Financhill
Buy
57

MPLX Quote, Financials, Valuation and Earnings

Last price:
$50.92
Seasonality move :
-4.18%
Day range:
$50.46 - $51.27
52-week range:
$39.95 - $54.87
Dividend yield:
7.29%
P/E ratio:
11.79x
P/S ratio:
4.65x
P/B ratio:
3.77x
Volume:
775.8K
Avg. volume:
1.2M
1-year change:
19.5%
Market cap:
$52.1B
Revenue:
$10.9B
EPS (TTM):
$4.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.4B $9.6B $10.5B $10.4B $10.9B
Revenue Growth (YoY) -2.71% 14.02% 10.09% -1.02% 4.51%
 
Cost of Revenues $4.7B $5.5B $6.3B $5.9B $6.1B
Gross Profit $3.7B $4.1B $4.3B $4.6B $4.8B
Gross Profit Margin 44.59% 42.35% 40.69% 43.73% 44.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $378M $353M $335M $379M $427M
Other Inc / (Exp) -$3.1B $279M $476M $600M $802M
Operating Expenses $396M $342M -$146M $263M $331M
Operating Income $3.3B $3.7B $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 -$720M $3.1B $3.9B $3.9B $4.3B
 
Basic EPS (Cont. Ops) -$0.80 $2.86 $3.75 $3.80 $4.21
Diluted EPS (Cont. Ops) -$0.80 $2.86 $3.75 $3.80 $4.21
Weighted Average Basic Share $1.1B $1B $1B $1B $1B
Weighted Average Diluted Share $1.1B $1B $1B $1B $1B
 
EBITDA $1.5B $5.2B $6.1B $6.1B $6.6B
EBIT $149M $3.9B $4.8B $4.9B $5.3B
 
Revenue (Reported) $8.4B $9.6B $10.5B $10.4B $10.9B
Operating Income (Reported) $3.3B $3.7B $4.4B $4.3B $4.5B
Operating Income (Adjusted) $149M $3.9B $4.8B $4.9B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.2B $2.5B $2.5B $2.6B $2.9B
Revenue Growth (YoY) 6.11% 11.65% 1.92% 2.16% 10.87%
 
Cost of Revenues $1.2B $1.4B $1.4B $1.5B $1.6B
Gross Profit $993M $1.1B $1.2B $1.2B $1.3B
Gross Profit Margin 44.33% 42.5% 45.16% 44.24% 44.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86M $78M $89M $109M $112M
Other Inc / (Exp) $70M $99M $134M $157M $186M
Operating Expenses $89M $102M $89M $58M $94M
Operating Income $904M $961M $1.1B $1.1B $1.2B
 
Net Interest Expenses $225M $222M $243M $235M $229M
EBT. Incl. Unusual Items $749M $838M $953M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $5M $1M $1M $1M
Net Income to Company $748M $833M $952M $1B $1.1B
 
Minority Interest in Earnings -$9M -$8M -$9M -$10M -$10M
Net Income to Common Excl Extra Items $739M $825M $943M $1B $1.1B
 
Basic EPS (Cont. Ops) $0.68 $0.78 $0.91 $0.98 $1.10
Diluted EPS (Cont. Ops) $0.68 $0.78 $0.91 $0.98 $1.10
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.3B $1.4B $1.5B $1.6B $1.7B
EBIT $947M $1B $1.2B $1.2B $1.4B
 
Revenue (Reported) $2.2B $2.5B $2.5B $2.6B $2.9B
Operating Income (Reported) $904M $961M $1.1B $1.1B $1.2B
Operating Income (Adjusted) $947M $1B $1.2B $1.2B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.5B $9.8B $10.6B $10.5B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.7B $6.2B $5.9B $6.2B
Gross Profit $3.8B $4.1B $4.4B $4.6B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $367M $345M $346M $399M $430M
Other Inc / (Exp) $281M $308M $511M $623M $831M
Operating Expenses $384M $355M -$159M $232M $367M
Operating Income $3.4B $3.8B $4.5B $4.3B $4.6B
 
Net Interest Expenses $891M $876M $946M $915M $915M
EBT. Incl. Unusual Items $2.8B $3.2B $4.1B $4B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $5M $4M $11M $10M
Net Income to Company $2.8B $3.2B $4.1B $4B $4.5B
 
Minority Interest in Earnings -$34M -$34M -$35M -$39M -$40M
Net Income to Common Excl Extra Items $2.7B $3.2B $4.1B $4B $4.4B
 
Basic EPS (Cont. Ops) $2.50 $2.96 $3.88 $3.88 $4.33
Diluted EPS (Cont. Ops) $2.50 $2.96 $3.88 $3.88 $4.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5B $5.3B $6.2B $6.2B $6.7B
EBIT $3.6B $4B $5B $4.9B $5.4B
 
Revenue (Reported) $8.5B $9.8B $10.6B $10.5B $11.2B
Operating Income (Reported) $3.4B $3.8B $4.5B $4.3B $4.6B
Operating Income (Adjusted) $3.6B $4B $5B $4.9B $5.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.2B $2.5B $2.5B $2.6B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.4B $1.5B $1.6B
Gross Profit $993M $1.1B $1.2B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $86M $78M $89M $109M $112M
Other Inc / (Exp) $70M $99M $134M $157M $186M
Operating Expenses $89M $102M $89M $58M $94M
Operating Income $904M $961M $1.1B $1.1B $1.2B
 
Net Interest Expenses $225M $222M $243M $235M $229M
EBT. Incl. Unusual Items $749M $838M $953M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $5M $1M $1M $1M
Net Income to Company $748M $833M $952M $1B $1.1B
 
Minority Interest in Earnings -$9M -$8M -$9M -$10M -$10M
Net Income to Common Excl Extra Items $739M $825M $943M $1B $1.1B
 
Basic EPS (Cont. Ops) $0.68 $0.78 $0.91 $0.98 $1.10
Diluted EPS (Cont. Ops) $0.68 $0.78 $0.91 $0.98 $1.10
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.3B $1.4B $1.5B $1.6B $1.7B
EBIT $947M $1B $1.2B $1.2B $1.4B
 
Revenue (Reported) $2.2B $2.5B $2.5B $2.6B $2.9B
Operating Income (Reported) $904M $961M $1.1B $1.1B $1.2B
Operating Income (Adjusted) $947M $1B $1.2B $1.2B $1.4B
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 $452M $654M $737M $823M $718M
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 $4B $4B $4.1B $3.7B $4.5B
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 $152M $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 $19.4B $18.1B $18.8B $19.3B $19.3B
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $22.5B $22.2B $22.9B $23.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $13.7B $12.8B $13.3B $13.3B $13.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $245M $241M $237M $235M $231M
Total Equity $14B $13B $13.5B $13.6B $14B
 
Total Liabilities and Equity $36.4B $35.5B $35.7B $36.5B $37.5B
Cash and Short Terms $15M $13M $238M $1B $1.5B
Total Debt $20.1B $18.6B $19.8B $20.4B $20.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $24M $42M $393M $385M $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $523M $741M $714M $752M $858M
Inventory $128M $149M $141M $163M $186M
Prepaid Expenses $17M $17M $17M $23M $21M
Other Current Assets $49M $53M $63M $36M $33M
Total Current Assets $1.4B $1.8B $2B $2.1B $4.5B
 
Property Plant And Equipment $21.5B $20.4B $19.3B $19.8B $19.7B
Long-Term Investments $4B $4.1B $4.1B $4.3B $4.8B
Goodwill $7.7B $7.7B $7.6B $7.6B $7.6B
Other Intangibles $927M $800M $673M $618M $529M
Other Long-Term Assets $90M $114M $1B $1.1B $1.2B
Total Assets $36B $35.7B $35.7B $36.5B $39B
 
Accounts Payable $162M $214M $139M $132M $145M
Accrued Expenses $480M $679M $616M $601M $683M
Current Portion Of Long-Term Debt $2M $1.6B $240M $1.9B $3B
Current Portion Of Capital Lease Obligations $64M $48M $46M $51M $48M
Other Current Liabilities $151M $232M $184M $187M $195M
Total Current Liabilities $1.2B $2.9B $1.3B $3B $4.2B
 
Long-Term Debt $20.1B $18.8B $20.4B $18.8B $19.7B
Capital Leases -- -- -- -- --
Total Liabilities $23.2B $22.7B $22.6B $22.8B $24.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$600M -- --
Minority Interest, Total $244M $240M $237M $234M $230M
Total Equity $12.9B $13B $13B $13.6B $14.1B
 
Total Liabilities and Equity $36B $35.7B $35.7B $36.5B $39B
Cash and Short Terms $24M $42M $393M $385M $2.5B
Total Debt $20.1B $20.4B $20.6B $20.7B $22.7B
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 $4.5B $4.9B $5B $5.4B $5.9B
 
Capital Expenditures $1.2B $529M $806M $937M $1.1B
Cash Acquisitions -$266M -$151M -$234M -$341M -$940M
Cash From Investing -$1.3B -$518M -$956M -$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 -$600M -$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 $15M $13M $238M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2M $225M $810M $471M
Ending Cash (CF) $15M $13M $238M $1B $1.5B
 
Levered Free Cash Flow $3.3B $4.4B $4.2B $4.5B $4.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $715M $884M $942M $1.2B --
Depreciation & Amoritzation $318M $310M $310M $320M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16M -$44M $16M $22M --
Change in Inventories $3M -$8M -$5M -$5M --
Cash From Operations $1.4B $1.5B $1.4B $1.6B --
 
Capital Expenditures $109M $125M $263M $213M --
Cash Acquisitions -$49M -$74M -$26M $99M --
Cash From Investing -$155M -$135M -$271M -$114M --
 
Dividends Paid (Ex Special Dividend) -$729M -$735M -$799M -$874M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $975M -- $1.6B --
Long-Term Debt Repaid -$3.4B -$1.3B -$1M -$1M --
Repurchase of Common Stock -$155M -$35M -- -$75M --
Other Financing Activities $1M -$3M -$4M -$15M --
Cash From Financing -$1.2B -$1.1B -$804M $665M --
 
Beginning Cash (CF) $24M $42M $393M $385M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16M $256M $362M $2.1B --
Ending Cash (CF) $8M $298M $755M $2.5B --
 
Levered Free Cash Flow $1.3B $1.4B $1.2B $1.4B --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.8B $3.2B $4.1B $4B $4.5B
Depreciation & Amoritzation $1.4B $1.3B $1.2B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$76M -$219M $139M $71M -$15M
Change in Inventories -$26M -$20M -- -$21M -$22M
Cash From Operations $4.6B $4.9B $5.1B $5.5B $5.9B
 
Capital Expenditures $930M $572M $806M $1B $1.1B
Cash Acquisitions -$210M -$226M -$175M -$1B -$555M
Cash From Investing -$990M -$704M -$900M -$2B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$3B -$3.6B -$3.1B -$3.4B -$3.7B
Special Dividend Paid
Long-Term Debt Issued $14.2B $12.8B $3.7B -- $3.6B
Long-Term Debt Repaid -$14.7B -$12.8B -$3.5B -$1M -$1.7B
Repurchase of Common Stock -$188M -$575M -$991M -$75M -$351M
Other Financing Activities -$31M -$9M -$28M -$14M -$52M
Cash From Financing -$3.7B -$4.2B -$3.9B -$3.4B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33M $18M $351M -$8M $2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.7B $4.3B $4.3B $4.4B $4.8B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.5B $1.7B $1.9B $2.2B $1.1B
Depreciation & Amoritzation $647M $623M $606M $637M $326M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$83M -$131M $54M $117M -$100M
Change in Inventories -$8M -$15M -$7M -$9M -$6M
Cash From Operations $2.5B $2.6B $2.7B $2.9B $1.2B
 
Capital Expenditures $235M $294M $432M $468M $267M
Cash Acquisitions -$84M -$184M -$77M -$642M -$356M
Cash From Investing -$245M -$411M -$491M -$1.1B -$601M
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.5B -$1.6B -$1.8B -$978M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.2B $5.2B $1.6B $1.6B $2B
Long-Term Debt Repaid -$7.7B -$5.5B -$1B -$1M -$500M
Repurchase of Common Stock -$310M -$135M -$600M -$150M -$100M
Other Financing Activities -$5M -$22M -$24M -$22M -$29M
Cash From Financing -$2.3B -$1.9B -$1.7B -$293M $370M
 
Beginning Cash (CF) $39M $55M $631M $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7M $285M $517M $1.5B $1B
Ending Cash (CF) $32M $340M $1.1B $2.9B $2.5B
 
Levered Free Cash Flow $2.3B $2.3B $2.2B $2.4B $979M

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

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
92
BGL alert for Jul 3

Blue Gold [BGL] is down 20.3% over the past day.

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 1.3% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is up 0.3% over the past day.

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

Show me the best stock