← MPLX LP
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $3.0b | $3.9b | $5.0b | $7.0b | $6.9b | $10.0b | $11.6b | $8.7b | $9.2b | $9.7b | |
| 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 | |
| Total revenues and other income | $2.6b | $3.9b | $6.4b | $9.0b | $7.6b | $10.0b | $11.6b | $11.3b | $11.9b | $13.0b | |
| Rental cost of sales | $57.0m | $62.0m | $135.0m | $141.0m | $135.0m | $136.0m | $123.0m | $115.0m | $100.0m | $96.0m | |
| Cost of revenues (excludes items below) | $354.0m | $528.0m | $1.8b | $2.2b | $1.9b | $2.8b | $3.4b | $3.0b | $1.6b | $1.6b | |
| Operating expenses: | |||||||||||
| Operating Income (Loss) | — | — | — | — | $211.0m | $4.0b | $4.9b | $4.9b | $5.3b | $5.9b | |
| Additional Financial Items | |||||||||||
| Amortization of Intangible Assets | — | — | $38.0m | — | — | — | — | — | — | — | |
| Goodwill, Impairment Loss | $130.0m | $0 | $0 | $1.2b | $1.8b | $0 | $0 | $0 | $0 | $0 | |
| 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 | |
| Investment Income, Interest | — | — | — | — | — | — | — | — | $95.0m | $68.0m | |
| Operating Lease, Lease Income | — | — | — | $257.0m | — | — | $327.0m | — | — | — | |
| Other Income | $6.0m | $6.0m | $7.0m | $12.0m | $5.0m | $21.0m | $485.0m | $247.0m | $227.0m | $343.0m | |
| Other Operating Income | $6.0m | $6.0m | $7.0m | $12.0m | $5.0m | $4.0b | $4.9b | $4.9b | $5.3b | $5.9b | |
| 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 | |
| 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 | |
| Rental Income | $298.0m | $277.0m | $349.0m | $388.0m | $398.0m | $376.0m | $327.0m | $1.1b | $1.1b | $1.1b | |
| 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 | |
| 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 | |
| Purchases - related parties | $316.0m | $455.0m | $860.0m | $1.2b | $1.1b | $1.2b | $1.4b | $1.5b | $1.6b | $1.6b | |
| Depreciation and amortization | $546.0m | $683.0m | $766.0m | $1.3b | $1.4b | $1.3b | $1.2b | $1.2b | $1.3b | $1.4b | |
| Other taxes | $43.0m | $54.0m | $72.0m | $113.0m | $125.0m | $120.0m | $115.0m | $131.0m | $131.0m | $137.0m | |
| 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 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 | |
| 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 | |
| Income before income taxes | $246.0m | $837.0m | $1.8b | $1.5b | ($685.0m) | $3.1b | $4.0b | $4.0b | $4.4b | $5.0b | |
| Net Income (Loss) Attributable to Parent | $233.0m | $794.0m | $1.8b | $1.0b | ($720.0m) | $3.1b | $3.9b | $3.9b | $4.3b | $4.9b | |
| Net Income (Loss) Available to Common Stockholders, Basic | $1.0m | $411.0m | $1.7b | $935.0m | $0 | $3.1b | $3.9b | $3.9b | $4.3b | $4.9b | |
| 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 | |
| Less: Net income attributable to noncontrolling interests | $2.0m | $6.0m | $16.0m | $28.0m | $33.0m | $35.0m | $34.0m | $38.0m | $40.0m | $40.0m | |
| General and Administrative Expense | $227.0m | $241.0m | $291.0m | $388.0m | $378.0m | $353.0m | $335.0m | $379.0m | $427.0m | $446.0m | |
| General and administrative expenses | $193.0m | $241.0m | $291.0m | $388.0m | $378.0m | $353.0m | $335.0m | $379.0m | $427.0m | $446.0m | |
| Other Nonoperating Income (Expense) | ($50.0m) | ($56.0m) | ($122.0m) | ($53.0m) | ($62.0m) | ($86.0m) | — | — | — | — | |
| Cost, Depreciation and Amortization | $546.0m | $683.0m | $766.0m | $1.3b | $1.4b | $1.3b | $1.2b | $1.2b | $1.3b | $1.4b | |
| Other Cost and Expense, Operating | — | — | — | $1.0m | — | — | — | — | — | — | |
| Purchased product costs | $448.0m | $651.0m | — | — | — | — | $2.1b | $1.6b | $1.6b | $1.8b | |
| Net interest and other financial costs | — | — | — | — | — | — | $925.0m | $923.0m | $921.0m | $983.0m | |
| Other Tax Expense (Benefit) | — | — | — | — | — | — | — | $11.0m | $10.0m | $8.0m | |
| Interest Expense, Debt | — | — | — | — | — | — | — | — | $963.0m | $1.1b | |
| Current Income Tax Expense (Benefit) | $5.0m | $2.0m | $0 | — | — | — | — | — | — | — | |
| Interest Income (Expense), Nonoperating, Net | — | — | — | — | — | — | — | ($26.0m) | — | — | |
| Total costs and expenses | $2.1b | $2.7b | $3.9b | $6.7b | $7.4b | $6.0b | $6.7b | $6.4b | $6.6b | $7.1b | |
| Income Tax Expense (Benefit) | ($12.0m) | $1.0m | $8.0m | $0 | $2.0m | $1.0m | $8.0m | $11.0m | $10.0m | — |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.