THIRD QUARTER 2025
Earnings Conference Call
November 4, 2025
M P C | 3 Q 2 0 2 5
THIRD QUARTER BUSINESS UPDATE$2.4 billion of Cash Flow from Operations, excl. Changes in Working Capital(a), demonstrating
Refining & Marketing strength and Midstream growth $2.8 billion of expected annual distributionsfrom MPLX, more than covering MPC's annual capital needs, a differentiator in the energy industry
Compelling Value PropositionStrong through-cycle
cash flow
$926 million of capital returned, underpinnedby peer-leading cash flow generation
10% quarterly dividend increase, reflecting confidence in sustainability and growth of earnings power(a) Non-GAAP metric. See appendix for reconciliation.
Durable midstream growth delivers cash flow uplift
Industry-leading capital allocation
3
M P C | 3 Q 2 0 2 5
THIRD QUARTER HIGHLIGHTS3Q
3RD QUARTER
2025
$ Millions (unless otherwise noted) | |
Adjusted Earnings per Share ($/share) (a)(b) | $3.01 |
Adjusted EBITDA(b) | $3,206 |
R&M Segment Adj EBITDA per Barrel | $6.37 |
Cash Flow from Operations,
excl. Changes in Working Capital(b)
$2,387
Total Return of Capital(c) $926
(a) Defined as adjusted diluted income per share, based on 3Q 2025 weighted average diluted shares of 304 MM. (b) Non-GAAP metric. See appendix for reconciliation.
(c) Cash paid in the third quarter of 2025 for dividends and shares repurchased. 4
M P C | 3 Q 2 0 2 5
ADJUSTED EBITDA TO NET INCOMEAdjusted EBITDA
Reconciliation to Net Income
774
3,286
68
-128
-37
17 3,206
-1,267
-770
-573
1,370
2Q 2025 | Refining & | Midstream | Renewable | Corporate | 3Q 2025 | Transaction | Turnaround | Interest | Noncontrolling | 3Q 2025 |
Adj. EBITDA | Marketing | Diesel | Adj. EBITDA | Gains and | and D&A | and Taxes | Interest | Net Income | ||
($MM) | ($MM) | Adjustments | Attributable | |||||||
(a) | to MPC | |||||||||
($MM) |
(a) Pre-tax adjustments primarily include gains on the sale of assets from the BANGL Acquisition of $484 million and the sale of MPC's interest in an ethanol joint
venture of $254 million. 5
M P C | 3 Q 2 0 2 5
REFINING & MARKETING SEGMENTHIGHLIGHTS
96% capture
95% utilization
Strong operational
execution
1,890
-121
224
-133 1,762
-60 -37 -1
2Q 2025 | USGC | Mid-Con | West Coast | Operating | Distribution | Other | 3Q 2025 |
Segment | Margin | Margin | Margin | Costs | Costs | Segment | |
Adj. EBITDA | (a) | Adj. EBITDA | |||||
($MM) | ($MM) |
(a) Includes refining operating and maintenance costs. Excludes refining planned turnaround. 6
M P C | 3 Q 2 0 2 5
REFINING & MARKETING MARGIN100%
96%
5,070
-205
4,865
KEY DRIVERS
Clean product margin
headwinds
Seasonal product builds
Minor capture impact from
RHU(c) downtime, consistent with expectations
3Q25 R&M
Margin Indicator ($MM)
Capture Impact (a)
3Q25 R&M
Margin ($MM)
(b)
(a) Capture reflects the percentage of our R&M Margin Indicator realized in our reported R&M Margin. The calculation of our R&M margin indicator is available on our website at https://www.marathonpetroleum.com/Investors/Investor-Market-Data. (b) Non-GAAP metric. See appendix for reconciliation. (c) Resid hydrocracker unit at
Galveston Bay refinery. 7
M P C | 3 Q 2 0 2 5
MIDSTREAM SEGMENT1,641
67
1
1,709
HIGHLIGHTS
Executing value chain
growth strategy
5% growth in Segment
Adj. EBITDA year-over-year
Sequential increase driven by:
Contributions from recent acquisitions
Higher throughputs
and rates
2Q 2025
Segment Adj. EBITDA ($MM)
MPLX Other
Midstream
3Q 2025
Segment Adj. EBITDA ($MM)
8
M P C | 3 Q 2 0 2 5
RENEWABLE DIESEL SEGMENTHIGHLIGHTS
86% utilization
Weaker margin
environment
-19
-41 -1
3 2
-56
2Q 2025
Segment Adj. EBITDA ($MM)
(a) Includes income/loss from equity method investments.
Operating Margin
Operating Costs
Distribution Costs
Other (a)
3Q 2025
Segment Adj. EBITDA ($MM)
9
M P C | 3 Q 2 0 2 5
TOTAL CONSOLIDATED CASH FLOWIncludes MPLX acquisitions of
$3.1 billion
222
2,387
3,519
604
-276
-466
Includes ethanol JV divestiture proceeds of
$427 million
2,654
-650
1,673
MPC
287
MPLX
1,386
MPC
889
MPLX
1,765
MPLX 3,759
MPC -240
6/30/2025
Cash + Cash Equivalents ($MM)
Cash Flow from Operations,
excl. Changes in Working Capital (a)
Changes in Working Capital
-4,359
Capital Expenditures, Investments, Acquisitions (b)
Changes in Debt (c)
Return of Capital to Noncontrolling Interests
(d)
Other Dividends Share Repurchases
9/30/2025
Cash + Cash Equivalents ($MM)
(a) Non-GAAP metric. See Appendix for reconciliation. (b) Includes MPLX acquisition of Northwind Midstream for $2.4 billion and additional interest in the BANGL pipeline for $0.7 billion. (c) Includes MPLX issuance of $4.5 billion in aggregate principal amount of unsecured senior notes; includes MPC repayments of
$210 million of commercial paper. (d) $366 million of MPLX distributions paid to public unitholders and $100 million of repurchases of MPLX units held by the
public. 10
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
Attachments
- Original document
- Permalink
Disclaimer
Marathon Petroleum Corporation published this content on November 04, 2025, and is solely responsible for the information contained herein. Distributed via Public Technologies (PUBT), unedited and unaltered, on November 04, 2025 at 12:24 UTC.

















