Stock Analysis on Net

Marathon Petroleum Corp. (NYSE:MPC)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Marathon Petroleum Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Operating Assets
Total assets 85,987 89,904 85,373 85,158 98,556
Less: Cash and cash equivalents 5,443 8,625 5,291 415 1,527
Less: Short-term investments 4,781 3,145 5,548
Operating assets 75,763 78,134 74,534 84,743 97,029
Operating Liabilities
Total liabilities 54,588 54,817 51,792 54,938 55,449
Less: Debt due within one year 1,954 1,066 571 2,854 711
Less: Long-term debt due after one year 25,329 25,634 24,968 28,730 28,127
Operating liabilities 27,305 28,117 26,253 23,354 26,611
 
Net operating assets1 48,458 50,017 48,281 61,389 70,418
Balance-sheet-based aggregate accruals2 (1,559) 1,736 (13,108) (9,029)
Financial Ratio
Balance-sheet-based accruals ratio3 -3.17% 3.53% -23.90% -13.70%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp. 5.21% 0.03% -3.43% 2.95%
ConocoPhillips 10.61% -5.86% 44.50% -6.11%
Exxon Mobil Corp. 3.91% -1.19% -4.87% -6.54%
Occidental Petroleum Corp. -0.56% 3.65% -11.15% -27.81%
Valero Energy Corp. 7.13% 8.66% -4.76% 4.56%
Balance-Sheet-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels 4.18% 0.05% -2.67% -6.24%
Balance-Sheet-Based Accruals Ratio, Industry
Energy 4.31% 0.22% -2.56% -7.65%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net operating assets = Operating assets – Operating liabilities
= 75,76327,305 = 48,458

2 2023 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2023 – Net operating assets2022
= 48,45850,017 = -1,559

3 2023 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -1,559 ÷ [(48,458 + 50,017) ÷ 2] = -3.17%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Marathon Petroleum Corp. improved earnings quality from 2022 to 2023.

Cash-Flow-Statement-Based Accruals Ratio

Marathon Petroleum Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to MPC 9,681 14,516 9,738 (9,826) 2,637
Less: Net cash provided by operating activities 14,117 16,319 8,384 807 9,441
Less: Net cash (used in) provided by investing activities (3,095) 623 (6,517) (2,922) (6,261)
Cash-flow-statement-based aggregate accruals (1,341) (2,426) 7,871 (7,711) (543)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -2.72% -4.94% 14.35% -11.70%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp. 0.58% -1.22% -4.57% -5.42%
ConocoPhillips 5.11% -1.56% -0.78% -8.78%
Exxon Mobil Corp. -0.04% -2.93% -6.69% -7.93%
Occidental Petroleum Corp. -1.30% 2.84% -13.52% -29.21%
Valero Energy Corp. 4.40% 5.69% -9.15% 0.18%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels 0.59% -1.51% -4.28% -9.46%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Energy 0.62% -1.25% -4.41% -10.74%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -1,341 ÷ [(48,458 + 50,017) ÷ 2] = -2.72%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Marathon Petroleum Corp. improved earnings quality from 2022 to 2023.