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 distributions

from MPLX, more than covering MPC's annual capital needs, a differentiator in the energy industry

Compelling Value Proposition

Strong through-cycle

cash flow

$926 million of capital returned, underpinned

by 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 HIGHLIGHTS

3Q

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 INCOME


Adjusted 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 SEGMENT


HIGHLIGHTS

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 MARGIN


100%

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 SEGMENT


1,641

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 SEGMENT


HIGHLIGHTS

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 FLOW


Includes 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.