MPLX Lp Financial Ratios — MPLX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	21.63	1.34	11.37	20.85	1.96	0.01	3.93	12.72	5.36	-5.59	22.15	29.29	28.76	31.63	34.99
Return on Assets (%)	20.57	1.01	6.22	9.99	1.8	1.39	4.29	6.18	2.59	-1.87	8.56	11.08	10.88	11.66	12.2
Return on Capital (%)	21.45	1.06	- -	6.09	2.37	- -	6.69	9.11	5.14	- -	11.49	14.44	14.01	14.92	15.5
Return on Invested Capital (%)	20.99	11.47	- -	21.77	4.69	- -	6.84	9.39	9.05	- -	11.12	13.43	12.29	12.74	12.49
Gross Margin (%)	42.5	41.75	39.52	38.82	43.91	35.58	35.49	41.7	42.47	44.59	42.35	40.69	43.73	44.18	43.59
EBITDA Margin (%)	42.4	41.36	42.33	42.84	49.03	49.1	48.66	50.33	52.57	56.28	52.22	53.74	51.96	52.72	53.28
Operating Margin (%)	33.26	32.45	31.75	32.8	36.56	29.47	30.15	37.3	38.04	39.88	38.78	42.07	40.33	40.96	41.5
Incremental Operating Margin (%)	2,860	25.39	16.83	34.51	46.34	25.76	33.19	46.2	40.56	-27.78	30.93	74.74	212.15	54.89	51.93
Pretax Margin (%)	33.79	32.63	31.53	32.13	32.3	14.02	22.68	30.28	16.94	-8.16	32.51	37.81	38.12	40.05	43.23
Profit Margin (%)	33.76	2.96	16.85	16.2	15.09	7.74	21.51	27.33	11.97	-8.57	32.14	37.42	37.65	39.59	42.81
Net Income to Common Margin (%)	33.76	2.92	16.41	15.39	9.57	0.03	11.14	26.2	10.54	-10.03	30.66	36.19	36.7	39.34	42.81
Effective Tax Rate (%)	0.07	0.21	- -	0.42	0.3	- -	0.12	0.4	- -	- -	0.03	0.2	0.28	0.23	0.16
Dvd Payout Ratio (%)	- -	182.55	35.85	42.07	36.46	363.73	624.4	316.64	213.31	-371.65	114.17	75.15	81.87	81.83	80.61
Sustainable Growth Rate (%)	21.63	-1.1	7.29	12.08	1.24	-0.03	-20.61	-27.56	-6.08	-26.38	-3.14	7.28	5.21	5.75	6.78

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	12	11	10	645	5,255	4,422	6,945	17,922	20,312	20,676	19,064	20,301	20,914	21,436	26,162
ST Debt	1	1	1	1	- -	- -	- -	- -	76	828	559	1,035	1,181	1,740	1,557
LT Debt	11	11	10	644	5,255	4,422	6,945	17,922	20,236	19,848	18,505	19,266	19,733	19,696	24,605
Total Debt/EBITDA	0.07	0.06	0.05	2.02	10.36	2.99	3.87	5.35	4.48	4.37	3.81	3.58	3.86	3.73	4.28
Net Debt/EBITDA	0.07	-1.12	-0.22	1.93	10.28	2.83	3.86	5.33	4.34	4.26	3.71	3.45	3.57	3.38	3.85
Total Debt/EBIT	0.09	0.08	0.07	2.63	13.9	4.99	6.24	7.22	6.19	6.17	5.13	4.58	4.97	4.8	5.49
Net Debt/EBIT	0.09	-1.43	-0.3	2.52	13.79	4.72	6.24	7.19	6	6.01	5	4.41	4.6	4.35	4.94
EBITDA to Interest Expense	841.5	1,829	- -	80	14.49	7	6.03	5.63	5.26	5.67	6.31	6.68	6.04	6.09	5.93
EBITDA-CapEx/Interest Expense	592.5	473	- -	44.75	4.94	0.78	1.29	2.08	2.47	4.25	5.64	5.73	5	4.97	4.18
EBIT to Interest Expense	660	1,435	- -	61.25	10.8	4.2	3.73	4.17	3.81	4.02	4.68	5.23	4.69	4.73	4.62
Interest Expense	- -	- -	- -	4	35	211	298	595	862	834	793	848	897	944	1,030
Common Equity/Total Assets	95.1	53.11	53.47	37.64	59.95	63.35	50.39	44.69	40.47	37.73	35.98	37.23	36.54	36.73	33.25
Long-Term Debt/Equity (%)	0.9	0.86	0.88	139.09	54.36	39.8	69.64	101.08	121.81	141.92	142.16	142.56	145.27	140.59	169.36
Long-Term Debt/Capital (%)	0.9	0.86	0.87	58.13	35.22	28.47	41.05	50.27	54.8	57.26	57.68	56.97	57.2	55.57	60.47
Long-Term Debt/Total Assets (%)	0.86	0.81	0.81	53.05	32.63	25.26	35.62	45.57	50.05	54.51	52.12	54.02	54.02	52.51	57.21
Total Debt/Equity (%)	0.96	0.92	0.94	139.27	54.36	39.8	69.64	101.08	122.27	147.84	146.45	150.22	153.96	153	180.08
Total Debt/Capital (%)	0.95	0.91	0.93	58.21	35.22	28.47	41.05	50.27	55.01	59.65	59.42	60.04	60.62	60.48	64.3
Total Debt/Total Assets (%)	0.91	0.87	0.87	53.11	32.63	25.26	35.62	45.57	50.24	56.78	53.69	56.92	57.25	57.15	60.83
Net Debt to Equity	0.95	-16.74	-3.91	133.43	53.92	37.7	69.59	100.64	118.57	143.9	142.57	144.72	142.65	138.64	161.83
Net Debt/Capital (%)	0.94	-20.11	-4.07	57.16	35.03	27.38	41.03	50.16	53.37	58.08	57.87	58.25	57.93	57.25	60.98
EBITDA	168	183	196	320	507	1,478	1,796	3,348	4,538	4,726	5,000	5,665	5,421	5,749	6,113
EBITDA-CapEx	118	47	89	179	173	165	385	1,237	2,130	3,543	4,471	4,859	4,484	4,693	4,305
Operating Income (Loss)	132	144	147	245	378	887	1,113	2,481	3,284	3,349	3,713	4,435	4,208	4,466	4,762

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	3.42	0.65	0.27	0.07	0.31	- -	0.03	0.01	0.01	- -	0.1	0.4	0.47	0.66
Current Ratio	5.85	4.48	1.62	0.96	0.92	1.14	0.43	0.63	0.7	0.73	0.45	0.79	1.07	1.01	1.23
Quick Ratio	5.67	4.3	1.37	0.77	0.76	1.02	0.35	0.55	0.59	0.55	0.39	0.71	1	0.95	1.16
CFO/Avg Current Liab	7.12	3.33	2.89	3.62	1.18	2.15	1.85	1.72	1.86	2.14	1.81	1.75	2.15	2.03	1.82
Common Equity/Total Assets	95.1	53.11	53.47	37.64	59.95	63.35	50.39	44.69	40.47	37.73	35.98	37.23	36.54	36.73	33.25
Long-Term Debt/Equity (%)	0.9	0.86	0.88	139.09	54.36	39.8	69.64	101.08	121.81	141.92	142.16	142.56	145.27	140.59	169.36
Long-Term Debt/Capital (%)	0.9	0.86	0.87	58.13	35.22	28.47	41.05	50.27	54.8	57.26	57.68	56.97	57.2	55.57	60.47
Long-Term Debt/Total Assets (%)	0.86	0.81	0.81	53.05	32.63	25.26	35.62	45.57	50.05	54.51	52.12	54.02	54.02	52.51	57.21
Total Debt/Equity (%)	0.96	0.92	0.94	139.27	54.36	39.8	69.64	101.08	122.27	147.84	146.45	150.22	153.96	153	180.08
Total Debt/Capital (%)	0.95	0.91	0.93	58.21	35.22	28.47	41.05	50.27	55.01	59.65	59.42	60.04	60.62	60.48	64.3
Total Debt/Total Assets (%)	0.91	0.87	0.87	53.11	32.63	25.26	35.62	45.57	50.24	56.78	53.69	56.92	57.25	57.15	60.83
CFO/Total Liabilities	284.66	255.84	224.58	44.47	6.63	23.3	20.02	14.22	17.14	20.16	21.84	22.66	23.52	25.3	20.75
CFO/CapEx	3.65	1.41	1.98	2.37	1.28	1.14	1.35	1.45	1.7	3.82	9.28	6.23	5.76	5.63	3.27
Altman's Z-Score	0.97	10.28	11.39	3.95	1.29	1.58	1.29	1.16	1.31	1.28	1.53	1.79	1.83	2.12	2

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	50.88	26.64	31.07	67.3	8.11	11.07	12.49	14.73	14.34	16.07	17.31	15.16	13.38	14.15	15.79
Days Sales Outstanding	7.17	13.7	11.75	5.42	45.01	32.98	29.22	24.77	25.46	22.71	21.08	24.08	27.29	25.79	23.11
Inventory Turnover	55.66	30.13	27.32	38.73	18.41	36.58	39.68	47.58	47.75	40.82	42.46	43.12	38.25	35.91	36.77
Days Inventory Outstanding	6.56	12.11	13.36	9.42	19.82	9.98	9.2	7.67	7.64	8.94	8.6	8.47	9.54	10.16	9.93
Accounts Payable Turnover	13.63	7.01	8.14	20.56	11.79	16.82	16.43	18.76	19.6	23.66	34.22	31.61	31.2	40.72	50.7
Accounts Payable Turnover Days	26.79	52.07	44.87	17.76	30.96	21.7	22.21	19.46	18.62	15.43	10.67	11.55	11.7	8.96	7.2
Cash Conversion Cycle	-13.06	-26.26	-19.76	-2.91	33.87	21.26	16.21	12.99	14.48	16.22	19.01	21	25.13	26.99	25.84
Inventory to Cash Days	0.62	1.59	-1.62	-4	25.18	23.01	20.02	17.1	17.81	13.77	12.48	15.62	17.74	15.63	13.18
Inventories	8	9	12	12	51	55	65	98	110	118	142	148	159	180	172
Raw Materials	8	9	12	12	51	55	65	98	110	118	142	148	159	180	172
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	1,154	1,648	3,189	11,996	12,498	14,436	24,058	26,937	22,473	30,063	32,873	36,848	48,680	54,208
- Cash & Cash Equivalents	- -	217	54	27	43	234	5	77	15	15	13	238	1,048	1,519	2,137
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	536	468	6	13	18	146	156	249	245	241	237	235	231	227
+ Total Debt	12	11	10	645	5,255	4,422	6,945	17,922	20,312	20,676	19,064	20,301	20,914	21,436	26,162
Enterprise Value	12	1,484	2,072	3,813	17,221	16,704	21,522	42,059	47,483	43,379	49,355	53,173	56,949	68,828	78,460
Total Capital	1,251	1,238	1,125	1,108	14,922	15,532	16,918	35,653	36,925	34,661	32,081	33,815	34,498	35,446	40,690
Total Debt/Capital (%)	0.95	0.91	0.93	58.21	35.22	28.47	41.05	50.27	55.01	59.65	59.42	60.04	60.62	60.48	64.3
Total Debt / EV	1.01	0.01	0.01	0.17	0.31	0.26	0.32	0.43	0.43	0.48	0.39	0.38	0.37	0.31	0.33
EV/Sales	0.03	3.36	4.48	5.1	16.65	5.55	5.83	6.32	5.5	5.17	5.15	5.04	5.46	6.31	6.84
EV/EBITDA	0.07	8.12	10.57	11.92	33.97	11.3	11.98	12.56	10.46	9.18	9.87	9.39	10.51	11.97	12.83
EV/EBIT	0.09	10.34	14.1	15.56	45.56	18.83	19.34	16.95	14.46	12.95	13.29	11.99	13.53	15.41	16.48
EV/Cash Flow to Firm	0.06	7.78	9.77	11.28	37.28	9.78	9.76	11.48	9.6	8.1	8.65	9.07	9.05	9.99	11.31
EV/Free Cash Flow to Firm	0.05	4.55	6.5	7.96	21.64	5.53	5.95	7.28	6.46	6.63	7.92	7.97	7.88	8.66	8.97
Diluted Market Cap	- -	2,308	3,296	5,468	3,854	11,702	13,762	23,058	23,092	22,754	30,389	33,168	36,793	48,674	54,384
Diluted Enterprise Value	12	2,638	3,720	6,091	9,079	15,908	20,848	41,059	43,638	43,660	49,681	53,468	56,894	68,822	78,636
EV per Share	0.32	40.12	56.01	87.86	56.46	46.27	52.88	52.97	44.88	41.79	48.58	53.12	56.75	67.67	77.25
TTM Sales	397	442	463	747	1,034	3,010	3,691	6,652	8,632	8,398	9,575	10,541	10,434	10,904	11,474
TTM EBITDA	168	183	196	320	507	1,478	1,796	3,348	4,538	4,726	5,000	5,665	5,421	5,749	6,113
TTM Operating Income	132	144	147	245	378	887	1,113	2,481	3,284	3,349	3,713	4,435	4,208	4,466	4,762
TTM Cash Flow to Firm	182	191	212	338	462	1,708	2,205	3,664	4,944	5,357	5,704	5,865	6,292	6,888	6,937
TTM Free Cash Flow to Firm	232	326	319	479	796	3,021	3,616	5,775	7,352	6,540	6,233	6,671	7,229	7,944	8,745

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	7.08	10.33	11.51	5.06	4.17	4.15	4.45	3.56	3.99	5.59	5.69	5.81	6.95	7.05
EV/EBIT	0.09	10.34	14.1	15.56	45.56	18.83	19.34	16.95	14.46	12.95	13.29	11.99	13.53	15.41	16.48
Enterprise Value	12	1,484	2,072	3,813	17,221	16,704	21,522	42,059	47,483	43,379	49,355	53,173	56,949	68,828	78,460
Low Price	- -	25.35	31.48	40.01	26.38	16.34	30.88	28.32	22.6	6.87	21.66	27.47	32.25	36.58	44.6
EV/Sales	0.03	3.36	4.48	5.1	16.65	5.55	5.83	6.32	5.5	5.17	5.15	5.04	5.46	6.31	6.84
EV/EBITDA	0.07	8.12	10.57	11.92	33.97	11.3	11.98	12.56	10.46	9.18	9.87	9.39	10.51	11.97	12.83
Price/Earnings	- -	178.92	43.37	47.54	38.54	11,459.22	33.23	13.23	25.35	- -	10.35	8.69	9.6	11.33	11.07
Price/Earnings Average	- -	165.02	35.52	36.97	58.23	10,301.47	33.06	15.26	29.88	-23.51	9.73	8.5	9.11	10.03	10.69
Price/Earnings High	- -	197.96	43.79	47.72	83.84	13,061.26	36.94	17.19	35.69	-34.15	11.28	9.4	9.62	12.3	11.67
Price/Earnings Low	- -	145.42	30.65	25.88	25.85	5,408.54	28.93	12.36	22.5	-8.58	7.58	7.27	8.43	8.66	9.25
Price/Book Value	- -	1.67	2.55	6.98	1.24	1.13	1.47	1.37	1.65	1.64	2.35	2.48	2.76	3.53	3.79
Price/Book Value Average	- -	1.54	2.09	5.43	1.88	1.01	1.46	1.58	1.94	1.42	2.21	2.42	2.62	3.13	3.66
Price/Book Value High	- -	1.85	2.57	7	2.7	1.28	1.63	1.78	2.32	2.07	2.57	2.68	2.77	3.83	4
Price/Book Value Low	- -	1.36	1.8	3.8	0.83	0.53	1.28	1.28	1.46	0.52	1.72	2.07	2.42	2.7	3.17
Price/Tangible Book Value	- -	1.97	3.04	9.06	1.81	1.5	2.03	3.88	4.85	4.39	7.01	6.67	7.3	8.67	13.07
Price/Tangible Book Value Average	- -	1.82	2.49	7.05	2.74	1.34	2.01	4.48	5.71	3.81	6.59	6.53	6.92	7.67	12.61
Price/Tangible Book Value High	- -	2.18	3.07	9.09	3.94	1.7	2.25	5.04	6.82	5.54	7.64	7.21	7.31	9.41	13.77
Price/Tangible Book Value Low	- -	1.6	2.15	4.93	1.22	0.71	1.76	3.63	4.3	1.39	5.13	5.58	6.41	6.63	10.92
Price/Sales	- -	5.22	7.12	7.32	3.69	3.81	3.7	3.47	2.67	2.71	3.17	3.15	3.52	4.46	4.74
Price/Sales Average	- -	4.81	5.83	5.69	5.58	3.42	3.68	4	3.15	2.36	2.98	3.08	3.34	3.95	4.57
Price/Sales High	- -	5.78	7.19	7.35	8.03	4.34	4.11	4.51	3.76	3.42	3.46	3.4	3.53	4.84	5
Price/Sales Low	- -	4.24	5.03	3.98	2.47	1.8	3.22	3.24	2.37	0.86	2.32	2.63	3.09	3.41	3.96
Price/Cash Flow	- -	12.11	15.55	16.37	8.93	7.69	7.16	7.51	5.65	5.03	6.19	6.61	6.81	8.18	9.2
Price/Cash Flow Average	- -	11.17	12.73	12.73	13.5	6.91	7.13	8.66	6.66	4.38	5.82	6.46	6.46	7.24	8.88
Price/Cash Flow High	- -	13.4	15.7	16.43	19.44	8.76	7.96	9.76	7.96	6.36	6.75	7.14	6.83	8.88	9.7
Price/Cash Flow Low	- -	9.84	10.99	8.91	5.99	3.63	6.23	7.02	5.02	1.6	4.53	5.53	5.98	6.25	7.69
Price/Free Cash Flow Average	- -	6.53	8.46	8.95	7.65	3.75	4.13	5.13	4.19	3.47	5.25	5.57	5.51	6.15	6.8
Price/Free Cash Flow High	- -	7.83	10.43	11.55	11.02	4.76	4.61	5.78	5.01	5.04	6.09	6.15	5.82	7.54	7.43
Price/Free Cash Flow Low	- -	5.75	7.3	6.27	3.4	1.97	3.61	4.16	3.16	1.27	4.09	4.76	5.1	5.31	5.89
EV/Sales Average	0.03	3.15	3.83	4.16	22.58	5.13	5.81	6.88	6.06	4.82	4.97	4.98	5.28	5.8	6.67
EV/Sales High	0.03	3.63	4.51	5.12	30.29	6.13	6.27	7.41	6.77	5.87	5.44	5.3	5.47	6.69	7.09
EV/Sales Low	0.03	2.87	3.43	3.16	12.83	3.36	5.32	6.09	5.15	3.34	4.31	4.53	5.03	5.26	6.06
EV/EBITDA Average	0.07	7.63	9.05	9.7	46.06	10.45	11.94	13.66	11.52	8.56	9.51	9.26	10.16	11	12.53
EV/EBITDA High	0.07	8.79	10.65	11.95	61.78	12.48	12.88	14.72	12.89	10.43	10.41	9.85	10.52	12.69	13.32
EV/EBITDA Low	0.07	6.93	8.11	7.38	26.18	6.84	10.94	12.09	9.8	5.93	8.26	8.44	9.68	9.98	11.38
EV/EBIT Average	0.09	9.72	12.07	12.67	61.78	17.41	19.27	18.44	15.92	12.08	12.81	11.83	13.08	14.16	16.08
EV/EBIT High	0.09	11.2	14.21	15.61	82.87	20.8	20.79	19.86	17.81	14.72	14.02	12.59	13.55	16.34	17.09
EV/EBIT Low	0.09	8.84	10.81	9.63	35.11	11.39	17.66	16.32	13.54	8.37	11.12	10.78	12.47	12.84	14.61
Last Price	- -	31.19	44.54	73.49	39.33	34.62	35.47	30.3	25.46	21.65	29.59	32.84	36.72	47.86	53.37
High Price	- -	34.51	44.97	73.76	85.57	39.46	39.43	39.38	35.85	27.36	32.26	35.49	36.8	51.94	56.26
Enterprise Value Average	12	1,395	1,774	3,104	23,352	15,441	21,450	45,750	52,295	40,453	47,564	52,452	55,059	63,223	76,573
Enterprise Value High	12	1,607	2,088	3,825	31,324	18,451	23,134	49,269	58,475	49,306	52,068	55,825	57,030	72,978	81,395
Enterprise Value Low	12	1,268	1,589	2,360	13,271	10,105	19,654	40,487	44,457	28,037	41,299	47,797	52,464	57,355	69,552

Shares Outstanding	37	37	37	43	305	361	407	794	1,058	1,038	1,016	1,001	1,003	1,017	1,016
Diluted Weighted Avg Shares	37	74	74	74	98	338	388	761	907	1,051	1,027	1,010	1,002	1,017	1,019
Basic Weighted Avg Shares	37	74	74	74	97	331	385	761	906	1,051	1,027	1,010	1,001	1,016	1,019
Revenue per Share	10.74	5.98	6.26	10.04	10.66	9.09	9.59	8.74	9.53	7.99	9.32	10.44	10.42	10.73	11.26
EBITDA per Share	4.55	2.47	2.65	4.3	5.23	4.47	4.66	4.4	5.01	4.5	4.87	5.61	5.42	5.66	6
Operating Income per Share	3.57	1.94	1.99	3.29	3.9	2.68	2.89	3.26	3.62	3.19	3.62	4.39	4.2	4.4	4.67
Basic EPS, GAAP	3.63	0.17	1.03	1.55	1.02	- -	1.07	2.29	1	-0.8	2.86	3.78	3.83	4.22	4.82
Basic EPS from Cont Ops	3.63	1.95	1.97	3.21	3.43	1.31	2.17	2.64	1.61	-0.65	3.03	3.94	3.96	4.29	4.86
Diluted EPS, GAAP	3.63	0.17	1.03	1.55	1.01	- -	1.06	2.29	1	-0.8	2.86	3.78	3.82	4.22	4.82
Diluted EPS from Cont Ops	3.63	1.95	1.97	3.21	3.4	1.28	2.15	2.64	1.61	-0.65	3.03	3.94	3.96	4.28	4.86
Dividend per Share	- -	3.55	1.05	1.72	1.63	2.94	8.44	8.2	3.35	2.86	3.48	3.02	3.29	3.55	3.95
Cash Flow per Share	4.92	2.58	2.86	4.49	4.4	4.5	4.95	4.04	4.51	4.3	4.78	4.97	5.39	5.85	5.8
Free Cash Flow per Basic Share	3.57	0.74	1.42	2.59	0.96	0.54	1.29	1.26	1.85	3.18	4.27	4.17	4.46	4.81	4.02
Cash & Equivalents per Share	- -	5.86	1.46	0.62	0.14	0.65	0.01	0.1	0.01	0.01	0.01	0.24	1.04	1.49	2.1
Book Value per Share	33.54	18.68	17.46	10.53	31.65	30.73	24.14	22.13	15.47	13.24	12.57	13.26	13.3	13.55	14.08
Tangible Book Value per Share	29.9	15.85	14.64	8.11	21.7	23.14	17.52	7.81	5.25	4.94	4.22	4.92	5.03	5.52	4.08

MPLX Lp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)