米国企業
Marathon Petroleum Corp

Marathon Petroleum CorpMPC

時価総額

$631.5億

PER

5.7倍

	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
Sales and other operating revenues	-	-	-	-	-	-	-	95,750	123,949	69,779	119,983	177,453	148,379
Income from equity method investments	50	26	36	153	88	-185	306	373	394	-935	458	655	742
Net gain on disposal of assets	-	-	-	-	-	-	-	-	-	-	21	1,061	217
Other income	59	46	52	111	112	178	320	202	163	118	468	783	969
Revenues and other income	-	-	100,254	98,102	72,258	63,364	75,369	97,102	124,813	69,032	120,930	179,952	150,307
Cost of Goods and Services Sold	-	-	-	-	-	-	-	85,456	110,243	65,733	110,008	151,671	128,566
Impairment expense	-	-	-	-	-	130	-	-	1,197	8,426	-	-	-
Depreciation and amortization	891	995	1,220	1,326	1,646	2,001	2,114	2,490	3,638	3,375	3,364	3,215	3,307
Depreciation and amortization	891	995	1,220	1,326	1,646	2,001	2,114	2,490	3,638	3,375	3,364	3,215	3,307
Selling, General and Administrative Expense	1,106	1,223	1,248	1,375	1,576	1,605	1,743	2,418	3,408	2,710	2,537	2,772	3,039
Selling, General and Administrative Expense	1,106	1,223	1,248	1,375	1,576	1,605	1,743	2,418	3,408	2,710	2,537	2,772	3,039
Other taxes	239	270	340	390	391	435	454	557	751	668	721	825	881
Restructuring Charges	-	-	-	-	-	-	-	-	-	367	-	-	-
Total costs and expenses	75,014	77,145	96,829	94,051	67,566	60,986	71,400	91,531	119,237	81,279	116,630	158,483	135,793
Other taxes	239	270	340	390	391	435	454	557	751	668	721	825	881
Total costs and expenses	75,014	77,145	96,829	94,051	67,566	60,986	71,400	91,531	119,237	81,279	116,630	158,483	135,793
Income from continuing operations	-	5,347	3,425	4,051	4,692	2,378	3,969	5,571	5,576	-12,247	4,300	21,469	14,514
Interest and Debt Expense	-	-	-	216	318	556	625	1,003	1,247	1,365	1,483	1,000	525
Income from continuing operations before income taxes	3,719	5,238	3,246	3,835	4,374	1,822	3,344	4,568	4,329	-13,612	2,817	20,469	13,989
Income Tax Expense (Benefit)	1,330	1,845	1,113	1,280	1,506	609	-460	962	1,074	-2,430	264	4,491	2,817
Income from continuing operations, net of tax	-	-	-	-	-	-	-	-	-	-11,182	2,553	15,978	11,172
Income from discontinued operations, net of tax	-	-	-	-	-	-	-	-	-	1,205	8,448	72	-
Net income	-	3,393	2,133	2,555	2,868	1,213	3,804	3,606	3,255	-9,977	11,001	16,050	11,172
Redeemable noncontrolling interest	-	-	-	-	-	41	65	75	81	81	100	88	94
Noncontrolling interests	-	-	-	-	-	-2	307	751	537	-232	1,163	1,446	1,397
Net income attributable to MPC	2,389	3,393	2,133	2,555	2,868	1,213	3,804	3,606	3,255	-9,826	11,001	16,050	11,172
Continuing operations	-	-	-	-	-	-	-	-	-	-16.99	2.03	28.17	23.73
Discontinued operations	-	-	-	-	-	-	-	-	-	-	13.31	0.14	-
Net income per share	6.7	9.95	6.69	8.84	5.29	2.22	6.76	5.36	4	-15.13	15.34	28.31	23.73
Continuing operations	-	-	-	-	-	-	-	-	-	-16.99	2.02	27.98	23.63
Discontinued operations	-	-	-	-	-	-	-	-	-	-	13.22	0.14	-
Net income per share	6.67	9.89	6.64	8.78	5.26	2.21	6.7	5.28	3.97	-15.13	15.24	28.12	23.63