MPLX LP Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
MPLX LP Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 1,058,000,000 | 1,136,000,000 | 1,109,000,000 | 1,047,000,000 | 1,186,000,000 | 1,015,000,000 | 1,144,000,000 | 928,000,000 | 942,000,000 | 952,000,000 | 1,437,000,000 | 884,000,000 | 833,000,000 | 366,000,000 | 0 | -37,000,000 | 266,000,000 | -573,000,000 | 1,038,000,000 | 488,000,000 | 509,000,000 | 439,000,000 | 516,000,000 | 456,000,000 | 423,000,000 | 241,000,000 | 217,000,000 | 191,000,000 | 187,000,000 | 132,000,000 | 143,000,000 | 20,000,000 | -37,000,000 | 17,900,000 | 41,800,000 | 51,400,000 | 45,900,000 | 36,400,000 | 43,100,000 | 42,900,000 | 55,700,000 | 36,800,000 | 39,200,000 | 34,800,000 | 35,300,000 | 42,100,000 | |||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and debt discount | |||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 324,000,000 | 326,000,000 | 324,000,000 | 322,000,000 | 320,000,000 | 317,000,000 | 306,000,000 | 301,000,000 | 310,000,000 | 296,000,000 | 305,000,000 | 302,000,000 | 310,000,000 | 313,000,000 | 316,000,000 | 324,000,000 | 318,000,000 | 329,000,000 | 385,000,000 | 346,000,000 | 321,000,000 | 325,000,000 | 338,000,000 | 491,000,000 | 214,000,000 | 211,000,000 | 201,000,000 | 201,000,000 | 188,000,000 | 176,000,000 | 168,000,000 | 164,000,000 | 164,000,000 | 187,000,000 | 139,000,000 | 138,000,000 | 137,000,000 | 132,000,000 | |||||||||||||
deferred income taxes | 4,000,000 | 0 | -1,000,000 | 0 | 0 | 4,000,000 | -1,000,000 | 0 | 0 | 0 | -3,000,000 | 3,000,000 | 0 | -2,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 4,000,000 | -3,000,000 | 1,000,000 | -1,000,000 | -3,000,000 | -9,000,000 | -4,000,000 | -400,000 | 0 | |||||||||||||||||||||||||
gain on equity method investments | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss/(gain) on disposal of assets | 0 | 2,000,000 | 3,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investments | -170,000,000 | -186,000,000 | -171,000,000 | -149,000,000 | -325,000,000 | -157,000,000 | -162,000,000 | -159,000,000 | -145,000,000 | -134,000,000 | -125,000,000 | -111,000,000 | -99,000,000 | -35,000,000 | -112,000,000 | -73,000,000 | -70,000,000 | -65,000,000 | -64,000,000 | -50,000,000 | -61,000,000 | -5,000,000 | -6,000,000 | ||||||||||||||||||||||||||||
distributions from unconsolidated affiliates | 207,000,000 | 188,000,000 | 230,000,000 | 219,000,000 | 197,000,000 | 180,000,000 | 210,000,000 | 195,000,000 | 191,000,000 | 140,000,000 | 173,000,000 | 147,000,000 | 138,000,000 | 120,000,000 | 147,000,000 | 122,000,000 | 120,000,000 | 119,000,000 | 109,000,000 | 124,000,000 | 107,000,000 | 119,000,000 | 146,000,000 | 159,000,000 | 119,000,000 | 101,000,000 | 121,000,000 | 104,000,000 | 107,000,000 | 68,000,000 | 105,000,000 | 70,000,000 | 33,000,000 | 33,000,000 | 37,000,000 | 33,000,000 | 40,000,000 | 38,000,000 | |||||||||||||
change in fair value of derivatives | -7,000,000 | 4,000,000 | -10,000,000 | -3,000,000 | 2,000,000 | 8,000,000 | 15,000,000 | -13,000,000 | -5,000,000 | 15,000,000 | -46,000,000 | -7,000,000 | -9,000,000 | -18,000,000 | 15,000,000 | 3,000,000 | 13,000,000 | 12,000,000 | |||||||||||||||||||||||||||||||||
changes in: | |||||||||||||||||||||||||||||||||||||||||||||||||||
current receivables | -88,000,000 | -44,000,000 | -87,000,000 | -37,000,000 | -79,000,000 | -16,000,000 | -67,000,000 | -7,000,000 | 38,000,000 | -40,000,000 | 71,000,000 | -21,000,000 | -44,000,000 | 25,000,000 | 57,000,000 | 35,000,000 | -86,000,000 | -63,000,000 | -8,000,000 | 28,000,000 | -37,000,000 | -27,000,000 | 44,000,000 | -8,000,000 | -24,000,000 | -15,000,000 | -5,000,000 | -27,400,000 | 800,000 | -4,000,000 | 1,600,000 | -1,300,000 | 2,000,000 | 2,100,000 | -1,500,000 | 1,200,000 | 3,600,000 | -3,900,000 | |||||||||||||
inventories | -6,000,000 | -6,000,000 | -9,000,000 | -2,000,000 | -5,000,000 | -4,000,000 | -4,000,000 | -8,000,000 | -5,000,000 | -2,000,000 | 2,000,000 | 8,000,000 | -8,000,000 | -7,000,000 | -2,000,000 | -14,000,000 | 3,000,000 | -11,000,000 | -4,000,000 | -1,000,000 | -10,000,000 | 3,000,000 | -6,000,000 | -4,000,000 | -2,000,000 | 3,000,000 | 5,000,000 | -5,000,000 | -7,000,000 | 2,000,000 | 0 | -1,000,000 | -4,000,000 | -1,000,000 | -4,000,000 | 1,000,000 | |||||||||||||||
current liabilities and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||
assets and liabilities - related parties | 135,000,000 | -35,000,000 | 107,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
right of use assets and operating lease liabilities | 2,000,000 | -1,000,000 | -6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -21,000,000 | -12,000,000 | -7,000,000 | -11,000,000 | 4,000,000 | 9,000,000 | 42,000,000 | 30,000,000 | 32,000,000 | 3,000,000 | 44,000,000 | 23,000,000 | 25,000,000 | 16,000,000 | 23,000,000 | 22,000,000 | 19,000,000 | 24,000,000 | 27,000,000 | 36,000,000 | 22,000,000 | 27,000,000 | 42,000,000 | 29,000,000 | 15,000,000 | 14,000,000 | 9,000,000 | 14,000,000 | 9,000,000 | 7,000,000 | |||||||||||||||||||||
all other | 6,000,000 | -2,000,000 | -8,000,000 | 3,000,000 | 13,000,000 | -3,000,000 | -28,000,000 | 9,000,000 | -6,000,000 | 9,000,000 | -17,000,000 | 15,000,000 | -9,000,000 | 45,000,000 | 15,000,000 | -18,000,000 | 14,000,000 | 15,000,000 | -3,000,000 | -20,000,000 | -4,000,000 | 30,000,000 | -14,000,000 | 27,000,000 | 0 | -4,000,000 | 50,000,000 | 9,000,000 | -17,000,000 | 3,000,000 | -15,000,000 | 11,000,000 | 16,000,000 | 16,000,000 | 2,000,000 | -3,000,000 | 6,000,000 | 15,000,000 | 15,200,000 | 700,000 | 2,500,000 | -1,400,000 | -1,300,000 | -500,000 | 2,000,000 | 1,400,000 | -3,400,000 | 2,400,000 | 5,500,000 | ||
net cash from operating activities | 1,736,000,000 | 1,246,000,000 | 1,675,000,000 | 1,415,000,000 | 1,565,000,000 | 1,291,000,000 | 1,489,000,000 | 1,244,000,000 | 1,437,000,000 | 1,227,000,000 | 1,368,000,000 | 1,039,000,000 | 1,487,000,000 | 1,125,000,000 | 1,240,000,000 | 1,182,000,000 | 1,365,000,000 | 1,124,000,000 | 1,185,000,000 | 1,222,000,000 | 1,105,000,000 | 1,009,000,000 | 1,092,000,000 | 1,538,000,000 | 834,000,000 | 618,000,000 | 799,000,000 | 737,000,000 | 840,000,000 | 450,000,000 | 569,000,000 | 494,000,000 | 467,000,000 | 377,000,000 | 356,000,000 | 339,000,000 | 298,000,000 | 295,000,000 | 54,100,000 | 57,000,000 | 69,400,000 | 58,500,000 | 56,500,000 | 61,900,000 | 56,500,000 | 71,900,000 | 45,100,000 | 58,500,000 | 61,900,000 | 46,700,000 | 68,800,000 |
capex | -301,000,000 | -267,000,000 | -308,000,000 | -280,000,000 | -213,000,000 | -255,000,000 | -275,000,000 | -230,000,000 | -263,000,000 | -169,000,000 | -271,000,000 | -241,000,000 | -125,000,000 | -169,000,000 | -155,000,000 | -139,000,000 | -109,000,000 | -126,000,000 | -201,000,000 | -274,000,000 | -329,000,000 | -379,000,000 | -688,000,000 | -836,000,000 | -427,000,000 | -457,000,000 | -536,000,000 | -521,000,000 | -407,000,000 | -455,000,000 | -407,000,000 | -352,000,000 | -372,000,000 | -280,000,000 | -332,000,000 | -305,000,000 | -278,000,000 | -291,000,000 | -142,900,000 | -57,600,000 | -33,800,000 | -29,700,000 | -31,500,000 | -33,900,000 | -8,100,000 | -5,100,000 | -25,500,000 | -40,200,000 | -31,600,000 | -9,200,000 | -26,400,000 |
free cash flows | 1,435,000,000 | 979,000,000 | 1,367,000,000 | 1,135,000,000 | 1,352,000,000 | 1,036,000,000 | 1,214,000,000 | 1,014,000,000 | 1,174,000,000 | 1,058,000,000 | 1,097,000,000 | 798,000,000 | 1,362,000,000 | 956,000,000 | 1,085,000,000 | 1,043,000,000 | 1,256,000,000 | 998,000,000 | 984,000,000 | 948,000,000 | 776,000,000 | 630,000,000 | 404,000,000 | 702,000,000 | 407,000,000 | 161,000,000 | 263,000,000 | 216,000,000 | 433,000,000 | -5,000,000 | 162,000,000 | 142,000,000 | 95,000,000 | 97,000,000 | 24,000,000 | 34,000,000 | 20,000,000 | 4,000,000 | -88,800,000 | -600,000 | 35,600,000 | 28,800,000 | 25,000,000 | 28,000,000 | 48,400,000 | 66,800,000 | 19,600,000 | 18,300,000 | 30,300,000 | 37,500,000 | 42,400,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment | -301,000,000 | -267,000,000 | -308,000,000 | -280,000,000 | -213,000,000 | -255,000,000 | -275,000,000 | -230,000,000 | -263,000,000 | -169,000,000 | -271,000,000 | -241,000,000 | -125,000,000 | -169,000,000 | -155,000,000 | -139,000,000 | -109,000,000 | -126,000,000 | -201,000,000 | -274,000,000 | -329,000,000 | -379,000,000 | -688,000,000 | -836,000,000 | -427,000,000 | -457,000,000 | -536,000,000 | -521,000,000 | -407,000,000 | -455,000,000 | -407,000,000 | -352,000,000 | -372,000,000 | -280,000,000 | -332,000,000 | -305,000,000 | -278,000,000 | -291,000,000 | -142,900,000 | -57,600,000 | -33,800,000 | -29,700,000 | -31,500,000 | -33,900,000 | -8,100,000 | -5,100,000 | -25,500,000 | -40,200,000 | -31,600,000 | -9,200,000 | -26,400,000 |
acquisitions, net of cash acquired | 0 | -237,000,000 | 0 | 0 | 0 | -622,000,000 | 0 | 0 | 0 | 0 | 5,000,000 | 1,000,000 | 0 | 0 | -29,000,000 | 0 | -220,000,000 | ||||||||||||||||||||||||||||||||||
disposal of assets | 0 | 1,000,000 | 1,000,000 | 7,000,000 | 10,000,000 | 7,000,000 | 64,000,000 | 3,000,000 | 49,000,000 | 3,000,000 | 4,000,000 | 70,000,000 | 2,000,000 | 11,000,000 | 4,000,000 | 39,000,000 | 16,000,000 | 6,000,000 | 1,000,000 | 7,000,000 | 3,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 1,000,000 | 4,000,000 | -1,000,000 | 0 | 1,200,000 | |||||||||||||||||||||
investments - acquisitions and contributions | -348,000,000 | -119,000,000 | -50,000,000 | -260,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
investments - redemptions, repayments, return of capital and sales proceeds | 39,000,000 | 21,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -602,000,000 | -601,000,000 | -349,000,000 | -536,000,000 | -114,000,000 | -996,000,000 | -525,000,000 | -236,000,000 | -271,000,000 | -220,000,000 | -280,000,000 | -265,000,000 | -135,000,000 | -276,000,000 | -141,000,000 | -132,000,000 | -155,000,000 | -90,000,000 | -202,000,000 | -283,000,000 | -415,000,000 | -362,000,000 | -874,000,000 | -1,014,000,000 | -600,000,000 | -575,000,000 | -659,000,000 | -1,073,000,000 | -464,000,000 | -490,000,000 | -470,000,000 | -433,000,000 | -451,000,000 | -953,000,000 | -363,000,000 | -323,000,000 | -286,000,000 | -240,000,000 | -1,378,900,000 | -54,900,000 | -34,900,000 | -29,300,000 | -32,000,000 | -33,700,000 | -2,800,000 | -6,600,000 | -32,600,000 | -40,200,000 | -31,600,000 | -9,200,000 | -25,200,000 |
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt borrowings | 1,000,000 | 1,977,000,000 | 0 | 0 | 0 | 0 | 0 | 1,589,000,000 | |||||||||||||||||||||||||||||||||||||||||||
long-term debt repayments | -1,202,000,000 | -500,000,000 | -1,150,000,000 | 0 | 0 | 0 | -1,000,000 | -1,000,000,000 | |||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -1,000,000 | -19,000,000 | 0 | -1,000,000 | 0 | 0 | 0 | -15,000,000 | 0 | -13,000,000 | 0 | -16,000,000 | -2,000,000 | 0 | -23,000,000 | 0 | 0 | -53,000,000 | -4,000,000 | -4,000,000 | 0 | -21,000,000 | -6,600,000 | 0 | -600,000 | -3,800,000 | |||||||||||||||||||||||||
unit repurchases | -100,000,000 | -100,000,000 | -100,000,000 | -76,000,000 | -75,000,000 | -75,000,000 | -176,000,000 | -180,000,000 | -35,000,000 | -100,000,000 | -165,000,000 | -155,000,000 | -155,000,000 | -155,000,000 | |||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | -11,000,000 | -11,000,000 | -11,000,000 | -11,000,000 | -11,000,000 | -11,000,000 | -11,000,000 | -11,000,000 | -9,000,000 | -10,000,000 | -9,000,000 | -10,000,000 | -10,000,000 | -9,000,000 | -10,000,000 | -9,000,000 | -10,000,000 | -10,000,000 | -11,000,000 | -9,000,000 | -8,000,000 | -9,000,000 | -10,000,000 | -8,000,000 | -6,000,000 | -6,000,000 | -7,000,000 | -4,000,000 | -3,000,000 | -3,000,000 | -3,000,000 | -2,000,000 | 0 | -2,000,000 | 0 | -2,000,000 | 0 | -1,000,000 | |||||||||||||
distributions to series a preferred unitholders | 0 | -6,000,000 | -6,000,000 | -5,000,000 | -10,000,000 | -23,000,000 | -25,000,000 | -23,000,000 | -23,000,000 | -23,000,000 | -22,000,000 | -21,000,000 | -21,000,000 | -21,000,000 | -39,000,000 | -20,000,000 | -21,000,000 | -20,000,000 | -20,000,000 | -20,000,000 | -21,000,000 | -20,000,000 | -20,000,000 | -21,000,000 | |||||||||||||||||||||||||||
distributions to lp unitholders | -976,000,000 | -972,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contributions from mpc | 7,000,000 | 7,000,000 | 9,000,000 | 8,000,000 | 8,000,000 | 10,000,000 | 11,000,000 | 7,000,000 | 5,000,000 | 8,000,000 | 14,000,000 | 13,000,000 | 7,000,000 | 10,000,000 | 14,000,000 | 14,000,000 | 10,000,000 | 7,000,000 | 16,000,000 | 14,000,000 | 6,000,000 | 14,000,000 | 22,000,000 | ||||||||||||||||||||||||||||
net cash from financing activities | -2,282,000,000 | 370,000,000 | -2,233,000,000 | -954,000,000 | 665,000,000 | -958,000,000 | -876,000,000 | -803,000,000 | -804,000,000 | -852,000,000 | -971,000,000 | -951,000,000 | -1,096,000,000 | -820,000,000 | -1,125,000,000 | -1,019,000,000 | -1,226,000,000 | -1,025,000,000 | -996,000,000 | -978,000,000 | -680,000,000 | -605,000,000 | -244,000,000 | -499,000,000 | 37,000,000 | -97,000,000 | -351,000,000 | 12,000,000 | 607,000,000 | 33,000,000 | 157,000,000 | 19,000,000 | -94,000,000 | 1,277,700,000 | -42,100,000 | -36,600,000 | 76,000,000 | -29,400,000 | -39,200,000 | -51,100,000 | -78,800,000 | -45,300,000 | -46,700,000 | -142,900,000 | -26,300,000 | 104,600,000 | |||||
net change in cash, cash equivalents and restricted cash | -1,148,000,000 | 1,015,000,000 | -907,000,000 | -75,000,000 | 2,116,000,000 | -663,000,000 | 88,000,000 | 205,000,000 | 362,000,000 | 155,000,000 | 117,000,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 1,519,000,000 | 0 | 0 | 0 | 1,048,000,000 | 0 | 0 | 0 | 238,000,000 | 0 | 0 | 0 | 13,000,000 | 0 | 0 | 0 | 15,000,000 | 0 | 0 | 0 | 15,000,000 | 0 | 9,000,000 | 0 | 76,000,000 | 0 | 0 | 0 | 9,000,000 | |||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -1,148,000,000 | 2,534,000,000 | -907,000,000 | -75,000,000 | 2,116,000,000 | 385,000,000 | 88,000,000 | 205,000,000 | 362,000,000 | 393,000,000 | 117,000,000 | -177,000,000 | 256,000,000 | 42,000,000 | -26,000,000 | 31,000,000 | -16,000,000 | 24,000,000 | -13,000,000 | -39,000,000 | 10,000,000 | 57,000,000 | -26,000,000 | 34,000,000 | -86,000,000 | 93,000,000 | 37,000,000 | 30,000,000 | 3,000,000 | 6,000,000 | |||||||||||||||||||||
amortization of deferred financing costs | 10,000,000 | 13,000,000 | 14,000,000 | 14,000,000 | 13,000,000 | 13,000,000 | 13,000,000 | 12,000,000 | 17,000,000 | 18,000,000 | 19,000,000 | 18,000,000 | 18,000,000 | 17,000,000 | 18,000,000 | 18,000,000 | 17,000,000 | 17,000,000 | 15,000,000 | 15,000,000 | 14,000,000 | 13,000,000 | 3,000,000 | 13,000,000 | 13,000,000 | 14,000,000 | 15,000,000 | 14,000,000 | 16,000,000 | 15,000,000 | 13,000,000 | 13,000,000 | 12,000,000 | 12,000,000 | 11,000,000 | 12,000,000 | 11,000,000 | ||||||||||||||
receivables | -100,000,000 | 42,000,000 | 21,000,000 | 22,000,000 | 95,000,000 | 45,000,000 | -85,000,000 | 16,000,000 | 38,000,000 | ||||||||||||||||||||||||||||||||||||||||||
current accounts payable and other current assets and liabilities | -76,000,000 | 59,000,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2024 | 9,322,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of series a preferred units | 197,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions | -353,000,000 | -1,568,000,000 | 0 | 0 | 0 | -269,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
contributions | |||||||||||||||||||||||||||||||||||||||||||||||||||
other | -4,000,000 | 0 | 0 | 0 | 2,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
balance at march 31, 2025 | 9,472,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales-type leases and equity method investments | 0 | 0 | 0 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
related party debt borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||
related party debt repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of series b preferred units | 0 | 0 | 0 | -600,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions to series b preferred unitholders | 0 | 0 | 0 | -21,000,000 | 0 | -20,000,000 | 0 | -21,000,000 | 0 | -20,000,000 | 0 | -21,000,000 | 0 | -20,000,000 | 0 | -21,000,000 | 0 | ||||||||||||||||||||||||||||||||||
partnership | |||||||||||||||||||||||||||||||||||||||||||||||||||
common unit-holders public | |||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2021 | 0 | 0 | 8,579,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2023 | -4,942,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
- redemptions, repayments, return of capital and sales proceeds | 4,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to unitholders and general partner | -868,000,000 | -864,000,000 | -853,000,000 | -852,000,000 | -776,000,000 | -776,000,000 | -777,000,000 | -777,000,000 | -714,000,000 | -714,000,000 | -716,000,000 | -1,306,000,000 | -705,000,000 | -708,000,000 | -713,000,000 | -722,000,000 | -717,000,000 | -728,000,000 | -717,000,000 | -704,000,000 | -693,000,000 | -523,000,000 | -515,000,000 | -507,000,000 | -498,000,000 | -467,000,000 | -347,000,000 | -320,000,000 | -295,000,000 | -263,000,000 | -242,000,000 | -233,000,000 | -221,000,000 | -201,000,000 | -190,000,000 | -13,300,000 | |||||||||||||||
balance at march 31, 2024 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2024 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||
assets/liabilities - related parties | 75,000,000 | -46,000,000 | -5,000,000 | -34,000,000 | 79,000,000 | 44,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
right of use assets/operating lease liabilities | -1,000,000 | 2,000,000 | 3,000,000 | -1,000,000 | -4,000,000 | -1,000,000 | -4,000,000 | 1,000,000 | 2,000,000 | -1,000,000 | -3,000,000 | -1,000,000 | 3,000,000 | -4,000,000 | -2,000,000 | 3,000,000 | 0 | 3,000,000 | |||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | -115,000,000 | 16,000,000 | 39,000,000 | 35,000,000 | -130,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated affiliates | -119,000,000 | -8,000,000 | -13,000,000 | -26,000,000 | -51,000,000 | -19,000,000 | -42,000,000 | -46,000,000 | -110,000,000 | -35,000,000 | -32,000,000 | -49,000,000 | -35,000,000 | -22,000,000 | -22,000,000 | -131,000,000 | -91,000,000 | -219,000,000 | -184,000,000 | -182,000,000 | -128,000,000 | -126,000,000 | -103,000,000 | -74,000,000 | -38,000,000 | -71,000,000 | -50,000,000 | -86,000,000 | -554,000,000 | -31,000,000 | -17,000,000 | -10,000,000 | -29,000,000 | ||||||||||||||||||
impairment expense | 0 | 0 | 0 | 0 | 0 | 2,165,000,000 | 0 | 0 | 1,000,000 | 129,000,000 | |||||||||||||||||||||||||||||||||||||||||
(gain)/loss on disposal of assets | 1,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated affiliates - return of capital | 0 | 0 | 11,000,000 | 2,000,000 | 41,000,000 | 69,000,000 | 16,000,000 | 0 | 0 | 2,000,000 | 0 | 1,000,000 | 2,000,000 | 0 | 4,000,000 | 20,000,000 | |||||||||||||||||||||||||||||||||||
gain on sales-type leases | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 7,000,000 | -2,000,000 | 18,000,000 | 3,000,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income/ | 838,000,000 | 811,000,000 | 715,000,000 | 748,000,000 | -2,716,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
(income)/income from equity method investments | -93,000,000 | -92,000,000 | -66,000,000 | -70,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
long-term debt - borrowings | 0 | 994,000,000 | 0 | 2,385,000,000 | 1,175,000,000 | 200,000,000 | 890,000,000 | 1,910,000,000 | 820,000,000 | 3,490,000,000 | 1,175,000,000 | 1,325,000,000 | 500,000,000 | 6,399,000,000 | 1,450,000,000 | 825,000,000 | 2,451,000,000 | 1,125,000,000 | 0 | 9,610,000,000 | 250,000,000 | 420,000,000 | 0 | 2,241,000,000 | 0 | 0 | 128,000,000 | 306,000,000 | 961,800,000 | 0 | 0 | 528,200,000 | 890,000,000 | 0 | 0 | 270,000,000 | |||||||||||||||
- repayments | 0 | -1,001,000,000 | 0 | -1,201,000,000 | -875,000,000 | -1,200,000,000 | -1,726,000,000 | -2,020,000,000 | -1,042,000,000 | -3,690,000,000 | -1,101,000,000 | -581,000,000 | -501,000,000 | -5,762,000,000 | -1,261,000,000 | -400,000,000 | -1,999,000,000 | -126,000,000 | 0 | -4,655,000,000 | -165,000,000 | -250,000,000 | 0 | -1,000,000 | 0 | -1,000,000 | -454,000,000 | -857,000,000 | -1,025,300,000 | -300,000 | -200,000 | -415,200,000 | -510,300,000 | -200,000 | -15,200,000 | -200,000 | |||||||||||||||
related party debt - borrowings | 165,000,000 | 0 | 975,000,000 | 1,849,000,000 | 1,922,000,000 | 2,136,000,000 | 2,194,000,000 | 2,241,000,000 | 1,394,000,000 | 2,162,000,000 | 1,041,000,000 | 1,667,000,000 | 1,605,000,000 | 4,642,000,000 | 2,215,000,000 | 851,000,000 | 1,567,000,000 | 1,235,000,000 | 708,000,000 | 452,000,000 | 1,540,000,000 | 817,000,000 | 0 | 12,000,000 | 317,000,000 | 362,000,000 | 416,000,000 | 1,437,000,000 | |||||||||||||||||||||||
current accounts payable and accrued liabilities | -204,000,000 | 180,000,000 | 73,000,000 | 27,000,000 | 89,000,000 | 51,000,000 | 26,000,000 | 63,000,000 | 75,000,000 | 40,000,000 | -142,000,000 | 22,000,000 | -5,000,000 | 2,000,000 | -78,000,000 | -51,000,000 | 32,000,000 | 163,000,000 | -44,000,000 | 42,000,000 | 22,000,000 | 43,000,000 | -59,000,000 | 41,000,000 | 41,000,000 | 33,000,000 | -15,000,000 | -8,700,000 | -1,600,000 | 9,300,000 | 5,000,000 | -400,000 | 2,700,000 | 500,000 | -2,300,000 | -5,300,000 | 1,600,000 | 8,200,000 | -7,100,000 | -8,800,000 | |||||||||||
current assets/current liabilities - related parties | -112,000,000 | 7,000,000 | -7,000,000 | 109,000,000 | -8,000,000 | -28,000,000 | 9,000,000 | 79,000,000 | -52,000,000 | -15,000,000 | -40,000,000 | 39,000,000 | -147,000,000 | ||||||||||||||||||||||||||||||||||||||
balance at december 31, 2020 | 0 | 0 | 9,384,000,000 | 0 | 9,384,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
balance at march 31, 2021 | 0 | 0 | 9,226,000,000 | 0 | 9,226,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2021 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||
balance at march 31, 2022 | 0 | 0 | 8,505,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2022 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/ (decrease) in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 29,000,000 | 9,000,000 | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income/(loss) to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement expenditures | 0 | 0 | 0 | -2,000,000 | -4,000,000 | -1,000,000 | 0 | -1,000,000 | 0 | -1,000,000 | -2,000,000 | -1,000,000 | -300,000 | -400,000 | -200,000 | -100,000 | -600,000 | -100,000 | -700,000 | -200,000 | -4,900,000 | -1,800,000 | -1,200,000 | -400,000 | |||||||||||||||||||||||||||
fair value of derivatives | 4,000,000 | 2,000,000 | 36,000,000 | 3,000,000 | 2,000,000 | 10,000,000 | 6,000,000 | -15,000,000 | 6,000,000 | -11,000,000 | 0 | 7,000,000 | -26,000,000 | -9,000,000 | 9,000,000 | 19,000,000 | |||||||||||||||||||||||||||||||||||
distributions to common and series b preferred unitholders from predecessor | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interests | 1,000,000 | 0 | 0 | 94,000,000 | 3,000,000 | 3,000,000 | 4,000,000 | 1,000,000 | 1,000,000 | 0 | 2,000,000 | 126,000,000 | 2,000,000 | 2,000,000 | 0 | 2,000,000 | |||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash, cash equivalents and restricted cash | 42,000,000 | -26,000,000 | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
common unit-holder public | |||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||
allocation of mpc's net investment at acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2019 | -5,832,000,000 | 0 | 0 | 10,800,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
wholesale exchange | |||||||||||||||||||||||||||||||||||||||||||||||||||
increase/(decrease) in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
net | 0 | 0 | -1,022,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
distributions to: | |||||||||||||||||||||||||||||||||||||||||||||||||||
unitholders | 0 | 0 | -271,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from: | |||||||||||||||||||||||||||||||||||||||||||||||||||
mpc | |||||||||||||||||||||||||||||||||||||||||||||||||||
balance at march 31, 2020 | 0 | 0 | 9,509,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2020 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease)/increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
net (loss)/income | 700,000,000 | 674,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss/(income) from equity method investments | -76,000,000 | -83,000,000 | -89,000,000 | 1,184,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions to mpc for acquisitions | 0 | -11,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2017 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of gp economic interests | |||||||||||||||||||||||||||||||||||||||||||||||||||
mpc for acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||
unitholders and general partner | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at balance at december 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash, cash equivalents and restricted cash | -39,000,000 | 17,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | 0 | 0 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
investments - net related party loans | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from equity offerings | 0 | 40,000,000 | 292,000,000 | 151,000,000 | 282,000,000 | 189,000,000 | 0 | 321,000,000 | -300,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
distributions to mpc from predecessor | 0 | 0 | 0 | -113,000,000 | 0 | 0 | 0 | -104,000,000 | |||||||||||||||||||||||||||||||||||||||||||
consideration payment to class b unitholders | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unit issuances under atm program | |||||||||||||||||||||||||||||||||||||||||||||||||||
class b unit conversion | |||||||||||||||||||||||||||||||||||||||||||||||||||
mpc from predecessor | |||||||||||||||||||||||||||||||||||||||||||||||||||
mpc of cash received from joint-interest acquisition entities | |||||||||||||||||||||||||||||||||||||||||||||||||||
balance at march 31, 2018 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2018 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to preferred unitholders | -20,000,000 | -19,000,000 | -19,000,000 | -17,000,000 | -16,000,000 | -16,000,000 | -16,000,000 | -17,000,000 | -16,000,000 | -16,000,000 | |||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | -26,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
receivables from/liabilities to related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid other current assets from related parties | 2,000,000 | 1,000,000 | 3,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of redeemable preferred units | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss / (gain) on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||
receivables from / liabilities to related parties | -17,000,000 | 31,000,000 | -127,000,000 | 2,000,000 | 39,000,000 | 40,000,000 | -18,000,000 | -9,000,000 | 9,000,000 | -17,000,000 | 23,000,000 | -3,400,000 | 2,900,000 | -2,400,000 | -5,100,000 | 8,000,000 | -500,000 | 1,400,000 | 6,300,000 | 2,000,000 | 5,200,000 | 8,700,000 | 3,000,000 | ||||||||||||||||||||||||||||
net increase / (decrease) in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions of cash received from joint-interest acquisition entities to mpc | 0 | -11,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to mpc for acquisition | -4,100,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||
(income) income from equity method investments | -49,000,000 | -23,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units in markwest merger | |||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from mpc - markwest merger | |||||||||||||||||||||||||||||||||||||||||||||||||||
distribution to mpc for acquisition | 0 | -420,000,000 | 0 | -1,511,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
contribution from mpc | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
distributions related to purchase of additional interest in pipe line holdings | -600,000,000 | 0 | 0 | -310,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 2,000,000 | -290,000,000 | 28,000,000 | 31,000,000 | 26,000,000 | 173,000,000 | 31,000,000 | -39,000,000 | -47,100,000 | -40,000,000 | -2,100,000 | 105,200,000 | -13,500,000 | -32,800,000 | -28,400,000 | -112,600,000 | 11,200,000 | 148,200,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 234,000,000 | 0 | 0 | 0 | 43,000,000 | -300,000 | 0 | 0 | 27,300,000 | 0 | 0 | 0 | 54,100,000 | 0 | 0 | 0 | 216,700,000 | 0 | ||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 2,000,000 | -290,000,000 | 28,000,000 | 265,000,000 | 26,000,000 | 173,000,000 | 31,000,000 | 4,000,000 | -47,400,000 | -40,000,000 | -2,100,000 | 132,500,000 | -4,900,000 | -11,000,000 | 2,600,000 | 40,600,000 | -32,800,000 | -28,400,000 | -112,600,000 | 227,900,000 | 148,200,000 | ||||||||||||||||||||||||||||||
investments - loans from (to) related parties | 80,000,000 | 0 | 0 | 77,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from equity method investments | |||||||||||||||||||||||||||||||||||||||||||||||||||
investments - loans to (from) related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings from unconsolidated affiliates | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income on disposal of assets | 800,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
materials and supplies inventories | 1,100,000 | 100,000 | -100,000 | -100,000 | 200,000 | 400,000 | 0 | 300,000 | 200,000 | 1,200,000 | 1,700,000 | -1,800,000 | |||||||||||||||||||||||||||||||||||||||
depreciation | 12,700,000 | 12,700,000 | 12,700,000 | 12,700,000 | 12,500,000 | 12,400,000 | 12,600,000 | 12,600,000 | 12,700,000 | 11,900,000 | 11,700,000 | 11,600,000 | |||||||||||||||||||||||||||||||||||||||
quarterly distributions to unitholders and general partner | -41,600,000 | -36,900,000 | -33,100,000 | -27,900,000 | -26,500,000 | -25,000,000 | -23,700,000 | -22,400,000 | -21,500,000 | ||||||||||||||||||||||||||||||||||||||||||
quarterly distributions to noncontrolling interest retained by mpc | -200,000 | -200,000 | -100,000 | -8,600,000 | -12,500,000 | -10,900,000 | -14,900,000 | -22,800,000 | -25,000,000 | ||||||||||||||||||||||||||||||||||||||||||
investments - repayments of loans receivable from a related party | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering distributed to mpc | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to mpc | |||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
investments in related party debt securities - purchases | |||||||||||||||||||||||||||||||||||||||||||||||||||
- redemptions | |||||||||||||||||||||||||||||||||||||||||||||||||||
investments - loans to a related party | |||||||||||||||||||||||||||||||||||||||||||||||||||
- repayments of loans receivable from a related party | |||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt - repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from initial public offering | |||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from (distributions to) mpc | -97,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
investments-repayments of loans receivable from a related party | |||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt-repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||
investments—loans to related party | |||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt—repayments | -200,000 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions related to purchase of additional 5.0% interest in pipe line holdings | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest | -12,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income on sale of assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
materials & supplies inventories | |||||||||||||||||||||||||||||||||||||||||||||||||||
receivables from / payables to related parties | 31,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
investments in related party debt securities – purchases | |||||||||||||||||||||||||||||||||||||||||||||||||||
– redemptions | |||||||||||||||||||||||||||||||||||||||||||||||||||
investments – loans to related party | |||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt – repayments | |||||||||||||||||||||||||||||||||||||||||||||||||||
investments in related party debt securities—purchases | |||||||||||||||||||||||||||||||||||||||||||||||||||
—redemptions |
We provide you with 20 years of cash flow statements for MPLX LP stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of MPLX LP stock. Explore the full financial landscape of MPLX LP stock with our expertly curated income statements.
The information provided in this report about MPLX LP stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.