Stock Analysis on Net

Marathon Oil Corp. (NYSE:MRO)

This company has been moved to the archive! The financial data has not been updated since August 4, 2022.

Income Statement 
Quarterly Data

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Marathon Oil Corp., consolidated income statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Revenues from contracts with customers 2,168 1,761 1,732 1,438 1,254 1,177 822 761 490 1,024 1,233 1,249 1,381 1,200 1,380 1,538 1,447 1,537 1,185 1,114 958 954
Marketing revenues 45 48 35 34
Revenues 2,168 1,761 1,732 1,438 1,254 1,177 822 761 490 1,024 1,233 1,249 1,381 1,200 1,380 1,538 1,447 1,537 1,230 1,162 993 988
Net gain (loss) on commodity derivatives (27) (143) 15 (79) (166) (153) (15) (1) (70) 202 (44) 47 16 (91) 310 (70) (152) (102)
Income (loss) from equity method investments 152 127 74 86 49 44 13 (10) (152) (12) 24 21 31 11 64 64 60 37 73 63 51 69
Net gain (loss) on disposal of assets (1) (27) 7 1 1 1 (2) 9 (6) 22 (8) 42 (4) 16 50 257 32 19 6 1
Other income 11 8 6 1 5 3 9 3 6 7 8 6 13 35 15 119 12 4 47 8 9 14
Revenues and other income 2,303 1,753 1,800 1,453 1,143 1,071 830 754 272 1,230 1,215 1,345 1,433 1,197 1,765 1,667 1,417 1,733 1,382 1,252 1,059 1,072
Production (164) (152) (156) (131) (126) (121) (137) (129) (129) (160) (169) (163) (193) (187) (205) (215) (205) (217) (185) (194) (176) (151)
Marketing, including purchases from related parties (47) (49) (38) (34)
Shipping, handling and other operating (191) (185) (189) (219) (167) (152) (164) (183) (105) (144) (143) (138) (170) (154) (167) (152) (126) (130) (122) (109) (111) (89)
Exploration (8) (11) (27) (63) (25) (21) (100) (27) (26) (28) (42) (22) (26) (59) (116) (56) (65) (52) (57) (294) (30) (28)
Depreciation, depletion and amortization (436) (423) (516) (522) (532) (496) (521) (554) (597) (644) (616) (622) (605) (554) (613) (626) (612) (590) (583) (641) (592) (556)
Impairments (2) (13) (46) (1) (46) (1) (97) (18) (6) (25) (8) (34) (8) (24) (201) (4)
Taxes other than income (140) (104) (109) (88) (74) (74) (55) (49) (30) (66) (79) (81) (79) (72) (84) (86) (65) (64) (55) (44) (45) (39)
General and administrative (68) (73) (64) (70) (68) (89) (57) (53) (88) (76) (93) (82) (87) (94) (88) (101) (105) (100) (101) (97) (93) (109)
Costs and expenses (1,009) (948) (1,061) (1,106) (1,038) (954) (1,080) (996) (975) (1,215) (1,142) (1,108) (1,178) (1,126) (1,298) (1,244) (1,212) (1,161) (1,174) (1,629) (1,085) (1,010)
Income (loss) from operations 1,294 805 739 347 105 117 (250) (242) (703) 15 73 237 255 71 467 423 205 572 208 (377) (26) 62
Net interest and other (54) (22) (59) (57) (59) (13) (61) (62) (69) (64) (67) (64) (64) (49) (58) (58) (65) (45) (71) (35) (86) (78)
Other net periodic benefit (costs) credits 5 4 3 (1) 3 (2) (6) 7 (6) 2 2 5 (3) (8) (3)
Loss on early extinguishment of debt (102) (19) (28) (3) (5) (46)
Income (loss) before income taxes 1,245 787 683 188 26 107 (341) (310) (765) (49) (3) 175 193 27 406 357 140 524 132 (458) (112) (16)
(Provision) benefit for income taxes (279) 517 (34) (4) (10) (10) 3 (7) 15 3 (17) (10) (32) 147 (16) (103) (44) (168) (160) (141) (41) (34)
Income (loss) from continuing operations 966 1,304 649 184 16 97 (338) (317) (750) (46) (20) 165 161 174 390 254 96 356 (28) (599) (153) (50)
Income (loss) from discontinued operations 14 (4,907)
Net income (loss) 966 1,304 649 184 16 97 (338) (317) (750) (46) (20) 165 161 174 390 254 96 356 (28) (599) (139) (4,957)

Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).


Revenues and other income
Revenues demonstrated a generally increasing trend from March 31, 2017, through June 30, 2022, starting at approximately $988 million and growing to $2,168 million. There was a notable dip in mid-2020, where revenues dropped substantially, reflecting wider economic challenges during that period. Marketing revenues were only reported for early 2017 and showed modest amounts, with no follow-up data. Other income remained relatively stable over the periods examined, except for a significant spike in mid-2017.
Net gain (loss) on commodity derivatives
The net gains or losses on commodity derivatives fluctuated significantly with periods of both gains and losses. There were losses early on in 2018, followed by gains toward late 2018. Negative values reappeared in 2020 and early 2022, indicating some volatility and unfavorable positions in commodity derivatives during those times.
Income from equity method investments
Income from equity method investments showed variability but generally trended upwards from significant losses in 2020 to higher positive figures by mid-2022, suggesting improved performance or valuations of equity investments over the latter periods.
Costs and expenses
Total costs and expenses generally remained elevated throughout the periods, with a peak in late 2017, corresponding to a sharp increase in exploration costs in the same timeframe. There was a notable reduction in expenses during 2020 coinciding with the decline in revenues, likely due to cost management efforts. However, expenses increased again post-2020, aligning with recovering revenues.
Production and related expenses
Production costs were consistently negative, indicating ongoing expenses, but these generally decreased in magnitude during 2020, reflecting a slowdown in operations. Shipping, handling, and other operating costs followed a similar pattern with fluctuations mainly driven by operational factors and market conditions. Exploration costs were highly variable, with an exceptionally high charge recorded in Q3 2017, and significant fluctuations through 2020 and subsequent quarters.
Depreciation, depletion, and amortization
Depreciation, depletion, and amortization expenses were consistently high but slowly declined over time from approximately $556 million in early 2017 to around $423 million by mid-2022, suggesting either asset base changes or adjustments in asset valuation/amortization schedules.
Impairments
Impairments were sporadic and concentrated in certain quarters, notably in late 2017 and early to mid-2020, highlighting occasional write-downs of assets, reflecting perhaps changes in asset valuations or market conditions impacting asset worth.
Income from operations and net income
Income from operations was highly volatile, ranging from negative values in certain quarters, including a significant loss in mid-2020, to strong positive results by late 2021 and mid-2022. Similarly, net income showed considerable oscillation, with large losses early on, a sharp reduction during the mid-2020 period, and strong recovery thereafter, achieving its highest levels by mid-2022.
Taxes and interest expenses
Other taxes besides income remained relatively consistent, though a slight upward trend was observed in later periods. Net interest and other related charges remained fairly stable across quarters, indicating steady financing costs.
Other operational aspects
Losses on early extinguishment of debt appeared sporadically and were significant in certain periods such as late 2017 and 2020, which may reflect strategic financing decisions. General and administrative expenses fluctuated but generally showed a decrease during 2020 with some increase thereafter, indicating cost control measures during challenging periods.