Chartsonlygoup's future update (it'll live): tomwong.xyz/stock-status/

  Marathon Petroleum Corp ( MPC ) |
2011 - 2021 (11 years)

Net Revenue (Sales) is 
$71.4B (1Y -28.0% )

MPC Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for MPC competitors.
VLO XOM BP CVX HFC PSX DK
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $18.0B -0.7x
( -10.3% / year avg)
chevron_left 2011 $59.3B
vertical_align_top Peak $125.2B +5.97x
vertical_align_bottom Bottom $18.0B
arrow_drop_up # Up Years 7 7 of 11
years up.
arrow_drop_down # Down Years 4
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • MPC's stock price has rallied +121% from $14.45 in 2011 , or -0.31x the rate relative to it's net revenue (sales) over the same period.
  • If MPC shrinks it's stock at the same rate as it's net revenue (sales) (-10.3%/year) , it's stock price will shrink +33.7% and hit $10.8 over the next 10 years.
  • MPC's stock price has gone up 4 of the 7 years (+57%) it's net revenue (sales) were also up.
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012
    1 Revenue 69779000000 123949000000 96504000000 74733000000 63339000000 72051000000 97817000000 100160000000 82243000000
    2 Cost of Revenue 69108000000 113881000000 88556000000 61444000000 51310000000 57907000000 85601000000 88978000000 69943000000
    3 Gross Profit (Income) 671000000 10068000000 7948000000 13289000000 12029000000 14144000000 12216000000 11182000000 12300000000
    4 R&D 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 SG&A 2710000000 3408000000 2418000000 1743000000 1605000000 1576000000 1375000000 1248000000 1223000000
    6 Other Expenses 0.00 -3000000.00 -53000000.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Operating Expenses 3260000000 3996000000 2773000000 9636000000 9368000000 9547000000 8339000000 7799000000 7156000000
    8 Interest Expense 1333000000 1238000000 946000000 625000000 538000000 288000000 202000000 167000000 90000000
    9 D&A 3375000000 3638000000 2490000000 2114000000 2001000000 1646000000 1326000000 1220000000 995000000
    10 EBITDA 786000000 9710000000 7665000000 5767000000 4662000000 6243000000 5203000000 4603000000 6139000000
    11 Operating Income -2589000000 6072000000 5175000000 3653000000 2661000000 4597000000 3877000000 3383000000 5144000000
    12 Other Income Expenses (Net) -9649000000 -499000000 279000000 316000000 -283000000 90000000 174000000 42000000 203000000
    13 Pre-Income Tax -13612000000 4329000000 4568000000 3344000000 1822000000 4374000000 3835000000 3246000000 5238000000
    14 Income Tax Expense -2430000000 1074000000 962000000 -460000000 609000000 1506000000 1280000000 1113000000 1845000000
    15 Net Income -9826000000 2637000000 2780000000 3432000000 1174000000 2852000000 2524000000 2112000000 3389000000
    16 EPS -14.91 4.00 5.36 6.76 2.22 5.29 4.42 3.35 4.97
    17 EPS Diluted -14.91 3.97 5.28 6.70 2.21 5.26 4.39 3.32 4.95
    18 Shares Outstanding 659000000 659000000 518000000 507000000 528000000 538000000 570000000 630000000 680000000
    19 Shares Outstanding (Diluted) 659000000 664000000 526000000 512000000 530000000 542000000 574000000 634000000 684000000
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012
    1 Cash & Cash Equivalents 415000000 1527000000 1687000000 3011000000 887000000 1127000000 1494000000 2292000000 4860000000
    2 Short Term Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    3 Cash & S-T Investments 415000000 1527000000 1687000000 3011000000 887000000 1127000000 1494000000 2292000000 4860000000
    4 Accounts Receivables 5760000000 7872000000 5853000000 4695000000 3617000000 2927000000 4058000000 5559000000 4610000000
    5 Inventory 7999000000 10243000000 9837000000 5550000000 5656000000 5225000000 5642000000 4689000000 3449000000
    6 Other Current Assets 2724000000 528000000 646000000 145000000 241000000 192000000 145000000 197000000 110000000
    7 Total Current Assets 28287000000 20170000000 18023000000 13401000000 10401000000 9471000000 11339000000 12737000000 13029000000
    8 PP&E 40556000000 48074000000 45058000000 26443000000 25765000000 25164000000 16261000000 13921000000 12643000000
    9 Goodwill 8256000000 20040000000 20184000000 3586000000 3587000000 4019000000 1566000000 938000000 930000000
    10 Intangible Assets 2360000000.00 2928000000.00 3314000000.00 0.00 0.00 0.00 0.00 0.00 0.00
    11 Goodwill & Intangible Assets 10616000000 22968000000 23498000000 3586000000 3587000000 4019000000 1566000000 938000000 930000000
    12 L-T Investments 5422000000 6898000000 5898000000 4787000000 3827000000 3622000000 865000000 463000000 321000000
    13 Tax Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    14 Other Non-Current Assets 277000000 446000000 463000000 830000000 833000000 839000000 429000000 326000000 300000000
    15 Total Non-Current Assets 56871000000 78386000000 74917000000 35646000000 34012000000 33644000000 19121000000 15648000000 14194000000
    16 Other Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    17 Total Assets 85158000000 98556000000 92940000000 49047000000 44413000000 43115000000 30460000000 28385000000 27223000000
    18 Accounts Payables 7803000000 11623000000 9366000000 8297000000 5593000000 4743000000 6661000000 8234000000 6785000000
    19 S-T Debt 2854000000 711000000 544000000 624000000 28000000 29000000 27000000 23000000 19000000
    20 Income Tax Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Current Liabilities 2672000000 897000000 708000000 296000000 378000000 426000000 354000000 275000000 112000000
    23 Total Current Liabilities 15663000000 16147000000 13216000000 10478000000 7146000000 6345000000 8579000000 9824000000 8203000000
    24 L-T Debt 28730000000 28127000000 26980000000 12322000000 10544000000 11896000000 6610000000 3373000000 3342000000
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012
    1 Net Income (Earnings) -9826000000 2637000000 2780000000 3432000000 1174000000 2852000000 2524000000 2112000000 3389000000
    2 D&A 3375000000 3638000000 2490000000 2114000000 2001000000 1646000000 1326000000 1220000000 995000000
    3 Deferred Income Tax -241000000 1023000000 47000000 -1233000000 394000000 134000000 -242000000 23000000 492000000
    4 Stock-Based Compensation (SBC) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 Change in Working Capital 8601000000 -784000000 1884000000 -332000000 129000000 366000000 -153000000 -1913000000 2416000000
    6 Accounts Receivables 1465000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Inventory 1750000000 -366000000 931000000 106000000 -70000000 80000000 -786000000 -305000000 -115000000
    8 Accounts Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    9 Other Working Capital 12624000000 4023000000 4807000000 2923000000 3255000000 3126000000 2760000000 2913000000 4826000000
    10 Other Non-Cash Items -945000000 313000000 142000000 -138000000 -405000000 339000000 18000000 -21000000 53000000
    11 Net Cash Provided by Operating Activities 2419000000 9441000000 6158000000 6609000000 3986000000 4061000000 3110000000 3405000000 4492000000
    12 Investments in PP&E -2787000000 -5374000000 -3578000000 -2732000000 -2892000000 -1998000000 -1480000000 -1206000000 -1369000000
    13 Acquisitions (Net) 0.00 -129000000.00 -3822000000.00 -249000000.00 0.00 -1218000000.00 -2821000000.00 -1515000000.00 -190000000.00
    14 Purchase of Investments -485000000.00 -1064000000.00 -409000000.00 -805000000.00 -288000000.00 -331000000.00 -413000000.00 -151000000.00 0.00
    15 Sales/Maturities of Investments 137000000.00 98000000.00 16000000.00 65000000.00 26000000.00 4000000.00 9000000.00 77000000.00 0.00
    16 Other Investing Activities 213000000 208000000 123000000 327000000 213000000 102000000 162000000 39000000 107000000
    17 Net Cash used for Investing Activities -2922000000 -6261000000 -7670000000 -3394000000 -2941000000 -3441000000 -4543000000 -2756000000 -1452000000
    18 Debt Repayment -16411000000 -13073000000 -8032000000 -942000000 -3532000000 -2226000000 -548000000 -21000000 -17000000
    19 Common Stock Issued 11000000.00 10000000.00 24000000.00 519000000.00 787000000.00 33000000.00 247000000.00 48000000.00 515000000.00
    20 Common Stock Repurchased 0.00 -1950000000.00 -3287000000.00 -2372000000.00 -197000000.00 -965000000.00 -2131000000.00 -2793000000.00 -1350000000.00
    21 Dividends Paid -1510000000 -1398000000 -954000000 -773000000 -719000000 -613000000 -524000000 -484000000 -407000000
    22 Other Financing Activities -1362000000.00 -1239000000.00 -1005000000.00 -734000000.00 -735000000.00 -209000000.00 -202000000.00 33000000.00 0.00
    23 Net Cash Used Provided by Financing Activities -135000000 -3376000000 222000000 -1091000000 -1285000000 -987000000 635000000 -3217000000 -1259000000
    24 Net Change in Cash -1113000000 -196000000 -1290000000 2124000000 -240000000 -367000000 -798000000 -2568000000 1781000000
  • About
    Industry: Oil & Gas Refining & Marketing
    Sector: Energy
    Country: US
    IPO Date: 6/23/2011
    Stonk Exchange: NYSE
    • Marathon Petroleum Corp
    • is an independent company, which engages in refining, marketing, and transportation of petroleum products in the United States.
    • The company is headquartered in Findlay, Ohio and currently employs 60,350 full-time employees.
    • The firm operates through three segments: Refining & Marketing; Speedway; and Midstream.
    • The Refining & Marketing segment refines crude oil and other feedstocks at the Company's seven refineries in the Gulf Coast and Midwest regions of the United States.
    • Its Speedway segment sells transportation fuels and convenience products in the retail market in the Midwest, East Coast and Southeast regions of the United States.
    • The firm's Midstream is engaged in the operations of MPLX LP and certain other related operations.
    • The company gathers, processes and transports natural gas, natural gas liquids (NGLs), crude oil and refined products.
    • MPLX is a limited partnership which owns, operates, develops and acquires midstream energy infrastructure assets.