First Time Loading...

Marathon Petroleum Corp
NYSE:MPC

Watchlist Manager
Marathon Petroleum Corp Logo
Marathon Petroleum Corp
NYSE:MPC
Watchlist
Price: 195.02 USD -3.67% Market Closed
Updated: Apr 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

150.1B
-2%
Revenue
Growth Rates:
1 Year
-16%
3 Years
+118%
5 Years
+73%
7 Years
+137%
10 Years
+50%
14.3B
-15%
Operating Income
Growth Rates:
1 Year
-30%
3 Years
-
5 Years
+205%
7 Years
+527%
10 Years
+292%
9.7B
-16%
Net Income
Growth Rates:
1 Year
-33%
3 Years
-
5 Years
+248%
7 Years
+725%
10 Years
+359%

Earnings Waterfall
Marathon Petroleum Corp

Revenue
150.1B USD
Cost of Revenue
-128.6B USD
Gross Profit
21.5B USD
Operating Expenses
-7.2B USD
Operating Income
14.3B USD
Other Expenses
-4.6B USD
Net Income
9.7B USD

Income Statement
Marathon Petroleum Corp

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
100 242
N/A
100 242
N/A
101 468
+1%
100 674
-1%
98 081
-3%
91 972
-6%
85 632
-7%
78 909
-8%
72 251
-8%
67 821
-6%
64 029
-6%
61 732
-4%
63 332
+3%
66 915
+6%
68 472
+2%
71 399
+4%
75 359
+6%
77 953
+3%
82 048
+5%
85 793
+5%
86 583
+1%
95 988
+11%
100 978
+5%
105 533
+5%
111 587
+6%
104 194
-7%
89 060
-15%
78 921
-11%
68 962
-13%
70 847
+3%
88 376
+25%
103 442
+17%
120 909
+17%
136 432
+13%
160 804
+18%
174 377
+8%
178 891
+3%
175 563
-2%
158 175
-10%
153 462
-3%
150 090
-2%
Gross Profit
Cost of Revenue
(93 789)
(94 439)
(95 155)
(93 852)
(91 416)
(84 260)
(77 866)
(70 406)
(63 877)
(60 453)
(56 978)
(55 591)
(57 018)
(60 489)
(61 891)
(63 690)
(67 063)
(69 503)
(72 858)
(76 629)
(77 047)
(85 291)
(90 093)
(93 901)
(99 228)
(93 690)
(80 791)
(73 119)
(65 733)
(66 475)
(82 150)
(95 040)
(110 008)
(123 992)
(141 022)
(150 280)
(151 671)
(145 897)
(133 452)
(129 559)
(128 566)
Gross Profit
6 453
N/A
5 803
-10%
6 313
+9%
6 822
+8%
6 665
-2%
7 712
+16%
7 766
+1%
8 503
+9%
8 374
-2%
7 368
-12%
7 051
-4%
6 141
-13%
6 314
+3%
6 426
+2%
6 581
+2%
7 709
+17%
8 296
+8%
8 450
+2%
9 190
+9%
9 164
0%
9 536
+4%
10 697
+12%
10 885
+2%
11 632
+7%
12 359
+6%
10 504
-15%
8 269
-21%
5 802
-30%
3 229
-44%
4 372
+35%
6 226
+42%
8 402
+35%
10 901
+30%
12 440
+14%
19 782
+59%
24 097
+22%
27 220
+13%
29 666
+9%
24 723
-17%
23 903
-3%
21 524
-10%
Operating Income
Operating Expenses
(2 808)
(2 953)
(2 944)
(3 008)
(3 091)
(3 139)
(3 259)
(3 504)
(3 613)
(3 772)
(3 925)
(3 969)
(4 033)
(4 089)
(4 112)
(4 118)
(4 176)
(4 176)
(4 210)
(4 284)
(4 852)
(5 777)
(6 337)
(6 812)
(6 978)
(6 729)
(6 917)
(6 935)
(6 753)
(6 531)
(6 505)
(6 521)
(6 566)
(6 585)
(6 646)
(6 679)
(6 812)
(6 934)
(6 988)
(7 160)
(7 227)
Selling, General & Administrative
(1 588)
(1 700)
(1 668)
(1 709)
(1 765)
(1 770)
(1 853)
(1 912)
(1 967)
(1 999)
(2 014)
(2 059)
(2 032)
(2 042)
(2 044)
(2 040)
(2 062)
(2 070)
(2 092)
(2 128)
(2 682)
(3 216)
(3 545)
(3 883)
(3 753)
(3 640)
(3 610)
(3 559)
(3 378)
(3 175)
(3 154)
(3 177)
(3 258)
(3 316)
(3 386)
(3 448)
(3 597)
(3 724)
(3 763)
(3 884)
(3 920)
Depreciation & Amortization
(1 220)
(1 253)
(1 276)
(1 299)
(1 326)
(1 369)
(1 406)
(1 592)
(1 646)
(1 773)
(1 911)
(1 910)
(2 001)
(2 047)
(2 068)
(2 078)
(2 114)
(2 106)
(2 118)
(2 156)
(2 170)
(2 561)
(2 723)
(2 929)
(3 225)
(3 169)
(3 307)
(3 376)
(3 375)
(3 356)
(3 351)
(3 344)
(3 308)
(3 269)
(3 260)
(3 231)
(3 215)
(3 210)
(3 225)
(3 276)
(3 307)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(69)
0
0
80
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
3 645
N/A
2 850
-22%
3 369
+18%
3 814
+13%
3 574
-6%
4 573
+28%
4 507
-1%
4 999
+11%
4 761
-5%
3 596
-24%
3 126
-13%
2 172
-31%
2 281
+5%
2 337
+2%
2 469
+6%
3 591
+45%
4 120
+15%
4 274
+4%
4 980
+17%
4 880
-2%
4 684
-4%
4 920
+5%
4 548
-8%
4 820
+6%
5 381
+12%
3 775
-30%
1 352
-64%
(1 133)
N/A
(3 524)
-211%
(2 159)
+39%
(279)
+87%
1 881
N/A
4 335
+130%
5 855
+35%
13 136
+124%
17 418
+33%
20 408
+17%
22 732
+11%
17 735
-22%
16 743
-6%
14 297
-15%
Pre-Tax Income
Interest Income Expense
(411)
(409)
(526)
(214)
261
327
360
341
6
(165)
(173)
(403)
(699)
(669)
(690)
(686)
(624)
(659)
(745)
(850)
(858)
(1 187)
(1 098)
(1 205)
(1 191)
(1 204)
(1 235)
(1 285)
(1 324)
(1 345)
(1 326)
(1 291)
(1 253)
(1 202)
(1 167)
(1 103)
(974)
(854)
(739)
(633)
(593)
Non-Reccuring Items
12
12
16
17
21
25
13
13
(368)
(492)
(107)
(108)
272
396
(67)
(68)
(76)
(83)
(11)
(14)
(58)
144
155
160
(919)
(12 137)
(10 694)
(10 946)
(8 714)
2 293
803
1 040
(168)
(189)
(107)
957
1 059
1 071
1 045
104
208
Total Other Income
0
0
0
0
(21)
(16)
(21)
(27)
(25)
(21)
(21)
(21)
(32)
(33)
(35)
(35)
(76)
(73)
(73)
(121)
(71)
(74)
(77)
(42)
(38)
(51)
(47)
(44)
(50)
(50)
(100)
(104)
(97)
(57)
(32)
(8)
(24)
(27)
28
44
77
Pre-Tax Income
3 246
N/A
2 453
-24%
2 859
+17%
3 617
+27%
3 835
+6%
4 909
+28%
4 859
-1%
5 326
+10%
4 374
-18%
2 918
-33%
2 825
-3%
1 640
-42%
1 822
+11%
2 031
+11%
1 677
-17%
2 802
+67%
3 344
+19%
3 459
+3%
4 151
+20%
3 895
-6%
3 697
-5%
3 803
+3%
3 528
-7%
3 733
+6%
3 233
-13%
(9 617)
N/A
(10 624)
-10%
(13 408)
-26%
(13 612)
-2%
(1 261)
+91%
(902)
+28%
1 526
N/A
2 817
+85%
4 407
+56%
11 830
+168%
17 264
+46%
20 469
+19%
22 922
+12%
18 069
-21%
16 258
-10%
13 989
-14%
Net Income
Tax Provision
(1 113)
(843)
(984)
(1 236)
(1 280)
(1 658)
(1 633)
(1 821)
(1 506)
(1 031)
(994)
(548)
(609)
(639)
(494)
(834)
(1 040)
(1 021)
(1 052)
(859)
(764)
(846)
(806)
(839)
(784)
1 271
1 362
2 053
2 430
445
590
172
(264)
(512)
(2 306)
(3 750)
(4 491)
(5 032)
(3 816)
(3 394)
(2 817)
Income from Continuing Operations
2 133
1 610
1 875
2 381
2 555
3 251
3 226
3 505
2 868
1 887
1 831
1 092
1 213
1 392
1 183
1 968
2 304
2 438
3 099
3 036
2 933
2 957
2 722
2 894
2 449
(8 346)
(9 262)
(11 355)
(11 182)
(816)
(312)
1 698
2 553
3 895
9 524
13 514
15 978
17 890
14 253
12 864
11 172
Income to Minority Interest
(21)
(24)
(27)
(29)
(31)
(35)
(39)
(42)
(16)
75
106
42
(39)
(189)
(298)
(325)
(372)
(499)
(588)
(691)
(826)
(894)
(975)
(1 043)
(618)
632
626
621
151
(1 139)
(1 162)
(1 221)
(1 263)
(1 284)
(1 338)
(1 545)
(1 534)
(1 567)
(1 577)
(1 385)
(1 491)
Net Income (Common)
2 108
N/A
1 583
-25%
1 844
+16%
2 347
+27%
2 520
+7%
3 210
+27%
3 183
-1%
3 459
+9%
2 848
-18%
1 960
-31%
1 934
-1%
1 132
-41%
1 173
+4%
1 202
+2%
885
-26%
1 643
+86%
3 430
+109%
3 438
+0%
4 009
+17%
3 843
-4%
2 779
-28%
2 735
-2%
2 788
+2%
3 146
+13%
2 636
-16%
(6 591)
N/A
(7 689)
-17%
(9 670)
-26%
(9 827)
-2%
(835)
+92%
7 668
N/A
9 248
+21%
9 736
+5%
10 823
+11%
8 181
-24%
11 962
+46%
14 508
+21%
16 384
+13%
12 739
-22%
11 542
-9%
9 672
-16%
EPS (Diluted)
3.52
N/A
2.68
-24%
3.26
+22%
4.13
+27%
4.39
+6%
5.87
+34%
5.87
N/A
6.42
+9%
5.25
-18%
3.69
-30%
3.64
-1%
2.13
-41%
2.21
+4%
2.27
+3%
1.71
-25%
3.23
+89%
6.69
+107%
7.16
+7%
8.64
+21%
8.42
-3%
5.28
-37%
4.06
-23%
4.21
+4%
4.76
+13%
3.96
-17%
-10.17
N/A
-11.82
-16%
-14.87
-26%
-15.14
-2%
-1.28
+92%
11.72
N/A
14.51
+24%
15.26
+5%
19.05
+25%
15.26
-20%
24.21
+59%
28.11
+16%
36.65
+30%
30.4
-17%
29.14
-4%
23.76
-18%

See Also

Summary
MPC intrinsic value, competitors valuation, and company profile.
DCF Valuation
MPC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MPC stock valuation using valuation multiples.
Wall Street Estimates
MPC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MPC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.