MPLX Lp
MPLX Lp
MPLX
Valuace
68
Růst
78
Zdraví
63
Cena
$ 56.45
Dnes
+0.61 (1.09%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues12.3911.8210.9010.6810.549.588.258.636.083.692.560.670.520.460.440.410.40
Cost of Revenues6.236.476.095.866.255.524.654.973.562.381.720.380.290.280.260.160.26
Gross Profit6.165.354.824.824.294.063.593.662.521.310.840.290.230.180.180.250.14
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues3.103.622.792.892.842.782.682.602.802.91
Cost of Revenues1.631.421.571.611.581.561.491.451.460.37
Gross Profit1.472.201.221.271.261.221.191.151.342.55
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.380.340.350.380.390.290.240.190.100.060.050.050.070.03
Depreciation & Amortization1.351.351.281.211.231.291.381.200.770.680.550.090.050.050.040.040.05
Total Operating Expenses0.370.58-0.47-0.34-0.150.340.240.380.260.200.130.080.040.040.040.120.03
Operating Income5.794.765.294.903.682.751.042.382.501.190.510.210.180.150.140.130.10
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.100.10
Depreciation & Amortization0.360.350.320.330.320.320.320.320.310.30
Total Operating Expenses0.140.40-0.08-0.09-0.09-0.06-0.23-0.100.131.39
Operating Income1.331.801.291.371.341.281.421.251.211.15
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.050.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest Expense1.020.980.920.920.930.880.900.920.660.350.210.040.000.000.000.000.00
Other Expense-0.830.20-0.92-0.920.310.37-1.72-0.920.240.08-0.20-0.05-0.010.000.000.000.00
IBT4.964.964.373.983.993.11-0.691.461.840.840.250.160.180.150.140.130.10
Income Tax Expense0.010.010.010.010.010.000.000.380.010.00-0.010.000.000.000.000.000.00
Net Income4.914.914.323.933.943.08-0.691.031.820.790.230.160.120.080.010.130.10
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.020.020.020.010.020.000.000.000.22
Interest Expense0.280.260.250.240.240.250.230.240.220.22
Other Expense-0.12-0.24-0.23-0.23-0.23-0.23-0.23-0.24-0.22-0.23
IBT1.211.561.061.141.111.051.191.021.150.93
Income Tax Expense0.000.000.000.000.010.000.000.000.010.00
Net Income1.191.551.051.131.101.041.181.011.130.92
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$3.83$3.94$2.86$-0.65$1.00$2.39$1.07$0.00$1.02$1.55$1.05$0.17$3.63$2.80
EPS Diluted$0.00$0.00$0.00$3.82$3.94$2.86$-0.65$1.00$2.39$1.06$0.00$1.01$1.55$1.05$0.17$3.63$2.80
Shares Outstanding1.021.021.021.001.011.031.050.910.760.390.330.100.070.070.070.040.04
Diluted Shares Outstanding1.021.021.021.001.011.031.050.910.760.390.340.100.070.070.070.040.04
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.11$0.89
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.11$0.89
Shares Outstanding1.021.021.021.021.021.021.021.011.001.00
Diluted Shares Outstanding1.021.021.021.021.021.021.021.011.001.00
Current Assets TTM 20242023202220212020201920182017201620152014201320122011
Cash And Equivalents2.501.521.050.240.010.020.020.070.010.230.040.030.050.220.00
Short Term Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments2.501.521.050.240.010.020.020.070.010.230.040.030.050.220.00
Accounts Receivable1.481.541.561.461.291.131.240.710.450.420.330.050.060.060.29
Inventory0.170.180.160.150.140.120.110.080.070.050.050.010.010.010.01
Other Current Assets0.050.030.040.050.050.070.110.050.040.030.050.010.010.000.00
Total Current Assets4.203.282.811.911.511.521.480.900.560.740.470.100.140.280.30
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents1.771.392.531.522.432.500.391.050.960.76
Short Term Investments1.030.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments2.801.392.531.522.432.500.391.050.960.76
Accounts Receivable1.571.561.751.541.571.481.531.561.571.36
Inventory0.180.190.190.180.170.170.160.160.150.15
Other Current Assets0.050.040.050.030.050.050.070.040.050.05
Total Current Assets4.603.174.523.284.224.202.142.812.740.76
Long-Term Assets TTM 20242023202220212020201920182017201620152014201320122011
Net Property, Plant & Equipment19.6919.6519.7619.3620.5421.7622.7414.6412.1910.739.681.010.970.910.87
Goodwill7.657.657.657.657.667.669.542.592.252.202.560.100.100.100.13
Intangible Assets0.590.520.650.710.830.961.270.420.450.490.470.000.000.000.00
Long-Term Investments5.175.243.744.103.984.045.284.174.012.472.460.000.000.000.00
Other Long-Term Assets1.101.181.921.940.110.070.060.050.040.01-0.340.000.000.000.00
Total Long-Term Assets34.2134.2433.7233.7634.0034.9038.9521.8818.9415.9115.201.121.071.021.00
Total Assets38.4037.5136.5335.6735.5136.4140.4322.7819.5016.6515.681.211.211.301.30
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment21.6219.6919.6619.6519.6519.6919.8219.7618.8918.97
Goodwill8.737.657.657.657.657.657.657.657.657.65
Intangible Assets1.440.500.530.520.550.590.620.650.610.64
Long-Term Investments4.795.615.415.245.305.175.134.554.104.12
Other Long-Term Assets2.041.231.211.181.161.121.120.462.132.16
Total Long-Term Assets38.6334.6734.4534.2434.3034.2134.3233.7233.3833.55
Total Assets43.2337.8438.9737.5138.5238.4036.4636.5336.1235.87
Current Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Accounts Payable0.130.150.150.220.170.150.240.160.150.120.090.040.030.040.03
Short-Term Debt2.881.741.181.040.560.830.070.891.070.520.480.000.000.000.00
Other Current Liabilities1.131.241.211.062.541.011.760.080.040.020.010.030.020.000.00
Current Liabilities4.233.242.622.403.352.092.131.191.300.700.610.100.080.060.05
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.130.150.150.150.120.130.130.150.130.13
Short-Term Debt1.501.602.751.742.892.881.691.180.050.05
Other Current Liabilities1.751.211.171.241.171.131.051.211.221.14
Current Liabilities3.503.074.173.244.274.232.962.621.401.32
Long-Term Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Long-Term Debt19.2519.7019.7319.2718.5119.8520.2413.396.954.425.260.640.010.010.01
Capital Leases0.450.490.480.510.490.540.600.000.000.000.000.000.000.000.00
Def. Tax Liability0.020.020.020.010.010.010.010.010.010.010.380.000.000.000.00
Total Liabilities24.5223.5022.9523.1223.4623.4023.8215.929.536.336.410.750.090.070.06
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt24.5920.1720.1719.7019.6919.7019.2619.7320.8720.87
Capital Leases0.270.270.500.490.490.450.510.440.270.28
Def. Tax Liability0.020.020.020.020.020.020.020.020.010.01
Total Liabilities28.7023.7924.9023.5024.5324.5222.8122.9523.7723.65
Total Common Equity TTM 20242023202220212020201920182017201620152014201320122011
Common Stock13.4513.5812.460.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings-13.690.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Comprehensive Income0.000.000.00-0.01-0.02-0.02-0.02-0.02-0.01-1.12-0.44-0.35-0.31-0.28-0.37
Total Common Equity13.6513.7813.3512.5512.0513.0216.616.869.9710.329.260.461.111.231.24
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.0013.8213.8313.5813.5513.4512.8612.4612.1111.99
Retained Earnings0.000.000.000.000.000.000.00-12.46-13.08-12.96
Comprehensive Income0.010.010.010.000.000.000.000.000.000.00
Total Common Equity14.3013.8213.8413.7813.7513.6513.4113.3512.3512.22
Other TTM 20242023202220212020201920182017201620152014201320122011
Total Debt22.5721.4420.9120.3019.0620.6820.3013.396.954.425.260.640.010.010.01
Book Value13.8814.0113.5812.5512.0513.0216.616.869.9710.329.270.461.111.231.24
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.230.230.230.230.230.230.230.240.240.24
Book Value14.3013.8213.8413.7813.7513.6513.4113.3512.3512.22
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income4.254.954.363.933.983.11-0.691.461.830.840.260.160.180.150.140.130.10
Depreciation & Amortization1.241.351.281.211.231.291.381.250.770.680.550.090.050.050.040.040.05
Stock-Based Compensation0.000.000.000.000.000.223.561.430.160.160.350.010.000.000.000.000.00
Change Working Capital0.110.070.250.130.120.200.20-0.11-0.040.150.09-0.040.020.020.020.01-0.04
Change In Accounts Receivable0.080.050.180.010.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable0.00-0.010.01-0.040.000.000.000.000.000.000.000.000.000.000.000.010.00
Change In Inventories-0.02-0.03-0.02-0.02-0.01-0.02-0.01-0.01-0.010.00-0.010.000.000.000.000.000.00
Other Non-cash Items1.09-0.470.060.12-0.310.100.060.050.100.080.060.020.00-0.01-0.010.000.00
Cash from Operations5.590.000.005.405.024.914.524.082.831.911.290.240.250.210.190.180.12
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income1.201.561.061.141.101.041.191.021.130.93
Depreciation & Amortization0.360.350.320.330.320.320.320.320.310.30
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.00
Change Working Capital0.02-0.040.31-0.230.19-0.040.17-0.070.06-0.06
Change In Accounts Receivable0.000.010.13-0.100.040.020.020.100.05-0.09
Change In Accounts Payable0.000.000.00-0.080.000.000.06-0.120.020.04
Change In Inventories-0.01-0.01-0.01-0.01-0.010.00-0.010.000.00-0.01
Other Non-cash Items-0.09-0.430.040.010.070.09-0.110.030.540.07
Cash from Operations0.000.000.000.000.000.000.000.001.491.24
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.97-1.81-1.06-0.94-0.81-0.53-1.18-2.41-1.92-1.41-1.21-0.26-0.08-0.11-0.14-0.05-0.01
Acquisitions-0.90-4.03-0.94-0.25-0.25-0.15-0.27-0.71-0.79-1.01-0.09-1.230.000.000.000.000.00
Investments-0.180.000.00-0.100.000.000.000.000.000.030.000.000.000.000.00-0.48-0.10
Sales of Investment-0.010.000.000.000.000.000.000.000.000.080.080.000.000.000.220.310.05
Other Investing Activities0.040.000.000.030.100.160.190.050.030.010.000.000.00-0.010.000.000.00
Cash from Investing-1.870.000.00-1.25-0.96-0.52-1.26-3.06-2.69-2.31-1.21-1.50-0.08-0.110.09-0.22-0.06
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.71-0.53-0.30-0.27-0.31-0.28-0.21-0.26-0.28-0.23
Acquisitions0.06-3.39-0.35-0.36-0.04-0.12-0.04-0.74-0.25-0.01
Investments0.000.000.000.000.000.000.000.00-0.01-0.01
Sales of Investment0.000.080.040.020.000.000.130.000.000.01
Other Investing Activities0.000.000.000.000.000.000.000.000.000.01
Cash from Investing0.000.000.000.000.000.000.000.00-0.53-0.24
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-1.620.000.000.59-6.64-12.86-13.27-16.64-11.13-2.40-3.85-1.73-0.530.000.000.000.00
Debt Issued3.5121.440.521.207.8811.2513.6523.5517.574.923.026.341.160.000.000.010.00
Issuance of Common Stock0.000.000.000.600.0012.6713.070.000.000.481.780.170.230.000.410.000.00
Repurchase of Common Stock-0.15-0.40-0.33-0.60-0.49-0.63-0.030.000.00-0.03-0.031.780.250.00-0.200.000.00
Dividends Paid-3.430.000.00-3.30-3.05-3.57-3.01-3.04-6.00-3.23-0.97-0.16-0.10-0.080.000.000.00
Other Financing Activities-0.010.000.00-0.036.340.00-0.0218.5917.065.343.191.22-0.05-0.18-0.270.04-0.05
Cash from Financing-1.970.000.00-3.34-3.84-4.40-3.26-1.09-0.070.170.121.28-0.20-0.26-0.060.04-0.05
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued26.094.38-1.201.48-1.140.011.620.040.230.00
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.100.20-0.10-0.10-0.10-0.08-0.08-0.080.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.88-0.80
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.00-0.88-0.80
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash1.790.620.470.810.230.000.00-0.070.07-0.230.190.02-0.03-0.160.220.000.00
Closing Cash Balance2.502.141.521.050.240.010.020.020.080.010.230.040.030.050.220.000.00
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.37-0.39-1.151.02-0.91-0.082.12-0.660.090.25
Closing Cash Balance2.141.001.392.531.522.432.500.391.051.01
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow4.624.104.894.464.214.383.341.670.910.500.08-0.030.170.110.060.130.10
Real Free Cash Flow4.624.104.894.464.214.17-0.230.250.750.33-0.27-0.040.170.110.050.130.10
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.782.001.440.981.371.141.351.041.221.01
Real Free Cash Flow0.782.001.440.981.371.141.351.041.221.01
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader