Marathon Petroleum Corporation Financial Statements (MPC)
|
|
|
|
Report date
|
|
|
24.02.2022 |
23.02.2023 |
28.02.2024 |
27.02.2025 |
26.02.2026 |
|
05.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
119 983 |
177 453 |
148 379 |
138 864 |
132 699 |
|
135 750 |
|
Operating Income, bln rub |
|
|
4 300 |
18 970 |
12 586 |
5 248 |
5 768 |
|
6 818 |
|
EBITDA, bln rub |
? |
|
7 448 |
24 882 |
18 561 |
10 602 |
11 678 |
|
12 387 |
|
Net profit, bln rub |
? |
|
9 738 |
14 516 |
9 681 |
3 445 |
4 047 |
|
4 632 |
|
|
OCF, bln rub |
? |
|
4 360 |
16 361 |
14 117 |
8 665 |
8 253 |
|
9 438 |
|
CAPEX, bln rub |
? |
|
1 464 |
2 420 |
1 890 |
2 533 |
3 486 |
|
3 736 |
|
FCF, bln rub |
? |
|
2 896 |
13 941 |
12 227 |
6 132 |
4 767 |
|
5 702 |
|
Dividend payout, bln rub
|
|
|
1 484 |
1 279 |
1 261 |
1 154 |
1 140 |
|
1 150 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
15.2% |
8.81% |
13.0% |
33.5% |
28.2% |
|
24.8% |
|
|
OPEX, bln rub |
|
|
2 311 |
3 597 |
3 920 |
4 039 |
4 234 |
|
5 127 |
|
Cost of production, bln rub |
|
|
113 372 |
154 886 |
131 873 |
129 577 |
122 697 |
|
123 805 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
1 300 |
1 216 |
1 277 |
1 344 |
1 412 |
|
1 433 |
|
|
Assets, bln rub |
|
|
85 373 |
89 904 |
85 987 |
78 858 |
85 560 |
|
88 187 |
|
Net Assets, bln rub |
? |
|
26 206 |
27 715 |
24 404 |
17 745 |
17 314 |
|
16 753 |
|
Debt, bln rub |
|
|
26 904 |
27 909 |
28 501 |
28 758 |
34 358 |
|
34 326 |
|
Cash, bln rub |
|
|
10 839 |
11 770 |
10 224 |
3 210 |
3 672 |
|
2 151 |
|
Net debt, bln rub |
|
|
16 065 |
16 139 |
18 277 |
25 548 |
30 686 |
|
32 175 |
|
|
Ordinary share price, rub |
|
|
64.0 |
116.4 |
148.4 |
139.5 |
162.6 |
|
254.2 |
|
Number of ordinary shares, mln |
|
|
634.0 |
512.0 |
407.0 |
341.0 |
305.0 |
|
295.0 |
|
|
Market cap, bln rub |
|
|
40 570 |
59 592 |
60 383 |
47 570 |
49 602 |
|
74 986 |
|
EV, bln rub |
? |
|
56 635 |
75 731 |
78 660 |
73 118 |
80 288 |
|
107 161 |
|
Book value, bln rub |
|
|
17 950 |
19 471 |
16 160 |
9 501 |
5 246 |
|
4 760 |
|
|
EPS, rub |
? |
|
15.4 |
28.4 |
23.8 |
10.1 |
13.3 |
|
15.7 |
|
FCF/share, rub |
|
|
4.57 |
27.2 |
30.0 |
18.0 |
15.6 |
|
19.3 |
|
BV/share, rub |
|
|
28.3 |
38.0 |
39.7 |
27.9 |
17.2 |
|
16.1 |
|
|
EBITDA margin, % |
? |
|
6.21% |
14.0% |
12.5% |
7.63% |
8.80% |
|
9.12% |
|
Net margin, % |
? |
|
8.12% |
8.18% |
6.52% |
2.48% |
3.05% |
|
3.41% |
|
FCF yield, % |
? |
|
7.14% |
23.4% |
20.2% |
12.9% |
9.61% |
|
7.60% |
|
ROE, % |
? |
|
37.2% |
52.4% |
39.7% |
19.4% |
23.4% |
|
27.6% |
|
ROA, % |
? |
|
11.4% |
16.1% |
11.3% |
4.37% |
4.73% |
|
5.25% |
|
|
P/E |
? |
|
4.17 |
4.11 |
6.24 |
13.8 |
12.3 |
|
16.2 |
|
P/FCF |
|
|
14.0 |
4.27 |
4.94 |
7.76 |
10.4 |
|
13.2 |
|
P/S |
? |
|
0.34 |
0.34 |
0.41 |
0.34 |
0.37 |
|
0.55 |
|
P/BV |
? |
|
2.26 |
3.06 |
3.74 |
5.01 |
9.46 |
|
15.8 |
|
EV/EBITDA |
? |
|
7.60 |
3.04 |
4.24 |
6.90 |
6.88 |
|
8.65 |
|
Debt/EBITDA |
|
|
2.16 |
0.65 |
0.98 |
2.41 |
2.63 |
|
2.60 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
1.22% |
1.36% |
1.27% |
1.82% |
2.63% |
|
2.75% |
|
| Marathon Petroleum Corporation shareholders |
