Financhill
Sell
36

MPC Quote, Financials, Valuation and Earnings

Last price:
$142.31
Seasonality move :
7.48%
Day range:
$138.94 - $142.76
52-week range:
$130.54 - $221.11
Dividend yield:
2.38%
P/E ratio:
11.28x
P/S ratio:
0.36x
P/B ratio:
2.42x
Volume:
2.7M
Avg. volume:
2.9M
1-year change:
-8.91%
Market cap:
$45.7B
Revenue:
$148.4B
EPS (TTM):
$12.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $111.1B $69.8B $120B $177.5B $148.4B
Revenue Growth (YoY) 29.11% -37.22% 71.95% 47.9% -16.38%
 
Cost of Revenues $102.5B $69.1B $113.4B $154.9B $131.9B
Gross Profit $8.7B $671M $6.6B $22.6B $16.5B
Gross Profit Margin 7.82% 0.96% 5.51% 12.72% 11.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $2.7B $2.5B $2.8B $3B
Other Inc / (Exp) -$480M -$9.5B $814M $2.5B $1.9B
Operating Expenses $3.8B $3.4B $3.3B $3.6B $3.8B
Operating Income $4.9B -$2.7B $3.4B $19B $12.7B
 
Net Interest Expenses $1.2B $1.4B $1.4B $998M $605M
EBT. Incl. Unusual Items $3.2B -$13.6B $2.8B $20.5B $14B
Earnings of Discontinued Ops. $806M $1.2B $8.4B $72M --
Income Tax Expense $784M -$2.4B $264M $4.5B $2.8B
Net Income to Company $3.3B -$10B $11B $16.1B $11.2B
 
Minority Interest in Earnings -$618M $151M -$1.3B -$1.5B -$1.5B
Net Income to Common Excl Extra Items $2.6B -$9.8B $9.7B $14.5B $9.7B
 
Basic EPS (Cont. Ops) $4.00 -$15.13 $15.34 $28.31 $23.73
Diluted EPS (Cont. Ops) $3.97 -$15.13 $15.24 $28.12 $23.63
Weighted Average Basic Share $659M $649M $634M $512M $407M
Weighted Average Diluted Share $664M $649M $638M $516M $409M
 
EBITDA $7.7B -$8.9B $7.4B $24.9B $18.6B
EBIT $4.5B -$12.3B $4.1B $21.7B $15.3B
 
Revenue (Reported) $111.1B $69.8B $120B $177.5B $148.4B
Operating Income (Reported) $4.9B -$2.7B $3.4B $19B $12.7B
Operating Income (Adjusted) $4.5B -$12.3B $4.1B $21.7B $15.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.4B $32.3B $45.8B $40.9B $35.1B
Revenue Growth (YoY) -36.82% 85.67% 41.66% -10.64% -14.2%
 
Cost of Revenues $17B $30.4B $39.6B $35.8B $33B
Gross Profit $435M $1.9B $6.2B $5.1B $2.1B
Gross Profit Margin 2.5% 5.95% 13.48% 12.57% 6.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $673M $681M $705M $804M $807M
Other Inc / (Exp) -$641M $292M $1.4B $666M $266M
Operating Expenses $851M $874M $929M $1B $1B
Operating Income -$416M $1B $5.2B $4.1B $1.1B
 
Net Interest Expenses $359M $328M $245M $138M $229M
EBT. Incl. Unusual Items -$1.4B $1B $6.4B $4.6B $1.1B
Earnings of Discontinued Ops. $371M -- -- -- --
Income Tax Expense -$436M -$18M $1.4B $1B $113M
Net Income to Company -$609M $1B $5B $3.6B $1B
 
Minority Interest in Earnings -$277M -$336M -$543M -$351M -$393M
Net Income to Common Excl Extra Items -$886M $694M $4.5B $3.3B $622M
 
Basic EPS (Cont. Ops) -$1.36 $1.10 $9.12 $8.31 $1.88
Diluted EPS (Cont. Ops) -$1.36 $1.09 $9.06 $8.28 $1.87
Weighted Average Basic Share $650M $633M $491M $394M $331M
Weighted Average Diluted Share $650M $637M $494M $396M $332M
 
EBITDA -$242M $2.2B $7.5B $5.8B $2.3B
EBIT -$1.1B $1.3B $6.7B $5B $1.5B
 
Revenue (Reported) $17.4B $32.3B $45.8B $40.9B $35.1B
Operating Income (Reported) -$416M $1B $5.2B $4.1B $1.1B
Operating Income (Adjusted) -$1.1B $1.3B $6.7B $5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $79.8B $102.6B $173B $151.9B $142B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $77.7B $97.3B $153.5B $132.8B $131.6B
Gross Profit $2.1B $5.4B $19.5B $19.1B $10.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $2.5B $2.6B $2.9B $3.2B
Other Inc / (Exp) -$10.6B $734M $2.4B $1.6B $1.8B
Operating Expenses $3.6B $3.2B $3.4B $3.8B $4.1B
Operating Income -$1.4B $2.2B $16B $15.3B $6.3B
 
Net Interest Expenses $1.3B $1.4B $1.1B $663M $756M
EBT. Incl. Unusual Items -$13.4B $1.5B $17.3B $16.3B $7.3B
Earnings of Discontinued Ops. $1.1B $8.8B -- -- --
Income Tax Expense -$2.1B -$172M $3.8B $3.4B $1.2B
Net Income to Company -$10.3B $10.5B $13.5B $12.9B $6.2B
 
Minority Interest in Earnings $621M -$1.2B -$1.5B -$1.4B -$1.6B
Net Income to Common Excl Extra Items -$9.7B $9.2B $12B $11.6B $4.5B
 
Basic EPS (Cont. Ops) -$14.92 $14.11 $22.93 $26.91 $12.67
Diluted EPS (Cont. Ops) -$14.92 $14.01 $22.77 $26.78 $12.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.7B $6.2B $21.7B $20.8B $12B
EBIT -$12.1B $2.8B $18.5B $17.5B $8.7B
 
Revenue (Reported) $79.8B $102.6B $173B $151.9B $142B
Operating Income (Reported) -$1.4B $2.2B $16B $15.3B $6.3B
Operating Income (Adjusted) -$12.1B $2.8B $18.5B $17.5B $8.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $51.8B $84.6B $137.6B $112.1B $105.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $52.2B $80.4B $120.5B $98.5B $98.2B
Gross Profit -$421M $4.3B $17.1B $13.7B $7.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $1.9B $2B $2.2B $2.4B
Other Inc / (Exp) -$9.6B $675M $2.2B $1.4B $1.2B
Operating Expenses $2.6B $2.4B $2.6B $2.8B $3.1B
Operating Income -$3B $1.8B $14.5B $10.8B $4.5B
 
Net Interest Expenses $1B $1.1B $840M $473M $624M
EBT. Incl. Unusual Items -$13.7B $1.5B $15.9B $11.7B $5.1B
Earnings of Discontinued Ops. $881M $8.4B -- -- --
Income Tax Expense -$2.2B $21M $3.5B $2.4B $779M
Net Income to Company -$10.6B $9.9B $12.4B $9.3B $4.3B
 
Minority Interest in Earnings $440M -$932M -$1.2B -$1.1B -$1.2B
Net Income to Common Excl Extra Items -$10.1B $9B $11.2B $8.2B $3.1B
 
Basic EPS (Cont. Ops) -$15.60 $13.82 $21.65 $19.78 $8.81
Diluted EPS (Cont. Ops) -$15.60 $13.72 $21.50 $19.69 $8.78
Weighted Average Basic Share $1.9B $1.9B $1.6B $1.3B $1B
Weighted Average Diluted Share $1.9B $1.9B $1.6B $1.3B $1B
 
EBITDA -$10.1B $5B $19.2B $15.1B $8.6B
EBIT -$12.7B $2.4B $16.8B $12.7B $6.1B
 
Revenue (Reported) $51.8B $84.6B $137.6B $112.1B $105.7B
Operating Income (Reported) -$3B $1.8B $14.5B $10.8B $4.5B
Operating Income (Adjusted) -$12.7B $2.4B $16.8B $12.7B $6.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.4B $415M $5.3B $8.6B $5.4B
Short Term Investments -- -- $5.5B $3.1B $4.8B
Accounts Receivable, Net $7.2B $5.8B $11B $13.5B $11.6B
Inventory $9.8B $8B $8.1B $8.8B $9.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $893M $2.7B $568M $1.2B $971M
Total Current Assets $30.5B $28.3B $30.5B $35.2B $32.1B
 
Property Plant And Equipment $42.7B $40.6B $38.8B $36.9B $36.3B
Long-Term Investments $6.6B $5.4B $5.4B $6.5B $6.3B
Goodwill $15.7B $8.3B $8.3B $8.2B $8.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.2B $2.6B $2.4B $3.1B $3B
Total Assets $98.6B $85.2B $85.4B $89.9B $86B
 
Accounts Payable $11.2B $7.8B $13.7B $15.3B $13.8B
Accrued Expenses -- -- -- $315M $316M
Current Portion Of Long-Term Debt $704M $2.9B $571M $1.1B $2B
Current Portion Of Capital Lease Obligations $514M $497M $438M $368M $454M
Other Current Liabilities $2.5B $2.7B $1B $852M $1.3B
Total Current Liabilities $16.9B $15.7B $17.9B $20B $20.2B
 
Long-Term Debt $28B $28.7B $25B $25.6B $25.3B
Capital Leases -- -- -- -- --
Total Liabilities $55.4B $54.9B $51.8B $54.8B $54.6B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$320M -$512M -$67M $2M -$131M
Common Equity $33.7B $22.2B $26.2B $27.7B $24.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.4B $8B $7.4B $7.4B $7B
Total Equity $43.1B $30.2B $33.6B $35.1B $31.4B
 
Total Liabilities and Equity $98.6B $85.2B $85.4B $89.9B $86B
Cash and Short Terms $1.4B $415M $10.8B $11.8B $10.2B
Total Debt $28.7B $31.6B $25.5B $26.7B $27.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $618M $5.9B $7.4B $8.5B $4B
Short Term Investments -- $7.4B $3.8B $4.6B $1.1B
Accounts Receivable, Net $4.9B $9.5B $13.5B $12.5B $10.2B
Inventory $7.4B $9.2B $9.8B $10.1B $9.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2B $2.2B $858M $607M $740M
Total Current Assets $26.2B $34.1B $35.3B $36.3B $25.9B
 
Property Plant And Equipment $41.4B $39.1B $36.6B $36B $35.7B
Long-Term Investments $5.5B $5.4B $6.5B $6.5B $7B
Goodwill $8.3B $8.3B $8.2B $8.2B $8.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.7B $2.5B $3.1B $2.9B $2.9B
Total Assets $84B $89.3B $89.7B $90B $79.8B
 
Accounts Payable $6.7B $12.2B $16.7B $15.8B $12.8B
Accrued Expenses -- -- -- $262M $290M
Current Portion Of Long-Term Debt $2.5B $73M $1.1B $819M $4.2B
Current Portion Of Capital Lease Obligations $531M $444M $355M $453M $485M
Other Current Liabilities $2.6B $1.3B $1.4B $2.1B $1.1B
Total Current Liabilities $14.2B $16.9B $21.3B $21.7B $21.1B
 
Long-Term Debt $29.4B $27.3B $25.6B $26.5B $24.1B
Capital Leases -- -- -- -- --
Total Liabilities $53.5B $53.3B $55.9B $57.2B $54.1B
 
Common Stock $10M $10M $10M $10M $10M
Other Common Equity Adj -$334M -$344M -$179M -$49M -$158M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1B $7.7B $7.5B $6.9B $6.8B
Total Equity $30.5B $36B $33.8B $32.8B $25.7B
 
Total Liabilities and Equity $84B $89.3B $89.7B $90B $79.8B
Cash and Short Terms $618M $13.2B $11.1B $13.1B $5.1B
Total Debt $31.9B $27.3B $26.7B $27.3B $28.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.3B -$10B $11B $16.1B $11.2B
Depreciation & Amoritzation $3.2B $3.4B $3.4B $3.2B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.7B $1.5B -$5.3B -$2.3B $2B
Change in Inventories -$362M $1.8B -$33M -$787M -$489M
Cash From Operations $9.4B $2.4B $4.4B $16.4B $14.1B
 
Capital Expenditures $4.8B $2.8B $1.5B $2.4B $1.9B
Cash Acquisitions -$129M -- -- -$413M -$246M
Cash From Investing -$6.3B -$3.3B $14.8B $623M -$3.1B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.5B -$1.3B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $14.3B $19.1B $19.6B $3.4B $1.6B
Long-Term Debt Repaid -$13.1B -$16.4B -$25.8B -$2.3B -$1.1B
Repurchase of Common Stock -$2B -- -$4.7B -$11.9B -$11.6B
Other Financing Activities -$1.2B -$1.4B -$2.1B -$1.8B -$1.9B
Cash From Financing -$3.4B -$135M -$14.4B -$13.6B -$14.2B
 
Beginning Cash (CF) $1.5B $1.4B $416M $5.3B $8.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$124M -$979M $4.9B $3.3B -$3.2B
Ending Cash (CF) $1.4B $416M $5.3B $8.6B $5.4B
 
Levered Free Cash Flow $4.6B -$368M $2.9B $13.9B $12.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$609M $1B $5B $3.6B $1B
Depreciation & Amoritzation $830M $836M $794M $845M $846M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$767M $182M $3.9B -$1.8B $2.1B
Change in Inventories $750M -$326M $1.2B -$605M -$107M
Cash From Operations $1.3B -$1.1B $2.5B $5B $1.7B
 
Capital Expenditures $634M $377M $701M $420M $651M
Cash Acquisitions -- -- -- $296M $45M
Cash From Investing -$747M -$2.1B $501M -$435M $2B
 
Dividends Paid (Ex Special Dividend) -$378M -$370M -$285M -$297M -$273M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B $200M $994M -- $1M
Long-Term Debt Repaid -$3.8B -$1.2B -$1B -$19M -$773M
Repurchase of Common Stock -- -$928M -$3.9B -$2.8B -$2.7B
Other Financing Activities -$355M -$464M -$512M -$309M -$411M
Cash From Financing -$949M -$2.8B -$4.7B -$3.4B -$4.2B
 
Beginning Cash (CF) $966M $11.8B $9.1B $7.3B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$248M -$6B -$1.7B $1.1B -$439M
Ending Cash (CF) $718M $5.9B $7.4B $8.5B $4B
 
Levered Free Cash Flow $687M -$1.5B $1.8B $4.5B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.3B $10.5B $13.5B $12.9B $6.2B
Depreciation & Amoritzation $3.4B $3.4B $3.2B $3.3B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2B -$4.6B -$3.9B $1.6B $2.5B
Change in Inventories $625M -$621M -$622M -$305M $236M
Cash From Operations $3.5B $2B $15.7B $17.4B $7.6B
 
Capital Expenditures $3.7B $1.4B $2.2B $2.1B $2.3B
Cash Acquisitions -- -- -$74M -$339M -$868M
Cash From Investing -$4.5B $12.9B $2.6B -$2.6B $263M
 
Dividends Paid (Ex Special Dividend) -$1.5B -$1.5B -$1.3B -$1.3B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $13.7B $24.3B $4.6B $1.6B $1.6B
Long-Term Debt Repaid -$10.7B -$29B -$5.4B -$1.1B -$828M
Repurchase of Common Stock -- -$1.9B -$12.8B -$10.9B -$10.3B
Other Financing Activities -$1.3B -$1.8B -$2B -$2.1B -$1.6B
Cash From Financing $200M -$9.8B -$16.7B -$13.7B -$12.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$808M $5.2B $1.5B $1.1B -$4.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$179M $574M $13.5B $15.3B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.6B $9.9B $12.4B $9.3B $4.3B
Depreciation & Amoritzation $2.5B $2.6B $2.4B $2.5B $2.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2.3B -$3.8B -$2.4B $1.5B $2.1B
Change in Inventories $1.2B -$1.2B -$1.8B -$1.3B -$588M
Cash From Operations $1.1B $686M $12B $13B $6.5B
 
Capital Expenditures $2.3B $983M $1.7B $1.4B $1.7B
Cash Acquisitions -- -- -$74M -- -$622M
Cash From Investing -$2.8B $13.3B $1.1B -$2.1B $1.2B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.1B -$928M -$950M -$862M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.2B $18.4B $3.4B $1.6B $1.6B
Long-Term Debt Repaid -$10.1B -$22.7B -$2.3B -$1.1B -$811M
Repurchase of Common Stock -- -$1.9B -$10.1B -$9.1B -$7.8B
Other Financing Activities -$1B -$1.4B -$1.3B -$1.6B -$1.3B
Cash From Financing $922M -$8.7B -$11B -$11B -$9.1B
 
Beginning Cash (CF) $4B $12.9B $21.5B $23.9B $13.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$677M $5.5B $2.1B -$175M -$1.4B
Ending Cash (CF) $3.3B $18.3B $23.6B $23.8B $11.6B
 
Levered Free Cash Flow -$1.2B -$297M $10.3B $11.6B $4.7B

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

GET BETTER TRADE IDEAS

Popular

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

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

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock