← MPLX LP
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $3.0b |
$3.9b
+27.67%
|
$5.0b
+29.48%
|
$7.0b
+40.62%
|
$6.9b
-2.06%
|
$10.0b
+45.40%
|
$11.6b
+15.82%
|
$11.3b
-2.86%
|
$11.9b
+5.78%
|
$13.0b
+8.92%
|
$11.7b
-10.09%
|
|
| Total revenues and other income | $2.6b |
$3.9b
+49.31%
|
$6.4b
+66.15%
|
$9.0b
+40.72%
|
$7.6b
-16.28%
|
$10.0b
+32.47%
|
$11.6b
+15.82%
|
$11.3b
-2.86%
|
$11.9b
+5.78%
|
$13.0b
+8.92%
|
$11.7b
-10.09%
|
|
| Revenue from Contract with Customer, Excluding Assessed Tax, Third parties | — | — | — | — | — | $4.2b | $5.0b | $4.5b | $4.8b | $5.2b | — | |
| Revenue from Contract with Customer, Excluding Assessed Tax, Related Parties | — | $1.1b | $2.2b | $3.6b | $3.7b | $3.8b | $4.0b | $4.2b | $4.4b | $4.5b | — | |
| Revenue Not from Contract with Customer, Other | — | — | — | — | $673.0m | $2.0b | $2.7b | $2.5b | $2.7b | $3.3b | — | |
| Sales-type lease revenue | — | — | — | $7.0m | $152.0m | $435.0m | $62.0m | $136.0m | $136.0m | $151.0m | — | |
| Sales-type lease revenue, related parties | — | — | — | — | $152.0m | $435.0m | $465.0m | $500.0m | $475.0m | $448.0m | — | |
| Rental cost of sales | $57.0m |
$62.0m
+8.77%
|
$135.0m
+117.74%
|
$141.0m
+4.44%
|
$135.0m
-4.26%
|
$136.0m
+0.74%
|
$123.0m
-9.56%
|
$115.0m
-6.50%
|
$100.0m
-13.04%
|
$96.0m
-4.00%
|
— | |
| Cost of revenues (excludes items below) | $354.0m |
$528.0m
+49.15%
|
$1.8b
+239.58%
|
$2.2b
+21.31%
|
$1.9b
-14.25%
|
$2.8b
+48.47%
|
$3.4b
+23.94%
|
$3.0b
-12.62%
|
$1.6b
-47.98%
|
$1.6b
+0.06%
|
$6.8b
+332.67%
|
|
| Gross Profit | $3.0b |
$3.8b
+28.03%
|
$4.9b
+28.04%
|
$6.9b
+41.63%
|
$6.8b
-2.01%
|
$9.9b
+46.29%
|
$11.5b
+16.17%
|
$11.2b
-2.82%
|
$11.8b
+5.97%
|
$12.9b
+9.03%
|
$4.9b
-61.77%
|
|
| General and Administrative Expense | $227.0m | $241.0m | $291.0m | $388.0m | $378.0m | $353.0m | $335.0m | $379.0m | $427.0m | $446.0m | $449.0m | |
| Amortization of Intangible Assets | — | — | $38.0m | — | — | — | — | — | — | — | — | |
| Operating Lease, Lease Income | — | — | — | $257.0m | — | — | $327.0m | — | — | — | — | |
| Operating expenses: | ||||||||||||
| Total costs and expenses | $2.1b | $2.7b | $3.9b | $6.7b | $7.4b | $6.0b | $6.7b | $6.4b | $6.6b | $7.1b | $7.0b | |
| Operating Income (Loss) | $6.0m |
$6.0m
0.00%
|
$7.0m
+16.67%
|
$12.0m
+71.43%
|
$211.0m
+1658.33%
|
$4.0b
+1791.94%
|
$4.9b
+23.02%
|
$4.9b
-0.22%
|
$5.3b
+7.92%
|
$5.9b
+12.39%
|
$4.7b
-21.10%
|
|
| Interest Expense, Debt | — | — | — | — | — | — | — | — | $963.0m | $1.1b | $1.1b | |
| Investment Income, Interest | — | — | — | — | — | — | — | — | $95.0m | $68.0m | — | |
| Other Nonoperating Income (Expense) | ($50.0m) | ($56.0m) | ($122.0m) | ($53.0m) | ($62.0m) | ($86.0m) | — | — | — | — | — | |
| Income (Loss) from Equity Method Investments | ($74.0m) | $78.0m | $240.0m | $290.0m | ($936.0m) | $321.0m | $476.0m | $600.0m | $802.0m | $697.0m | — | |
| Other Income | $6.0m | $6.0m | $7.0m | $12.0m | $5.0m | $21.0m | $485.0m | $247.0m | $227.0m | $343.0m | — | |
| Income from equity method investments | ($74.0m) | $78.0m | $240.0m | $290.0m | ($936.0m) | $321.0m | $476.0m | $600.0m | $802.0m | $697.0m | — | |
| Interest Income (Expense), Nonoperating, Net | — | — | — | — | — | — | — | ($26.0m) | — | — | $64.0m | |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $422.0m | $837.0m | $1.8b | $1.5b | ($685.0m) | $3.1b | $4.0b | $4.0b | $4.4b | $5.0b | $4.8b | |
| Other Tax Expense (Benefit) | — | — | — | — | — | — | — | $11.0m | $10.0m | $8.0m | — | |
| Current Income Tax Expense (Benefit) | $5.0m | $2.0m | $0 | — | — | — | — | — | — | — | $9.0m | |
| Income Tax Expense (Benefit) | ($12.0m) | $1.0m | $8.0m | $0 | $2.0m | $1.0m | $8.0m | $11.0m | $10.0m | — | $9.0m | |
| Net Income (Loss) Attributable to Parent | $233.0m |
$794.0m
+240.77%
|
$1.8b
+128.97%
|
$1.0b
-43.18%
|
($720.0m)
-169.70%
|
$3.1b
+527.36%
|
$3.9b
+28.18%
|
$3.9b
-0.41%
|
$4.3b
+9.22%
|
$4.9b
+14.50%
|
$4.7b
-3.77%
|
|
| Net Income (Loss) Available to Common Stockholders, Basic | $1.0m |
$411.0m
+41000.00%
|
$1.7b
+324.09%
|
$935.0m
-46.36%
|
$0
-100.00%
|
$3.1b |
$3.9b
+28.18%
|
$3.9b
-0.53%
|
$4.3b
+9.13%
|
$4.9b
+14.67%
|
$4.7b
-3.71%
|
|
| Net Income (Loss) Attributable to Noncontrolling Interest | $2.0m | $6.0m | $16.0m | $28.0m | $33.0m | $35.0m | $34.0m | $38.0m | $40.0m | $40.0m | $4.7b | |
| Undistributed Earnings (Loss) Allocated to Participating Securities, Basic | ($705.0m) | ($494.0m) | ($242.0m) | ($1.7b) | ($3.7b) | ($496.0m) | $835.0m | $573.0m | $7.0m | $3.0m | — | |
| Additional Financial Items | ||||||||||||
| Cost, Depreciation and Amortization | $546.0m | $683.0m | $766.0m | $1.3b | $1.4b | $1.3b | $1.2b | $1.2b | $1.3b | $1.4b | — | |
| Goodwill, Impairment Loss | $130.0m | $0 | $0 | $1.2b | $1.8b | $0 | $0 | $0 | $0 | $0 | — | |
| Other Cost and Expense, Operating | — | — | — | $1.0m | — | — | — | — | — | — | — | |
| Sales-type Lease, Selling Profit (Loss) | — | — | — | $21.0m | $0 | $0 | — | — | — | — | — | |
| Taxes, Miscellaneous | $50.0m | $54.0m | $72.0m | $113.0m | $125.0m | $120.0m | $115.0m | $131.0m | $131.0m | $137.0m | — | |
| Rental Income | $298.0m | $277.0m | $349.0m | $388.0m | $398.0m | $376.0m | $327.0m | $1.1b | $1.1b | $1.1b | — | |
| Purchased product costs | $448.0m | $651.0m | — | — | — | — | $2.1b | $1.6b | $1.6b | $1.8b | — | |
| Purchases - related parties | $316.0m | $455.0m | $860.0m | $1.2b | $1.1b | $1.2b | $1.4b | $1.5b | $1.6b | $1.6b | — | |
| Other taxes | $43.0m | $54.0m | $72.0m | $113.0m | $125.0m | $120.0m | $115.0m | $131.0m | $131.0m | $137.0m | $142.0m | |
| Net interest and other financial costs | — | — | — | — | — | — | $925.0m | $923.0m | $921.0m | $983.0m | — | |
| Dividends, Preferred Stock | $41.0m | — | — | — | $122.0m | $141.0m | $129.0m | $99.0m | $27.0m | $0 | — | |
| Common - basic | $0 | $393.0m | $761.0m | $906.0m | $1.1b | $1.0b | $1.0b | $1.0b | $1.0b | $1.0b | — | |
| Common - diluted | $0 | $396.0m | $761.0m | $907.0m | $1.1b | $1.0b | $1.0b | $1.0b | $1.0b | $1.0b | — | |
| Equity Interest in Acquiree, Remeasurement Gain | — | — | — | — | — | — | — | $92.0m | $20.0m | $484.0m | — | |
| Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent | $683.0m | $1.2b | $2.5b | $2.4b | $211.0m | $4.0b | $3.9b | $3.9b | $4.3b | $4.9b | — |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.