profit $6.6B $22.6B $16.5B $9.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.8B $3B $3.2B --
Other Inc / (Exp) $814M $2.5B $1.9B $1.5B --
Operating Expenses $3.3B $3.6B $3.9B $4B --
Operating Income $3.4B $19B $12.6B $5.2B --
 
Net Interest Expenses $1.4B $998M $516M $839M --
EBT. Incl. Unusual Items $2.8B $20.5B $14B $6B --
Earnings of Discontinued Ops. $8.4B -- -- -- --
Income Tax Expense $264M $4.5B $2.8B $890M --
Net Income to Company $11B $16.1B $11.2B $5.1B --
 
Minority Interest in Earnings -$1.3B -$1.5B -$1.5B -$1.6B --
Net Income to Common Excl Extra Items $9.7B $14.5B $9.7B $3.4B --
 
Basic EPS (Cont. Ops) $15.10 $28.78 $23.64 $9.97 --
Diluted EPS (Cont. Ops) $14.99 $28.59 $23.53 $9.93 --
Weighted Average Basic Share $2.5B $2.1B $1.6B $1.4B --
Weighted Average Diluted Share $2.5B $2.1B $1.6B $1.4B --
 
EBITDA $7.4B $24.9B $18.6B $10.6B --
EBIT $4.1B $21.7B $15.3B $7.3B --
 
Revenue (Reported) $120B $177.5B $148.4B $138.9B --
Operating Income (Reported) $3.4B $19B $12.6B $5.2B --
Operating Income (Adjusted) $4.1B $21.7B $15.3B $7.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $415M $5.3B $8.6B $5.4B $3.2B
Short Term Investments -- $5.5B $3.1B $4.8B --
Accounts Receivable, Net $5.8B $11B $13.5B $12.2B $11.1B
Inventory $8B $8.1B $8.8B $9.3B $9.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7B $568M $1.2B $403M $524M
Total Current Assets $28.3B $30.5B $35.2B $32.1B $24.4B
 
Property Plant And Equipment $40.6B $38.8B $36.9B $36.3B $36.3B
Long-Term Investments $5.4B $5.4B $6.5B $6.3B $6.9B
Goodwill $8.3B $8.3B $8.2B $8.2B $8.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.6B $2.4B $3.1B $3B $3B
Total Assets $85.2B $85.4B $89.9B $86B $78.9B
 
Accounts Payable $7.8B $13.7B $15.3B $13.8B $13.9B
Accrued Expenses -- -- $315M $316M $314M
Current Portion Of Long-Term Debt $2.9B $571M $1.1B $2B $3B
Current Portion Of Capital Lease Obligations $497M $438M $368M $454M $417M
Other Current Liabilities $2.7B $1B $852M $1.3B $841M
Total Current Liabilities $15.7B $17.9B $20B $20.2B $20.8B
 
Long-Term Debt $28.7B $25B $25.6B $25.3B $24.4B
Capital Leases -- -- -- -- --
Total Liabilities $54.9B $51.8B $54.8B $54.6B $54.4B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$512M -$67M $2M -$131M -$114M
Common Equity $22.2B $26.2B $27.7B $24.4B $17.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8B $7.4B $7.4B $7B $6.8B
Total Equity $30.2B $33.6B $35.1B $31.4B $24.5B
 
Total Liabilities and Equity $85.2B $85.4B $89.9B $86B $78.9B
Cash and Short Terms $415M $10.8B $11.8B $10.2B $3.2B
Total Debt $31.6B $25.5B $26.7B $27.3B $27.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $415M $5.3B $8.6B $5.4B $3.2B
Short Term Investments -- $5.5B $3.1B $4.8B --
Accounts Receivable, Net $5.8B $11B $13.5B $12.2B $11.1B
Inventory $8B $8.1B $8.8B $9.3B $9.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7B $568M $1.2B $403M $524M
Total Current Assets $28.3B $30.5B $35.2B $32.1B $24.4B
 
Property Plant And Equipment $40.6B $38.8B $36.9B $36.3B $36.3B
Long-Term Investments $5.4B $5.4B $6.5B $6.3B $6.9B
Goodwill $8.3B $8.3B $8.2B $8.2B $8.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.6B $2.4B $3.1B $3B $3B
Total Assets $85.2B $85.4B $89.9B $86B $78.9B
 
Accounts Payable $7.8B $13.7B $15.3B $13.8B $13.9B
Accrued Expenses -- -- $315M $316M $314M
Current Portion Of Long-Term Debt $2.9B $571M $1.1B $2B $3B
Current Portion Of Capital Lease Obligations $497M $438M $368M $454M $417M
Other Current Liabilities $2.7B $1B $852M $1.3B $841M
Total Current Liabilities $15.7B $17.9B $20B $20.2B $20.8B
 
Long-Term Debt $28.7B $25B $25.6B $25.3B $24.4B
Capital Leases -- -- -- -- --
Total Liabilities $54.9B $51.8B $54.8B $54.6B $54.4B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$512M -$67M $2M -$131M -$114M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8B $7.4B $7.4B $7B $6.8B
Total Equity $30.2B $33.6B $35.1B $31.4B $24.5B
 
Total Liabilities and Equity $85.2B $85.4B $89.9B $86B $78.9B
Cash and Short Terms $415M $10.8B $11.8B $10.2B $3.2B
Total Debt $31.6B $25.5B $26.7B $27.3B $27.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10B $11B $16.1B $11.2B $5.1B
Depreciation & Amoritzation $3.4B $3.4B $3.2B $3.3B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.5B -$5.3B -$2.9B $2.1B $1.1B
Change in Inventories $1.8B -$33M -$787M -$489M -$270M
Cash From Operations $2.4B $4.4B $16.4B $14.1B $8.7B
 
Capital Expenditures $2.8B $1.5B $2.4B $1.9B $2.5B
Cash Acquisitions -- -- -$818M -$726M -$1.2B
Cash From Investing -$3.3B $14.8B $623M -$3.1B $1.5B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.5B -$1.3B -$1.3B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $19.1B $19.6B $3.4B $1.6B $1.6B
Long-Term Debt Repaid -$16.4B -$25.8B -$2.3B -$1.1B -$2B
Repurchase of Common Stock -- -$4.7B -$11.9B -$11.6B -$9.2B
Other Financing Activities -$1.4B -$2.1B -$1.8B -$1.9B -$1.8B
Cash From Financing -$135M -$14.4B -$13.6B -$14.2B -$12.4B
 
Beginning Cash (CF) $1.4B $416M $5.3B $8.6B $5.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$979M $4.9B $3.3B -$3.2B -$2.2B
Ending Cash (CF) $416M $5.3B $8.6B $5.4B $3.2B
 
Levered Free Cash Flow -$368M $2.9B $13.9B $12.2B $6.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $574M $1.1B $3.6B $1.9B $785M
Depreciation & Amoritzation $849M $813M $797M $828M $826M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$863M -$1.5B -$487M $576M -$944M
Change in Inventories $585M $1.2B $1B $824M $318M
Cash From Operations $1.3B $3.7B $4.4B $1.1B $2.2B
 
Capital Expenditures $457M $481M $726M $532M $810M
Cash Acquisitions -- -- -$744M -$726M -$575M
Cash From Investing -$433M $1.4B -$498M -$964M $307M
 
Dividends Paid (Ex Special Dividend) -$377M -$354M -$351M -$311M -$292M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $1.2B -- -- --
Long-Term Debt Repaid -$6.3B -$3.1B -$22M -$17M -$1.2B
Repurchase of Common Stock -- -$2.7B -$1.8B -$2.5B -$1.4B
Other Financing Activities -$343M -$691M -$485M -$338M -$474M
Cash From Financing -$1.1B -$5.7B -$2.6B -$3.2B -$3.3B
 
Beginning Cash (CF) $718M $5.9B $7.4B $8.5B $4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$302M -$581M $1.2B -$3B -$793M
Ending Cash (CF) $416M $5.3B $8.6B $5.4B $3.2B
 
Levered Free Cash Flow $871M $3.2B $3.7B $591M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10B $11B $16.1B $11.2B $5.1B
Depreciation & Amoritzation $3.4B $3.4B $3.2B $3.3B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.5B -$5.3B -$2.9B $2.1B $1.1B
Change in Inventories $1.8B -$33M -$787M -$489M -$270M
Cash From Operations $2.4B $4.4B $16.4B $14.1B $8.7B
 
Capital Expenditures $2.8B $1.5B $2.4B $1.9B $2.5B
Cash Acquisitions -- -- -$818M -$726M -$1.2B
Cash From Investing -$3.3B $14.8B $623M -$3.1B $1.5B
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.5B -$1.3B -$1.3B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $19.1B $19.6B $3.4B $1.6B $1.6B
Long-Term Debt Repaid -$16.4B -$25.8B -$2.3B -$1.1B -$2B
Repurchase of Common Stock -- -$4.7B -$11.9B -$11.6B -$9.2B
Other Financing Activities -$1.4B -$2.1B -$1.8B -$1.9B -$1.8B
Cash From Financing -$135M -$14.4B -$13.6B -$14.2B -$12.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$979M $4.9B $3.3B -$3.2B -$2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$368M $2.9B $13.9B $12.2B $6.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $11B $16.1B $11.2B $5.1B --
Depreciation & Amoritzation $3.4B $3.2B $3.3B $3.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.3B -$2.9B $2.1B $1.1B --
Change in Inventories -$33M -$787M -$489M -$270M --
Cash From Operations $4.4B $16.4B $14.1B $8.7B --
 
Capital Expenditures $1.5B $2.4B $1.9B $2.5B --
Cash Acquisitions -- -$818M -$726M -$1.2B --
Cash From Investing $14.8B $623M -$3.1B $1.5B --
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.3B -$1.3B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $19.6B $3.4B $1.6B $1.6B --
Long-Term Debt Repaid -$25.8B -$2.3B -$1.1B -$2B --
Repurchase of Common Stock -$4.7B -$11.9B -$11.6B -$9.2B --
Other Financing Activities -$2.1B -$1.8B -$1.9B -$1.8B --
Cash From Financing -$14.4B -$13.6B -$14.2B -$12.4B --
 
Beginning Cash (CF) $18.8B $28.9B $32.4B $17.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9B $3.3B -$3.2B -$2.2B --
Ending Cash (CF) $23.6B $32.2B $29.2B $14.8B --
 
Levered Free Cash Flow $2.9B $13.9B $12.2B $6.1B --

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

GET BETTER TRADE IDEAS

Popular

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
47
RGC alert for Mar 26

Regencell Bioscience Holdings [RGC] is up 4.9% over the past day.

Sell
39
W alert for Mar 26

Wayfair [W] is up 2.01% over the past day.

Sell
46
TSLA alert for Mar 26

Tesla [TSLA] is up 3.5% over the past day.

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

Show me the best stock