Marathon Petroleum Corp. Reports Third-Quarter 2025 Results

— Third-quarter net income attributable to MPC of $1.4 billion, or $4.51 per diluted share, adjusted net income of $915 million, or $3.01 per diluted share

— $3.2 billion of adjusted EBITDA, driven by strong Refining & Marketing execution; and continued Midstream growth

— $926 million of capital returned, inclusive of $650 million of share repurchases

— Announced 10% quarterly dividend increase

— MPLX's 12.5% quarterly distribution increase will result in $2.8 billion of expected annual distributions to MPC

Marathon Petroleum Corp. (NYSE: MPC) today reported net income attributable to MPC of $1.4 billion, or $4.51 per diluted share, for the third quarter of 2025, compared with net income attributable to MPC of $622 million, or $1.87 per diluted share, for the third quarter of 2024.

Adjusted net income was $915 million, or $3.01 per diluted share, for the third quarter of 2025. Adjustments are shown in the accompanying release tables.

In the third quarter of 2025, the company recorded a $56 million charge resulting from the quarterly fair value remeasurement of outstanding performance-based stock compensation. This reduced diluted earnings per share and adjusted diluted earnings per share by $0.14

The third quarter of 2025 adjusted earnings before interest, taxes, depreciation, and amortization (adjusted EBITDA) was $3.2 billion, compared with $2.5 billion for the third quarter of 2024. Adjustments are shown in the accompanying release tables.

“In the third quarter, Refining & Marketing delivered strong cash generation,” said President and Chief Executive Officer Maryann Mannen. “In Midstream, we took actions to grow and optimize the portfolio, strengthening the durability of mid-single digit segment adjusted EBITDA growth. MPLX will provide $2.8 billion of annualized distributions to MPC that we expect to cover our dividends and standalone capital spending, and to be a source of capital allocation, a differentiator in the energy industry. Our integrated value chains and geographically diversified assets position us to lead in capital allocation.”

Results from Operations

Adjusted EBITDA (unaudited)

Three Months Ended Nine Months Ended September 30, September 30,(In millions) 2025 2024 2025 2024Refining & Marketing segment adjusted EBITDA $ 1,762 $ 1,136 $ 4,141 $ 5,144Midstream segment adjusted EBITDA 1,709 1,628 5,070 4,837Renewable Diesel segment adjusted EBITDA (56) (61) (117) (178)Subtotal 3,415 2,703 9,094 9,803Corporate (238) (224) (691) (675)Add: Depreciation and amortization 29 28 64 75Adjusted EBITDA $ 3,206 $ 2,507 $ 8,467 $ 9,203

Refining & Marketing (R&M)

Segment adjusted EBITDA was $1.8 billion in the third quarter of 2025, versus $1.1 billion for the third quarter of 2024. R&M segment adjusted EBITDA was $6.37 per barrel for the third quarter of 2025, versus $4.15 per barrel for the third quarter of 2024. Segment adjusted EBITDA excludes refining planned turnaround costs, which totaled $400 million in the third quarter of 2025 and $287 million in the third quarter of 2024.

R&M margin was $17.60 per barrel for the third quarter of 2025, versus $14.63 per barrel for the third quarter of 2024. Crude capacity utilization was 95%, resulting in total throughput of 3.0 million barrels per day (bpd) for the third quarter of 2025. R&M margin results were driven by higher crack spreads compared to the third quarter of 2024.

Refining operating costs were $5.59 per barrel for the third quarter of 2025, versus $5.23 per barrel for the third quarter of 2024.

Midstream

Segment adjusted EBITDA was $1.7 billion in the third quarter of 2025, versus $1.6 billion for the third quarter of 2024, reflecting year-over-year growth of 5%. The results were primarily driven by higher rates and throughputs plus contributions from recent acquisitions, partially offset by higher operating expenses.

Renewable Diesel

Segment adjusted EBITDA was $(56) million in the third quarter of 2025, versus $(61) million for the third quarter of 2024. The results reflect increased utilization to 86%, offset by a weaker margin environment, compared to the prior year quarter.

Corporate and Items Not Allocated

Corporate expenses totaled $238 million in the third quarter of 2025, compared with $224 million in the third quarter of 2024. The results are largely driven by quarterly fair value remeasurement of outstanding performance-based stock compensation.

Financial Position, Liquidity, and Return of Capital

As of September30, 2025, MPC had $2.7 billion of cash and cash equivalents, including $1.8 billion of cash at MPLX, and no borrowings outstanding under its $5 billion five-year bank revolving credit facility.

On August 11, 2025, MPLX issued $4.5 billion aggregate principal amount of unsecured senior notes in an underwritten public offering.

In the third quarter, the company returned approximately $926 million of capital to shareholders. As of September30, 2025, the company had $5.4 billion available under its share repurchase authorizations.

Strategic Update

MPC's Refining & Marketing 2025 capital spending outlook includes continued high-return investments at its Los Angeles, Galveston Bay and Robinson refineries. In addition to these multi-year investments, the company is executing shorter-term projects that offer high returns through margin enhancement and cost reduction.

— Los Angeles: An investment targeted at improving the refinery's competitiveness by integrating and modernizing utility systems to improve reliability and increase energy efficiency. It is also intended to address a regulation mandating emissions reductions for all Southern California refineries. Capital spending in 2025 is expected to be $100 million, with an estimated return of approximately 20% and a completion targeted for year-end 2025.

— Robinson: A project that will increase the refinery's flexibility to maximize higher value jet fuel production to meet growing demand. Capital spending in 2025 is expected to be $150 million, with another $50 million in 2026. The project's estimated return is 25% and completion is expected by year-end 2026.

— Galveston Bay: A project to upgrade high-sulfur distillate to higher-value ultra-low sulfur diesel with the addition of a 90 thousand bpd (mbpd) high-pressure distillate hydrotreater (DHT). Capital spending in 2025 is expected to be $200 million, with another $575 million in 2026 and 2027. The project's estimated return is greater than 20% and completion of the DHT is expected by year-end 2027.

In the third quarter, the company completed the sale of its interest in an ethanol production joint venture to its partner for gross proceeds of $427 million.

MPC's Midstream segment is expanding its Permian to Gulf Coast integrated value chain, progressing long-haul pipeline growth projects to support expected increased producer activity, and investing in Permian and Marcellus processing capacity in response to producer demand. Updates include:

Newly Announced

— Eiger Express Pipeline: In the third quarter, MPLX and its partners announced FID of the Eiger Express natural gas pipeline with the capacity to transport up to 2.5 billion cubic feet per day (Bcf/d) from the Permian basin to Katy, Texas, with connectivity to Agua Dulce via the Traverse pipeline. The Eiger Express pipeline is expected in service in mid-2028.

Ongoing

— Secretariat: A 200 million cubic feet per day (MMcf/d) processing plant increasing MPLX's gas processing capacity in the Permian basin to 1.4 Bcf/d; expected in service at the end of 2025.

— Harmon Creek III: Consists of a 300 MMcf/d processing plant and 40 mbpd de-ethanizer, which will increase MPLX's processing capacity in the Northeast to 8.1 Bcf/d and fractionation capacity to 800 mbpd; expected in service in the second half of 2026.

— Titan Complex (Northwind): The second sour gas treating plant is anticipated to be fully online in the second half of 2026, which will increase sour gas treating capacity in the Permian to over 400 MMcf/d from its acquired level of 150 MMcf/d.

— BANGL Pipeline: In July, MPLX acquired the remaining interest of BANGL, LLC. The BANGL pipeline is expanding from 250 mbpd to 300 mbpd and will enable liquids to reach MPLX's Gulf Coast fractionators. The expansion is expected in service in the second half of 2026.

— Blackcomb and Rio Bravo Pipelines: These pipelines (up to 2.5 Bcf/d and 4.5 Bcf/d, respectively) are designed to transport natural gas from the Permian to domestic and export markets along the Gulf Coast; expected in-service in the second half of 2026.

— Traverse Pipeline: A bi-directional 2.5 Bcf/d pipeline designed to transport natural gas along the Gulf Coast between Agua Dulce and the Katy area. The pipeline enhances optionality for shippers to access multiple premium markets, and is expected in service in 2027.

— Gulf Coast Fractionators: Two 150 mbpd fractionation facilities near MPC's Galveston Bay refinery. The fractionation facilities are expected in service in 2028 and 2029. MPC is contracting with MPLX to purchase offtake from the fractionators, which MPC intends to market globally.

— LPG Export Terminal: Constructing a 400 mbpd LPG export terminal in an advantaged location for global market access, and an associated pipeline, which is anticipated in service in 2028; a strategic partnership with ONEOK.

Fourth-Quarter 2025 Outlook

Refining & Marketing Segment:Refining operating costs per barrel(a) $ 5.80Distribution costs (in millions) $ 1,575Refining planned turnaround costs (in millions) $ 420Depreciation and amortization (in millions) $ 400Refinery throughputs (mbpd):Crude oil refined 2,675Other charge and blendstocks 230Total 2,905Corporate (includes $20 million of D&A) $ 240
(a) Excludes refining planned turnaround and depreciation and amortization expense.

Conference Call

At 11:00 a.m. ET today, MPC will hold a conference call and webcast to discuss the reported results and provide an update on company operations. Interested parties may listen by visiting MPC's website at www.marathonpetroleum.com. A replay of the webcast will be available on the company's website for two weeks. Financial information, including the earnings release and other investor-related materials, will also be available online prior to the conference call and webcast at www.marathonpetroleum.com.

About Marathon Petroleum Corporation

Marathon Petroleum Corporation (MPC) is a leading, integrated, downstream and midstream energy company headquartered in Findlay, Ohio. The company operates the nation's largest refining system. MPC's marketing system includes branded locations across the United States, including Marathon brand retail outlets. MPC also owns the general partner and majority limited partner interest in MPLX LP, a midstream company that owns and operates gathering, processing, and fractionation assets, as well as crude oil and light product transportation and logistics infrastructure. More information is available at www.marathonpetroleum.com.

Investor Relations Contacts: (419) 421-2071 Kristina Kazarian, Vice President Finance and Investor Relations Brian Worthington, Senior Director, Investor Relations Alyx Teschel, Director, Investor Relations

Media Contact: (419) 421-3577 Jamal Kheiry, Communications Manager

References to Earnings References to earnings mean net income attributable to MPC from the statements of income. Unless otherwise indicated, references to earnings and earnings per share are MPC's share after excluding amounts attributable to noncontrolling interests.

Market Data Certain relevant benchmark margin and market data, including pricing, regional and blended crack spreads and sweet and sour crude differentials, along with a hypothetical Refining and Marketing margin indicator based on such margin and market data and operational guidance provided for each quarter, is available on MPC's Investors website at www.marathonpetroleum.com/Investors/Investor-Market-Data. MPC intends to update this information each month no later than the close of business on the second business day following the end of each month unless otherwise noted and may also provide additional updates within each month. Interested parties may register to receive automatic email alerts when the information is updated by clicking on “Sign Up” at https://www.marathonpetroleum.com/Investors/ and following the instructions provided.

Forward-Looking Statements This press release contains forward-looking statements regarding MPC. These forward-looking statements may relate to, among other things, MPC's expectations, estimates and projections concerning its business and operations, financial priorities, strategic plans and initiatives, capital return plans, capital expenditure plans, operating cost reduction objectives, and environmental, social and governance (“ESG”) plans and goals, including those related to greenhouse gas emissions and intensity reduction targets, freshwater withdrawal intensity reduction targets, inclusion and ESG reporting. Forward-looking and other statements regarding our ESG plans and goals are not an indication that these statements are material to investors or are required to be disclosed in our filings with the Securities Exchange Commission (SEC). In addition, historical, current, and forward-looking ESG-related statements may be based on standards for measuring progress that are still developing, internal controls and processes that continue to evolve, and assumptions that are subject to change in the future. You can identify forward-looking statements by words such as “advance,” “anticipate,” “believe,” “commitment,” “continue,” “could,” “design,” “drive,” “endeavor,” “estimate,” “expect,” “focus,” “forecast,” “goal,” “guidance,” “intend,” “may,” “objective,” “opportunity,” “outlook,” “plan,” “policy,” “position,” “potential,” “predict,” “priority,” “progress,” “project,” “prospective,” “pursue,” “seek,” “should,” “strategy,” “strive,” “support,” “target,” “trends,” “will,” “would” or other similar expressions that convey the uncertainty of future events or outcomes. MPC cautions that these statements are based on management's current knowledge and expectations and are subject to certain risks and uncertainties, many of which are outside of the control of MPC, that could cause actual results and events to differ materially from the statements made herein. Factors that could cause MPC's actual results to differ materially from those implied in the forward-looking statements include but are not limited to: political or regulatory developments, including the federal government shutdown, changes in governmental policies relating to refined petroleum products, crude oil, natural gas, natural gas liquids (“NGLs”), or renewable diesel and other renewable fuels or taxation, including changes in tax regulations or guidance promulgated pursuant to the new legislation implemented in the One, Big, Beautiful Bill Act; volatility in and degradation of general economic, market, industry or business conditions, including as a result of pandemics, other infectious disease outbreaks, natural hazards, extreme weather events, regional conflicts such as hostilities in the Middle East and in Ukraine, tariffs, inflation or rising interest rates; the regional, national and worldwide demand for refined products and renewables and related margins; the regional, national or worldwide availability and pricing of crude oil, natural gas, renewable diesel and other renewable fuels, NGLs and other feedstocks and related pricing differentials; the adequacy of capital resources and liquidity and timing and amounts of free cash flow necessary to execute our business plans, affect future share repurchases and to maintain or grow our dividend; the success or timing of completion of ongoing or anticipated projects; changes to the expected construction costs and in service dates of planned and ongoing projects and investments, including pipeline projects and new processing units, and the ability to obtain regulatory and other approvals with respect thereto; the ability to obtain the necessary regulatory approvals and satisfy the other conditions necessary to consummate planned transactions within the expected timeframes if at all, including the recently announced Rockies divestiture; the ability to realize expected returns or other benefits on anticipated or ongoing projects or planned transactions, including the recently completed Northwind acquisition; the availability of desirable strategic alternatives to optimize portfolio assets and the ability to obtain regulatory and other approvals with respect thereto; the inability or failure of our joint venture partners to fund their share of operations and development activities; the financing and distribution decisions of joint ventures we do not control; our ability to successfully implement our sustainable energy strategy and principles and to achieve our ESG plans and goals within the expected timeframes if at all; changes in government incentives for emission-reduction products and technologies; the outcome of research and development efforts to create future technologies necessary to achieve our ESG plans and goals; our ability to scale projects and technologies on a commercially competitive basis; changes in regional and global economic growth rates and consumer preferences, including consumer support for emission-reduction products and technology; industrial incidents or other unscheduled shutdowns affecting our refineries, machinery, pipelines, processing, fractionation and treating facilities or equipment, means of transportation, or those of our suppliers or customers; the imposition of windfall profit taxes, maximum refining margin penalties, minimum inventory requirements or refinery maintenance and turnaround supply plans on companies operating within the energy industry in California or other jurisdictions; the establishment or increase of tariffs on goods, including crude oil and other feedstocks imported into the United States, other trade protection measures or restrictions or retaliatory actions from foreign governments; the impact of adverse market conditions or other similar risks to those identified herein affecting MPLX; and the factors set forth under the heading “Risk Factors” and “Disclosures Regarding Forward-Looking Statements” in MPC's and MPLX's Annual Reports on Form 10-K for the year ended Dec. 31, 2024, and in other filings with the SEC. Any forward-looking statement speaks only as of the date of the applicable communication and we undertake no obligation to update any forward-looking statement except to the extent required by applicable law.

Copies of MPC's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other SEC filings are available on the SEC's website, MPC's website at https://www.marathonpetroleum.com/Investors/ or by contacting MPC's Investor Relations office. Copies of MPLX's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other SEC filings are available on the SEC's website, MPLX's website at http://ir.mplx.com or by contacting MPLX's Investor Relations office.

Consolidated Statements of Income (unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In millions, except per-share data) 2025 2024 2025 2024Revenues and other income:Sales and other operating revenues $ 34,809 $ 35,107 $ 100,125 $ 105,727Income from equity method investments 976 219 1,418 796Net gain (loss) on disposal of assets (2) (2) 4 17Other income 66 49 253 406Total revenues and other income 35,849 35,373 101,800 106,946Costs and expenses:Cost of revenues (excludes items below) 31,200 32,144 90,585 95,682Depreciation and amortization 841 846 2,423 2,511Selling, general and administrative expenses 863 815 2,513 2,417Other taxes 232 219 682 681Total costs and expenses 33,136 34,024 96,203 101,291Income from operations 2,713 1,349 5,597 5,655Net interest and other financial costs 310 221 933 594Income before income taxes 2,403 1,128 4,664 5,061Provision for income taxes 460 113 765 779Net income 1,943 1,015 3,899 4,282Less net income attributable to:Redeemable noncontrolling interest – 6 – 21Noncontrolling interests 573 387 1,387 1,187Net income attributable to MPC $ 1,370 $ 622 $ 2,512 $ 3,074Per share dataBasic:Net income attributable to MPC per share $ 4.51 $ 1.88 $ 8.16 $ 8.85Weighted average shares outstanding (in millions) 303 331 307 347Diluted:Net income attributable to MPC per share $ 4.51 $ 1.87 $ 8.15 $ 8.83Weighted average shares outstanding (in millions) 304 332 308 348
Capital Expenditures and Investments (unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In millions) 2025 2024 2025 2024Refining & Marketing $ 423 $ 369 $ 1,132 $ 961Midstream 919 557 1,996 1,125Renewable Diesel 16 3 18 6Corporate(a) 32 21 85 63Total $ 1,390 $ 950 $ 3,231 $ 2,155
(a) Includes capitalized interest of $26 million, $14 million, $64 million and $38 million for the third quarter 2025, the third quarter 2024, the first nine months of 2025 and the first nine months of 2024, respectively.
Refining & Marketing Operating Statistics (unaudited)Dollar per Barrel of Net Refinery Throughput Three Months Ended Nine Months Ended September 30, September 30, 2025 2024 2025 2024Refining & Marketing margin(a) $ 17.60 $ 14.63 $ 16.26 $ 17.08Less:Refining operating costs(b) 5.59 5.23 5.55 5.37Distribution costs(c) 5.69 5.38 5.66 5.52Other income(d) (0.05) (0.13) (0.05) (0.30)Refining & Marketing segment adjusted EBITDA $ 6.37 $ 4.15 $ 5.10 $ 6.49Refining planned turnaround costs $ 1.45 $ 1.05 $ 1.36 $ 1.41Depreciation and amortization 1.54 1.64 1.52 1.70Fees paid to MPLX included in distribution costs above 3.67 3.66 3.70 3.73
(a) Sales revenue less cost of refinery inputs and purchased products, divided by net refinery throughput.(b) Excludes refining planned turnaround and depreciation and amortization expense.(c) Excludes depreciation and amortization expense.(d) Includes income or loss from equity method investments, net gain or loss on disposal of assets and other income or loss.
Refining & Marketing – Supplemental Operating Data Three Months Ended Nine Months Ended September 30, September 30, 2025 2024 2025 2024Refining & Marketing refined product sales volume 3,783 3,644 3,689 3,531(mbpd)(a)Crude oil refining capacity (mbpcd)(b) 2,963 2,950 2,963 2,950Crude oil capacity utilization (percent)(b) 95 94 94 91Refinery throughputs (mbpd):Crude oil refined 2,822 2,776 2,777 2,690Other charge and blendstocks 183 204 195 206Net refinery throughputs 3,005 2,980 2,972 2,896Sour crude oil throughput (percent) 42 42 44 44Sweet crude oil throughput (percent) 58 58 56 56Refined product yields (mbpd):Gasoline 1,464 1,494 1,492 1,464Distillates 1,103 1,101 1,083 1,056Propane 62 68 66 66NGLs and petrochemicals 222 212 209 205Heavy fuel oil 102 63 79 59Asphalt 83 83 79 82Total 3,036 3,021 3,008 2,932Inter-region refinery transfers excluded from throughput 66 87 62 83and yields above (mbpd)
(a) Includes intersegment sales.(b) Based on calendar day capacity, which is an annual average that includes downtime for planned maintenance and other normal operating activities.

Refining & Marketing – Supplemental Operating Data by Region (unaudited)

The per barrel for Refining & Marketing margin is calculated based on net refinery throughput (excludes inter-refinery transfer volumes). The per barrel for the refining operating costs, refining planned turnaround costs and refining depreciation and amortization for the regions, as shown in the tables below, is calculated based on the gross refinery throughput (includes inter-refinery transfer volumes).

Refining operating costs exclude refining planned turnaround costs and refining depreciation and amortization expense.

Gulf Coast Region Three Months Ended Nine Months Ended September 30, September 30, 2025 2024 2025 2024Dollar per barrel of refinery throughput:Refining & Marketing margin $ 14.77 $ 13.66 $ 13.99 $ 16.01Refining operating costs 4.70 3.96 4.65 4.18Refining planned turnaround costs 0.58 0.67 0.94 1.41Refining depreciation and amortization 0.96 1.39 0.97 1.43Refinery throughputs (mbpd):Crude oil refined 1,153 1,108 1,134 1,094Other charge and blendstocks 152 194 158 179Gross refinery throughputs 1,305 1,302 1,292 1,273Sour crude oil throughput (percent) 54 55 56 56Sweet crude oil throughput (percent) 46 45 44 44Refined product yields (mbpd):Gasoline 607 607 614 605Distillates 460 484 461 465Propane 34 38 37 37NGLs and petrochemicals 145 127 133 126Heavy fuel oil 65 60 56 52Asphalt 19 17 17 16Total 1,330 1,333 1,318 1,301Inter-region refinery transfers included in throughput and 36 66 37 53yields above (mbpd)
Mid-Continent Region Three Months Ended Nine Months Ended September 30, September 30, 2025 2024 2025 2024Dollar per barrel of refinery throughput:Refining & Marketing margin $ 19.88 $ 15.72 $ 16.97 $ 17.27Refining operating costs 5.27 5.21 5.07 5.06Refining planned turnaround costs 1.84 1.79 1.18 1.37Refining depreciation and amortization 1.37 1.36 1.37 1.39Refinery throughputs (mbpd):Crude oil refined 1,147 1,129 1,146 1,106Other charge and blendstocks 62 63 61 66Gross refinery throughputs 1,209 1,192 1,207 1,172Sour crude oil throughput (percent) 23 22 24 25Sweet crude oil throughput (percent) 77 78 76 75Refined product yields (mbpd):Gasoline 615 624 630 617Distillates 442 419 436 409Propane 19 21 20 20NGLs and petrochemicals 56 53 50 50Heavy fuel oil 18 13 14 14Asphalt 63 65 62 65Total 1,213 1,195 1,212 1,175Inter-region refinery transfers included in throughput and 10 7 8 10yields above (mbpd)
West Coast Region Three Months Ended Nine Months Ended September 30, September 30, 2025 2024 2025 2024Dollar per barrel of refinery throughput:Refining & Marketing margin $ 19.17 $ 14.47 $ 20.10 $ 19.19Refining operating costs 7.72 7.38 8.17 8.07Refining planned turnaround costs 2.45 0.20 2.64 1.25Refining depreciation and amortization 1.49 1.27 1.49 1.36Refinery throughputs (mbpd):Crude oil refined 522 539 497 490Other charge and blendstocks 35 34 38 44Gross refinery throughputs 557 573 535 534Sour crude oil throughput (percent) 59 59 63 62Sweet crude oil throughput (percent) 41 41 37 38Refined product yields (mbpd):Gasoline 267 287 265 270Distillates 202 218 188 196Propane 9 9 9 9NGLs and petrochemicals 27 37 32 34Heavy fuel oil 53 28 46 29Asphalt 1 1 – 1Total 559 580 540 539Inter-region refinery transfers included in throughput and 20 14 17 20yields above (mbpd)
Midstream Operating Statistics (unaudited) Three Months Ended Nine Months Ended September 30, September 30, 2025 2024 2025 2024Pipeline throughputs (mbpd)(a) 6,024 6,036 6,088 5,852Terminal throughputs (mbpd) 3,173 3,268 3,151 3,132Gathering system throughputs (million cubic feet per 6,906 6,737 6,663 6,527day)(b)Natural gas processed (million cubic feet per day)(b) 10,075 9,775 9,866 9,572C2 (ethane) + NGLs fractionated (mbpd)(b) 677 635 657 644
(a) Includes common-carrier pipelines and private pipelines contributed to MPLX. Excludes equity method affiliate pipeline volumes.(b) Includes operating data for entities that have been consolidated into the MPLX financial statements as well as operating data for partnership-operated equity method investments.
Renewable Diesel Financial Data (unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In millions) 2025 2024 2025 2024Renewable Diesel margin(a) 8 17 $ 83 $ 49Less:Operating costs(b) 67 75 203 201Distribution costs(c) 22 16 69 67Other income(d) (25) (13) (72) (41)Renewable Diesel segment adjusted EBITDA $ (56) $ (61) $ (117) $ (178)Planned turnaround costs $ 1 $ 3 $ 37 $ 5JV planned turnaround costs 3 – 13 -Depreciation and amortization 17 17 53 50JV depreciation and amortization 22 22 67 67
(a) Sales revenue less cost of renewable inputs and purchased products.(b) Excludes planned turnaround and depreciation and amortization expense.(c) Excludes depreciation and amortization expense.(d) Includes income or loss from equity method investments, net gain or loss on disposal of assets and other income or loss.
Select Financial Data (unaudited) September 30, June 30, 2025 2025(in millions of dollars)Cash and cash equivalents $ 2,654 $ 1,673Total consolidated debt(a) 32,844 28,654MPC debt 7,198 7,429MPLX debt 25,646 21,225Equity 23,889 23,264(in millions)Shares outstanding 301 304
(a) Net of unamortized debt issuance costs and unamortized premium/discount, net.

Non-GAAP Financial Measures

Management uses certain financial measures to evaluate our operating performance that are calculated and presented on the basis of methodologies other than in accordance with GAAP. The non-GAAP financial measures we use are as follows:

Adjusted Net Income Attributable to MPC and Adjusted Diluted Income Per Share

Adjusted net income attributable to MPC is defined as net income attributable to MPC excluding the items in the table below, along with their related income tax effect. We have excluded these items because we believe that they are not indicative of our core operating performance. Adjusted diluted income per share is defined as adjusted net income attributable to MPC divided by the number of weighted-average shares outstanding in the applicable period, assuming dilution.

We believe the use of adjusted net income attributable to MPC and adjusted diluted income per share provides us and our investors with important measures of our ongoing financial performance to better assess our underlying business results and trends. Adjusted net income attributable to MPC or adjusted diluted income per share should not be considered as a substitute for, or superior to net income attributable to MPC, diluted net income per share or any other measure of financial performance presented in accordance with GAAP. Adjusted net income attributable to MPC and adjusted diluted income per share may not be comparable to similarly titled measures reported by other companies.

Reconciliation of Net Income Attributable to MPC to Adjusted Net Income Attributable to MPC(unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In millions) 2025 2024 2025 2024Net income attributable to MPC $ 1,370 $ 622 $ 2,512 $ 3,074Pre-tax adjustments:Gain on sale of assets (738) – (738) (151)SRE(a) (57) – (57) -Transaction-related costs 21 – 21 -Tax impact of adjustments(b) 151 – 151 23Non-controlling interest impact of adjustments 168 – 168 55Adjusted net income attributable to MPC $ 915 $ 622 $ 2,057 $ 3,001Diluted income per share $ 4.51 $ 1.87 $ 8.15 $ 8.83Adjusted diluted income per share $ 3.01 $ 1.87 $ 6.67 $ 8.62Weighted average diluted shares outstanding 304 332 308 348
(a) Small Refinery Exemption (“SRE”) credit under the Renewable Fuel Standard program(b) Income taxes for the three and nine months ended September30, 2025 were calculated by applying a federal statutory rate and a blended state tax rate to the pre-tax adjustments after non-controlling interest. The corresponding adjustments to reported income taxes are shown in the table above.

Adjusted EBITDA

Amounts included in net income (loss) attributable to MPC and excluded from adjusted EBITDA include (i) net interest and other financial costs; (ii) provision/benefit for income taxes; (iii) noncontrolling interests; (iv) depreciation and amortization; (v) refining planned turnaround costs and (vi) other adjustments as deemed necessary, as shown in the table below. We believe excluding turnaround costs from this metric is useful for comparability to other companies as certain of our competitors defer these costs and amortize them between turnarounds.

Adjusted EBITDA is a financial performance measure used by management, industry analysts, investors, lenders, and rating agencies to assess the financial performance and operating results of our ongoing business operations. Additionally, we believe adjusted EBITDA provides useful information to investors for trending, analyzing and benchmarking our operating results from period to period as compared to other companies that may have different financing and capital structures. Adjusted EBITDA should not be considered as a substitute for, or superior to income (loss) from operations, net income attributable to MPC, income before income taxes, cash flows from operating activities or any other measure of financial performance presented in accordance with GAAP. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.

Reconciliation of Net Income Attributable to MPC to Adjusted EBITDA (unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In millions) 2025 2024 2025 2024Net income attributable to MPC $ 1,370 $ 622 $ 2,512 $ 3,074Net income attributable to noncontrolling interests 573 393 1,387 1,208Provision for income taxes 460 113 765 779Net interest and other financial costs 310 221 933 594Depreciation and amortization 841 846 2,423 2,511Renewable Diesel JV depreciation and amortization 22 22 67 67Refining & Renewable Diesel planned turnaround costs 401 290 1,141 1,121Renewable Diesel JV planned turnaround costs 3 – 13 -Gain on sale of assets (738) – (738) (151)SRE(a) (57) – (57) -Transaction-related costs 21 – 21 -Adjusted EBITDA $ 3,206 $ 2,507 $ 8,467 $ 9,203
(a) Small Refinery Exemption (“SRE”) credit under the Renewable Fuel Standard program

Refining & Marketing Margin

Refining & Marketing margin is defined as sales revenue less cost of refinery inputs and purchased products. We use and believe our investors use this non-GAAP financial measure to evaluate our Refining & Marketing segment's operating and financial performance as it is the most comparable measure to the industry's market reference product margins. This measure should not be considered a substitute for, or superior to, Refining & Marketing gross margin or other measures of financial performance prepared in accordance with GAAP, and our calculation thereof may not be comparable to similarly titled measures reported by other companies.

Reconciliation of Refining & Marketing Segment Adjusted EBITDA to Refining & Marketing GrossMargin and Refining & Marketing Margin (unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In millions) 2025 2024 2025 2024Refining & Marketing segment adjusted EBITDA $ 1,762 $ 1,136 $ 4,141 $ 5,144Plus (Less):Depreciation and amortization (426) (448) (1,237) (1,345)Refining planned turnaround costs (400) (287) (1,104) (1,116)Selling, general and administrative expenses 677 639 1,968 1,910Income from equity method investments (3) (29) (11) (46)Net loss on disposal of assets 2 1 2 1Other income (36) (16) (155) (309)Refining & Marketing gross margin 1,576 996 3,604 4,239Plus (Less):Operating expenses (excluding depreciation and 3,032 2,783 8,819 8,498amortization)Depreciation and amortization 426 448 1,237 1,345Gross margin excluded from and other income included (95) (143) (263) (322)in Refining & Marketing margin(a)Other taxes included in Refining & Marketing margin (74) (73) (207) (205)Refining & Marketing margin $ 4,865 $ 4,011 $ 13,190 $ 13,555Refining & Marketing margin by region:Gulf Coast $ 1,724 $ 1,554 $ 4,796 $ 5,356Mid-Continent 2,194 1,714 5,554 5,498West Coast 947 743 2,840 2,701Refining & Marketing margin $ 4,865 $ 4,011 $ 13,190 $ 13,555
(a) Reflects the gross margin, excluding depreciation and amortization, of other related operations included in the Refining & Marketing segment and processing of credit card transactions on behalf of certain of our marketing customers, net of other income.

Renewable Diesel Margin

Renewable Diesel margin is defined as sales revenue plus value attributable to qualifying regulatory credits earned during the period less cost of renewable inputs and purchased product costs. We use and believe our investors use this non-GAAP financial measure to evaluate our Renewable Diesel segment's operating and financial performance. This measure should not be considered a substitute for, or superior to, Renewable Diesel gross margin or other measures of financial performance prepared in accordance with GAAP, and our calculation thereof may not be comparable to similarly titled measures reported by other companies.

Reconciliation of Renewable Diesel Segment Adjusted EBITDA to Renewable Diesel Gross Marginand Renewable Diesel Margin (unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In millions) 2025 2024 2025 2024Renewable Diesel segment adjusted EBITDA $ (56) $ (61) $ (117) $ (178)Plus (Less):Depreciation and amortization (17) (17) (53) (50)JV depreciation and amortization (22) (22) (67) (67)Planned turnaround costs (1) (3) (37) (5)JV planned turnaround costs (3) – (13) -Selling, general and administrative expenses 8 12 26 40Income from equity method investments (22) (14) (56) (39)Other income (10) – (21) -Renewable Diesel gross margin (123) (105) (338) (299)Plus (Less):Operating expenses (excluding depreciation and 92 84 304 234amortization)Depreciation and amortization 17 17 53 50Martinez JV depreciation and amortization 22 21 64 64Renewable Diesel margin $ 8 $ 17 $ 83 $ 49

https://edge.prnewswire.com/c/img/favicon.png?sn=CL14512&sd=2025-11-04

View original content:https://www.prnewswire.com/news-releases/marathon-petroleum-corp-reports-third-quarter-2025-results-302603795.html

SOURCE Marathon Petroleum Corporation

https://rt.newswire.ca/rt.gif?NewsItemId=CL14512&Transmission_Id=202511040630PR_NEWS_USPR_____CL14512&DateId=20251104

Scroll to Top