Income Statement

Revenue

+12%

+72%

10Y

Currency: USD

	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	1	1	2	4	9	14	17	35	85	131	178	210	221	243	269	296	342	403	460	590	692	771	849	851	848	840	835	829	816	805	795	785	785	802	822	843	869	883	889	897	897	904	927	944	955	961	0	0
Revenue	411 N/A	418 +2%	426 +2%	438 +3%	462 +5%	475 +3%	486 +2%	489 +1%	486 -1%	509 +5%	521 +2%	535 +3%	548 +2%	612 +12%	691 +13%	767 +11%	1 101 +44%	1 545 +40%	2 030 +31%	2 653 +31%	3 028 +14%	3 268 +8%	3 486 +7%	3 629 +4%	3 867 +7%	4 402 +14%	5 064 +15%	5 796 +14%	7 005 +21%	7 820 +12%	8 452 +8%	9 020 +7%	9 041 +0%	7 798 -14%	7 669 -2%	7 636 0%	7 569 -1%	8 916 +18%	9 230 +4%	9 542 +3%	10 027 +5%	10 298 +3%	10 843 +5%	11 176 +3%	11 613 +4%	11 207 -3%	10 957 -2%	10 977 +0%	11 281 +3%	11 414 +1%	11 776 +3%	11 836 +1%	11 933 +1%	12 211 +2%	12 162 0%	12 809 +5%	12 998 +1%
Gross Profit
Cost of Revenue	(163)	(205)	(199)	(214)	(174)	(226)	(234)	(229)	(231)	(229)	(229)	(236)	(243)	(274)	(301)	(339)	(451)	(633)	(889)	(1 148)	(1 348)	(1 446)	(1 506)	(1 577)	(1 698)	(1 941)	(2 232)	(2 543)	(3 002)	(3 299)	(3 503)	(3 690)	(3 707)	(3 697)	(3 556)	(3 463)	(3 276)	(3 334)	(3 561)	(3 807)	(4 233)	(4 440)	(4 855)	(5 079)	(5 022)	(4 999)	(4 689)	(4 630)	(4 642)	(4 675)	(4 760)	(4 748)	(4 804)	(4 956)	(5 030)	(5 104)	(5 121)
Gross Profit	248 N/A	213 -14%	227 +6%	224 -1%	288 +29%	249 -14%	253 +2%	260 +3%	256 -2%	280 +9%	292 +4%	299 +2%	306 +2%	338 +10%	390 +16%	429 +10%	650 +52%	912 +40%	1 141 +25%	1 505 +32%	1 680 +12%	1 822 +8%	1 980 +9%	2 052 +4%	2 169 +6%	2 461 +13%	2 832 +15%	3 253 +15%	4 003 +23%	4 521 +13%	4 949 +9%	5 330 +8%	5 334 +0%	4 101 -23%	4 113 +0%	4 173 +1%	4 293 +3%	5 582 +30%	5 669 +2%	5 735 +1%	5 794 +1%	5 858 +1%	5 988 +2%	6 097 +2%	6 591 +8%	6 208 -6%	6 268 +1%	6 347 +1%	6 639 +5%	6 739 +2%	7 016 +4%	7 088 +1%	7 129 +1%	7 255 +2%	7 132 -2%	7 705 +8%	7 877 +2%
Operating Income
Operating Expenses	(116)	(83)	(99)	(98)	(145)	(105)	(103)	(107)	(108)	(112)	(115)	(117)	(122)	(137)	(152)	(166)	(269)	(426)	(608)	(783)	(868)	(925)	(932)	(950)	(978)	(984)	(1 021)	(1 081)	(1 266)	(1 434)	(1 588)	(1 711)	(1 741)	(1 766)	(1 769)	(1 830)	(1 880)	(1 874)	(1 866)	(1 836)	(1 760)	(1 780)	(1 724)	(1 699)	(1 680)	(1 161)	(1 163)	(1 699)	(1 723)	(1 784)	(1 817)	(1 768)	(1 841)	(1 852)	(1 855)	(1 902)	(1 934)
Selling, General & Administrative	(79)	(46)	(62)	(62)	(106)	(63)	(58)	(59)	(60)	(63)	(65)	(67)	(72)	(80)	(87)	(95)	(140)	(179)	(230)	(273)	(277)	(283)	(277)	(282)	(295)	(311)	(330)	(353)	(399)	(442)	(468)	(493)	(487)	(488)	(499)	(507)	(503)	(493)	(488)	(480)	(473)	(467)	(461)	(458)	(450)	(457)	(459)	(487)	(510)	(534)	(557)	(550)	(558)	(560)	(559)	(582)	(583)
Depreciation & Amortization	(36)	(37)	(37)	(37)	(39)	(42)	(45)	(48)	(49)	(50)	(50)	(50)	(50)	(57)	(64)	(71)	(129)	(246)	(377)	(509)	(591)	(642)	(655)	(668)	(683)	(672)	(696)	(733)	(867)	(992)	(1 117)	(1 218)	(1 254)	(1 278)	(1 286)	(1 330)	(1 377)	(1 381)	(1 378)	(1 356)	(1 287)	(1 271)	(1 263)	(1 241)	(1 230)	(1 213)	(1 213)	(1 212)	(1 213)	(1 234)	(1 244)	(1 265)	(1 283)	(1 292)	(1 296)	(1 320)	(1 351)
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	0	0	0	0	5	5	0	0	(3)	0	0	0	16	7	0	0	0	0	0	(42)	0	0	0	509	509	0	0	(16)	(16)	47	0	0	0	0	0
Operating Income	132 N/A	130 -1%	128 -1%	126 -2%	143 +14%	144 +1%	150 +4%	153 +2%	147 -4%	168 +14%	177 +5%	181 +2%	183 +1%	201 +10%	239 +19%	263 +10%	381 +45%	486 +28%	533 +10%	722 +35%	812 +12%	897 +10%	1 048 +17%	1 102 +5%	1 191 +8%	1 477 +24%	1 811 +23%	2 172 +20%	2 737 +26%	3 087 +13%	3 361 +9%	3 619 +8%	3 593 -1%	2 335 -35%	2 344 +0%	2 343 0%	2 413 +3%	3 708 +54%	3 803 +3%	3 899 +3%	4 034 +3%	4 078 +1%	4 264 +5%	4 398 +3%	4 911 +12%	5 047 +3%	5 105 +1%	4 648 -9%	4 916 +6%	4 955 +1%	5 199 +5%	5 320 +2%	5 288 -1%	5 403 +2%	5 277 -2%	5 803 +10%	5 943 +2%
Pre-Tax Income
Interest Income Expense	2	2	1	2	1	1	0	(0)	0	(0)	(1)	(2)	(4)	(9)	(14)	(17)	(35)	(86)	(132)	(179)	(211)	(221)	(243)	(270)	(298)	(339)	(407)	(465)	(604)	(700)	(777)	(852)	(867)	(845)	(852)	(842)	(834)	(818)	(808)	(800)	(793)	(797)	(813)	(831)	(848)	(870)	(883)	(889)	(897)	(882)	(871)	(859)	(849)	(857)	(865)	(906)	(962)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(129)	(130)	(129)	(129)	1	2	1	0	0	0	0	0	(1)	(1)	(11)	(1 211)	(3 372)	(3 372)	(3 398)	(2 202)	(37)	(79)	(43)	(42)	0	0	509	0	0	0	(63)	(16)	0	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(3)	(12)	(23)	(35)	(47)	(50)	(50)	(51)	(53)	(56)	(61)	(63)	(65)	(119)	(111)	(109)	(108)	(53)	(60)	(63)	(64)	(62)	(73)	(76)	(80)	(86)	(79)	(80)	(78)	(77)	(76)	(63)	(46)	(26)	(33)	(42)	(55)	(72)	(58)	(53)	(29)	(21)
Pre-Tax Income	134 N/A	132 -1%	129 -2%	127 -2%	144 +14%	144 +0%	149 +3%	152 +2%	146 -4%	166 +14%	174 +5%	178 +2%	178 +0%	190 +7%	223 +17%	243 +9%	334 +37%	248 -26%	236 -5%	367 +56%	422 +15%	627 +49%	756 +21%	780 +3%	837 +7%	1 077 +29%	1 341 +25%	1 642 +22%	2 014 +23%	2 275 +13%	2 474 +9%	2 648 +7%	1 462 -45%	(1 942) N/A	(1 943) 0%	(1 961) -1%	(685) +65%	2 780 N/A	2 840 +2%	2 976 +5%	3 113 +5%	3 202 +3%	3 371 +5%	3 998 +19%	3 986 0%	4 101 +3%	4 159 +1%	3 650 -12%	3 977 +9%	4 040 +2%	4 286 +6%	4 406 +3%	4 367 -1%	4 488 +3%	4 359 -3%	4 868 +12%	4 960 +2%
Net Income
Tax Provision	0	(0)	(0)	(0)	0	(0)	(0)	(1)	0	0	0	1	0	0	0	0	(1)	3	11	11	12	8	(2)	(3)	(1)	(5)	(4)	(6)	(8)	(3)	(1)	(2)	0	(1)	(2)	1	(2)	(3)	(3)	(2)	(1)	(5)	(5)	(6)	(8)	(4)	(4)	(4)	(11)	(11)	(13)	(14)	(10)	(10)	(9)	(10)	(8)
Income from Continuing Operations	134	132	129	127	144	144	149	151	146	167	175	179	178	190	224	243	333	251	247	378	434	635	754	777	836	1 072	1 337	1 636	2 006	2 272	2 473	2 646	1 462	(1 943)	(1 945)	(1 960)	(687)	2 777	2 837	2 974	3 112	3 197	3 366	3 992	3 978	4 097	4 155	3 646	3 966	4 029	4 273	4 392	4 357	4 478	4 350	4 858	4 952
Income to Minority Interest	0	0	0	0	(13)	(31)	(47)	(65)	(68)	(72)	(70)	(66)	(57)	(57)	(68)	(54)	(1)	(25)	(1)	(3)	(2)	(3)	(3)	(2)	(6)	(7)	(9)	(14)	(16)	(20)	(23)	(25)	(28)	(30)	(31)	(32)	(33)	(34)	(36)	(36)	(35)	(34)	(34)	(34)	(34)	(35)	(35)	(36)	(38)	(39)	(40)	(40)	(40)	(40)	(40)	(40)	(40)
Net Income (Common)	134 N/A	132 -1%	129 -2%	25 -81%	13 -47%	(5) N/A	(17) -225%	69 N/A	76 +10%	92 +21%	102 +10%	108 +7%	115 +6%	124 +8%	141 +13%	146 +4%	99 -32%	(42) N/A	(122) -190%	(81) +34%	1 N/A	172 +17 100%	307 +78%	347 +13%	411 +18%	744 +81%	1 078 +45%	1 455 +35%	1 743 +20%	1 821 +4%	1 849 +2%	1 960 +6%	935 -52%	(2 303) N/A	(2 147) +7%	(2 114) +2%	(842) +60%	2 621 N/A	2 679 +2%	2 798 +4%	2 936 +5%	3 021 +3%	3 190 +6%	3 831 +20%	3 815 0%	3 937 +3%	4 003 +2%	3 501 -13%	3 829 +9%	3 906 +2%	4 163 +7%	4 301 +3%	4 290 0%	4 415 +3%	4 296 -3%	4 809 +12%	4 912 +2%
EPS (Diluted)	0 N/A	0 N/A	0 N/A	0 N/A	0.23 N/A	-0.08 N/A	-0.29 -262%	1.87 N/A	1.03 -45%	1.24 +20%	1.37 +10%	1.46 +7%	1.55 +6%	1.55 N/A	1.75 +13%	1.82 +4%	1.01 -45%	-0.14 N/A	-0.36 -157%	-0.23 +36%	0 N/A	0.46 N/A	0.8 +74%	0.87 +9%	1.06 +22%	1.12 +6%	1.35 +21%	1.83 +36%	2.29 +25%	2.3 +0%	2.33 +1%	2.01 -14%	1.03 -49%	-2.17 N/A	-2.02 +7%	-2.01 +0%	-0.8 +60%	2.52 N/A	2.6 +3%	2.71 +4%	2.86 +6%	2.96 +3%	3.15 +6%	3.77 +20%	3.78 +0%	3.93 +4%	3.98 +1%	3.49 -12%	3.82 +9%	3.89 +2%	4.08 +5%	4.21 +3%	4.22 +0%	4.32 +2%	4.21 -3%	4.72 +12%	4.82 +2%

Income Statement Balance Sheet Cash Flow Statement

MPLX LP
NYSE:MPLX

Income Statement

Earnings Waterfall
MPLX LP

Income Statement
MPLX LP

See Also

Company

Help

Tools

Stocks

MPLX LP NYSE:MPLX

Income Statement

Earnings Waterfall MPLX LP

Income Statement MPLX LP

See Also

Company

Help

Tools

Stocks

MPLX LP
NYSE:MPLX

Earnings Waterfall
MPLX LP

Income Statement
MPLX LP