Financhill
Buy
63

MPLX Quote, Financials, Valuation and Earnings

Last price:
$47.48
Seasonality move :
2.18%
Day range:
$46.92 - $47.75
52-week range:
$36.42 - $51.94
Dividend yield:
7.39%
P/E ratio:
11.20x
P/S ratio:
4.48x
P/B ratio:
3.52x
Volume:
1.3M
Avg. volume:
1.8M
1-year change:
30.08%
Market cap:
$48.4B
Revenue:
$10.4B
EPS (TTM):
$4.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.6B $8.4B $9.6B $10.5B $10.4B
Revenue Growth (YoY) 29.77% -2.71% 14.02% 10.09% -1.02%
 
Cost of Revenues $5B $4.7B $5.5B $6.3B $5.9B
Gross Profit $3.7B $3.7B $4.1B $4.3B $4.6B
Gross Profit Margin 42.47% 44.59% 42.35% 40.69% 43.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $388M $378M $353M $335M $379M
Other Inc / (Exp) -$907M -$3.1B $279M $476M $600M
Operating Expenses $382M $396M $342M -$146M $263M
Operating Income $3.3B $3.3B $3.7B $4.4B $4.3B
 
Net Interest Expenses $915M $896M $879M $925M $923M
EBT. Incl. Unusual Items $1.5B -$685M $3.1B $4B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $2M $1M $8M $11M
Net Income to Company $1.5B -$687M $3.1B $4B $4B
 
Minority Interest in Earnings -$28M -$33M -$35M -$34M -$38M
Net Income to Common Excl Extra Items $1B -$720M $3.1B $3.9B $3.9B
 
Basic EPS (Cont. Ops) $1.00 -$0.80 $2.86 $3.75 $3.80
Diluted EPS (Cont. Ops) $1.00 -$0.80 $2.86 $3.75 $3.80
Weighted Average Basic Share $906M $1.1B $1B $1B $1B
Weighted Average Diluted Share $907M $1.1B $1B $1B $1B
 
EBITDA $3.6B $1.5B $5.2B $6.1B $6.1B
EBIT $2.3B $149M $3.9B $4.8B $4.9B
 
Revenue (Reported) $8.6B $8.4B $9.6B $10.5B $10.4B
Operating Income (Reported) $3.3B $3.3B $3.7B $4.4B $4.3B
Operating Income (Adjusted) $2.3B $149M $3.9B $4.8B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.4B $2.7B $2.7B $2.8B
Revenue Growth (YoY) -0.7% 14.27% 12.33% -1.06% 2.29%
 
Cost of Revenues $1.2B $1.4B $1.6B $1.6B $1.6B
Gross Profit $954M $1B $1.1B $1.1B $1.2B
Gross Profit Margin 44.64% 42.38% 41.34% 40.6% 43.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96M $94M $88M $102M $107M
Other Inc / (Exp) $47M $92M $125M $159M $149M
Operating Expenses $102M $96M -$415M $107M $92M
Operating Income $852M $939M $1.5B $995M $1.1B
 
Net Interest Expenses $224M $220M $236M $225M $226M
EBT. Incl. Unusual Items $675M $811M $1.4B $929M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M -- $1M $1M $2M
Net Income to Company $674M $811M $1.4B $928M $1B
 
Minority Interest in Earnings -$9M -$9M -$9M -$10M -$10M
Net Income to Common Excl Extra Items $665M $802M $1.4B $918M $1B
 
Basic EPS (Cont. Ops) $0.61 $0.74 $1.36 $0.89 $1.01
Diluted EPS (Cont. Ops) $0.61 $0.74 $1.36 $0.89 $1.01
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.2B $1.3B $2B $1.5B $1.6B
EBIT $882M $1B $1.7B $1.2B $1.3B
 
Revenue (Reported) $2.1B $2.4B $2.7B $2.7B $2.8B
Operating Income (Reported) $852M $939M $1.5B $995M $1.1B
Operating Income (Adjusted) $882M $1B $1.7B $1.2B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.5B $9.1B $10.6B $10.3B $10.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $5.2B $6.3B $5.9B $6B
Gross Profit $3.7B $4B $4.3B $4.4B $4.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $384M $356M $334M $367M $422M
Other Inc / (Exp) -$4.4B $261M $428M $579M $793M
Operating Expenses $359M $370M -$165M $349M $246M
Operating Income $3.3B $3.6B $4.5B $4B $4.5B
 
Net Interest Expenses $906M $880M $909M $935M $914M
EBT. Incl. Unusual Items -$2B $3B $4B $3.7B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M $2M $6M $4M $14M
Net Income to Company -$2B $3B $4B $3.6B $4.4B
 
Minority Interest in Earnings -$32M -$36M -$34M -$36M -$40M
Net Income to Common Excl Extra Items -$2B $2.9B $4B $3.6B $4.4B
 
Basic EPS (Cont. Ops) -$1.99 $2.71 $3.75 $3.49 $4.24
Diluted EPS (Cont. Ops) -$1.99 $2.71 $3.75 $3.49 $4.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $211M $5.1B $6.1B $5.8B $6.6B
EBIT -$1.1B $3.8B $4.8B $4.6B $5.3B
 
Revenue (Reported) $8.5B $9.1B $10.6B $10.3B $10.7B
Operating Income (Reported) $3.3B $3.6B $4.5B $4B $4.5B
Operating Income (Adjusted) -$1.1B $3.8B $4.8B $4.6B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.2B $7B $8B $7.8B $8.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4B $4.8B $4.4B $4.5B
Gross Profit $2.8B $3B $3.3B $3.4B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $289M $267M $248M $280M $323M
Other Inc / (Exp) -$3.2B $186M $335M $438M $631M
Operating Expenses $264M $276M -$231M $264M $247M
Operating Income $2.5B $2.8B $3.5B $3.1B $3.3B
 
Net Interest Expenses $677M $661M $691M $701M $692M
EBT. Incl. Unusual Items -$1.4B $2.3B $3.2B $2.8B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $6M $2M $5M
Net Income to Company -$1.4B $2.3B $3.2B $2.8B $3.2B
 
Minority Interest in Earnings -$24M -$27M -$26M -$28M -$30M
Net Income to Common Excl Extra Items -$1.4B $2.2B $3.1B $2.8B $3.2B
 
Basic EPS (Cont. Ops) -$1.41 $2.08 $2.97 $2.71 $3.14
Diluted EPS (Cont. Ops) -$1.41 $2.08 $2.97 $2.71 $3.14
Weighted Average Basic Share $3.2B $3.1B $3B $3B $3B
Weighted Average Diluted Share $3.2B $3.1B $3B $3B $3B
 
EBITDA $234M $3.8B $4.7B $4.4B $4.9B
EBIT -$758M $2.9B $3.8B $3.5B $4B
 
Revenue (Reported) $6.2B $7B $8B $7.8B $8.1B
Operating Income (Reported) $2.5B $2.8B $3.5B $3.1B $3.3B
Operating Income (Adjusted) -$758M $2.9B $3.8B $3.5B $4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $15M $15M $13M $238M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $593M $452M $654M $737M $823M
Inventory $110M $118M $142M $148M $159M
Prepaid Expenses $9M $4M $4M $5M $5M
Other Current Assets $110M $65M $54M $53M $30M
Total Current Assets $1.5B $1.5B $1.5B $1.9B $2.8B
 
Property Plant And Equipment $22.7B $21.8B $20.5B $19.4B $19.8B
Long-Term Investments $5.3B $4B $4B $4.1B $3.7B
Goodwill $9.5B $7.7B $7.7B $7.6B $7.6B
Other Intangibles $1.3B $959M $831M $705M $654M
Other Long-Term Assets $59M $71M $107M $1B $1.1B
Total Assets $40.4B $36.4B $35.5B $35.7B $36.5B
 
Accounts Payable $242M $152M $172M $224M $153M
Accrued Expenses $680M $500M $662M $634M $758M
Current Portion Of Long-Term Debt $9M $764M $499M $988M $1.1B
Current Portion Of Capital Lease Obligations $67M $64M $60M $47M $46M
Other Current Liabilities $127M $251M $176M $166M $173M
Total Current Liabilities $2.1B $2.1B $3.3B $2.4B $2.6B
 
Long-Term Debt $19.7B $19.4B $18.1B $18.8B $19.3B
Capital Leases -- -- -- -- --
Total Liabilities $23.8B $22.4B $22.5B $22.2B $22.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $16.4B $13.7B $12.8B $13.3B $13.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $249M $245M $241M $237M $235M
Total Equity $16.6B $14B $13B $13.5B $13.6B
 
Total Liabilities and Equity $40.4B $36.4B $35.5B $35.7B $36.5B
Cash and Short Terms $15M $15M $13M $238M $1B
Total Debt $19.7B $20.1B $18.6B $19.8B $20.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $28M $39M $121M $960M $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $477M $617M $941M $833M $742M
Inventory $117M $141M $151M $154M $171M
Prepaid Expenses $11M $13M $12M $14M $14M
Other Current Assets $59M $54M $40M $30M $37M
Total Current Assets $1.3B $1.5B $2B $2.7B $4.2B
 
Property Plant And Equipment $22.2B $20.7B $19.4B $19.1B $19.7B
Long-Term Investments $4.1B $4B $4.1B $4.1B $4.6B
Goodwill $7.7B $7.7B $7.6B $7.6B $7.6B
Other Intangibles $991M $864M $736M $609M $551M
Other Long-Term Assets $70M $102M $1B $1.1B $1.2B
Total Assets $36.7B $35.7B $35.8B $36.1B $38.5B
 
Accounts Payable $140M $177M $289M $132M $120M
Accrued Expenses $497M $586M $603M $659M $681M
Current Portion Of Long-Term Debt $307M $1M $1.3B $313M $3.1B
Current Portion Of Capital Lease Obligations $66M $62M $45M $49M $50M
Other Current Liabilities $158M $190M $217M $172M $227M
Total Current Liabilities $1.5B $2.7B $2.5B $1.4B $4.3B
 
Long-Term Debt $20B $18.3B $18.8B $20.4B $19.3B
Capital Leases -- -- -- -- --
Total Liabilities $23.6B $22B $22.2B $22.8B $24.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $247M $243M $238M $236M $232M
Total Equity $13.1B $13.7B $13.6B $13.3B $14B
 
Total Liabilities and Equity $36.7B $35.7B $35.8B $36.1B $38.5B
Cash and Short Terms $28M $39M $121M $960M $2.4B
Total Debt $20.3B $18.3B $20.1B $20.7B $22.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B -$687M $3.1B $4B $4B
Depreciation & Amoritzation $1.3B $1.4B $1.3B $1.2B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $17M $62M -$199M $14M $14M
Change in Inventories -$9M -$12M -$24M -$5M -$19M
Cash From Operations $4.1B $4.5B $4.9B $5B $5.4B
 
Capital Expenditures $2.4B $1.2B $529M $806M $937M
Cash Acquisitions -$707M -$266M -$151M -$245M -$344M
Cash From Investing -$3.1B -$1.3B -$518M -$956M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$3B -$3B -$3.6B -$3B -$3.3B
Special Dividend Paid
Long-Term Debt Issued $18.5B $13.1B $12.7B $6.4B $1.6B
Long-Term Debt Repaid -$16.6B -$13.3B -$12.9B -$6.6B -$1B
Repurchase of Common Stock -- -$33M -$630M -$491M -$600M
Other Financing Activities $106M -$22M $4M -$27M -$27M
Cash From Financing -$1.1B -$3.3B -$4.4B -$3.8B -$3.3B
 
Beginning Cash (CF) $85M $15M $15M $13M $238M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$70M -- -$2M $225M $810M
Ending Cash (CF) $15M $15M $13M $238M $1B
 
Levered Free Cash Flow $1.7B $3.3B $4.4B $4.2B $4.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $674M $811M $1.4B $928M $1B
Depreciation & Amoritzation $346M $324M $302M $301M $322M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $38M -$79M -$88M -$85M $21M
Change in Inventories -$1M -$14M $8M -$8M -$2M
Cash From Operations $1.2B $1.2B $1B $1.2B $1.4B
 
Capital Expenditures $274M $139M $241M $230M $280M
Cash Acquisitions -$22M -$32M -$42M -$13M -$256M
Cash From Investing -$283M -$132M -$265M -$236M -$536M
 
Dividends Paid (Ex Special Dividend) -$757M -$745M -$755M -$799M -$873M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.7B $2.3B $994M -- --
Long-Term Debt Repaid -$5.9B -$2.5B -$1B -- --
Repurchase of Common Stock -- -$155M -$180M -- -$76M
Other Financing Activities -$21M $4M -$9M -$4M -$5M
Cash From Financing -$978M -$1B -$951M -$803M -$954M
 
Beginning Cash (CF) $67M $8M $298M $755M $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39M $31M -$177M $205M -$75M
Ending Cash (CF) $28M $39M $121M $960M $2.4B
 
Levered Free Cash Flow $948M $1B $798M $1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2B $3B $4B $3.6B $4.4B
Depreciation & Amoritzation $1.3B $1.4B $1.2B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48M -$169M -$256M $202M $183M
Change in Inventories -$14M -$26M -$9M -$13M -$15M
Cash From Operations $4.4B $4.9B $4.9B $5.3B $5.8B
 
Capital Expenditures $1.7B $575M $690M $933M $1B
Cash Acquisitions -$463M -$138M -$261M -$109M -$1.2B
Cash From Investing -$1.9B -$579M -$817M -$1B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$3B -$3B -$3.6B -$3.2B -$3.5B
Special Dividend Paid
Long-Term Debt Issued $13B $11.8B $9.3B $1.8B $1.6B
Long-Term Debt Repaid -$12.5B -$12.6B -$9.2B -$1.2B -$1M
Repurchase of Common Stock -- -$498M -$480M -$776M -$226M
Other Financing Activities -$11M -- -$26M -$24M -$26M
Cash From Financing -$2.5B -$4.3B -$4B -$3.4B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13M $11M $82M $839M $1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $4.3B $4.2B $4.3B $4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.4B $2.3B $3.2B $2.8B $3.2B
Depreciation & Amoritzation $992M $971M $925M $907M $959M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $69M -$162M -$219M -$31M $138M
Change in Inventories -$8M -$22M -$7M -$15M -$11M
Cash From Operations $3.3B $3.7B $3.7B $3.9B $4.3B
 
Capital Expenditures $982M $374M $535M $662M $748M
Cash Acquisitions -$244M -$116M -$226M -$90M -$898M
Cash From Investing -$1.1B -$377M -$676M -$727M -$1.6B
 
Dividends Paid (Ex Special Dividend) -$2.3B -$2.2B -$2.2B -$2.4B -$2.6B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.9B $9.6B $6.2B $1.6B $1.6B
Long-Term Debt Repaid -$10.8B -$10.1B -$6.5B -$1B -$1M
Repurchase of Common Stock -- -$465M -$315M -$600M -$226M
Other Financing Activities -$23M -$1M -$31M -$28M -$27M
Cash From Financing -$2.3B -$3.3B -$2.9B -$2.5B -$1.2B
 
Beginning Cash (CF) $139M $47M $353M $1.4B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M $24M $108M $722M $1.4B
Ending Cash (CF) $152M $71M $461M $2.1B $5.3B
 
Levered Free Cash Flow $2.4B $3.3B $3.1B $3.2B $3.5B

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock