Stock Analysis on Net

Marathon Petroleum Corp. (NYSE:MPC)

Cash Flow Statement

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Marathon Petroleum Corp., consolidated cash flow statement

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) 11,172 16,050 11,001 (9,977) 3,255
Amortization of deferred financing costs and debt discount (78) 50 79 69 33
Impairment expense 8,426 1,197
Depreciation and amortization 3,307 3,215 3,364 3,375 3,638
Pension and other postretirement benefits, net (191) 172 (499) 220 (64)
Deferred income taxes (28) 290 (169) (241) 1,023
Net gain on disposal of assets (217) (1,061) (21) (70) (307)
(Income) loss from equity method investments (742) (655) (458) 935 (394)
Distributions from equity method investments 941 772 652 577 662
Income from discontinued operations (72) (8,448) (1,205)
Changes in income tax receivable 135 (555) 2,089 (1,807)
Changes in the fair value of derivative instruments 70 (147) 16 45 (8)
Current receivables 1,972 (2,315) (5,299) 1,465 (2,024)
Inventories (489) (787) (33) 1,750 (366)
Current accounts payable and accrued liabilities (1,316) 1,909 6,260 (2,927) 2,502
Right of use assets and operating lease liabilities, net (7) 3 (19) 14
Changes in operating assets and liabilities, net of effects of businesses acquired 160 (1,193) 931 269 126
All other, net (412) (547) (153) 191 280
Adjustments to reconcile net income (loss) to net cash provided by operating activities 2,945 269 (2,617) 10,784 6,186
Net cash provided by operating activities 14,117 16,319 8,384 807 9,441
Additions to property, plant and equipment (1,890) (2,420) (1,464) (2,787) (5,374)
Acquisitions, net of cash acquired (246) (413) (129)
Disposal of assets 36 90 153 150 127
Investments, acquisitions and contributions (480) (405) (210) (485) (1,064)
Investments, redemptions, repayments, return of capital and sales proceeds 275 515 39 137 98
Purchases of short-term investments (8,622) (6,023) (12,498)
Sales of short-term investments 2,082 1,296 1,544
Maturities of short-term investments 5,048 7,159 5,406
All other, net 702 824 513 63 81
Net cash (used in) provided by investing activities (3,095) 623 (6,517) (2,922) (6,261)
Commercial paper, issued 7,414 2,055
Commercial paper, repayments (8,437) (1,031)
Long-term debt, borrowings 1,589 3,379 12,150 17,082 14,274
Long-term debt, repayments (1,079) (2,280) (17,400) (15,380) (13,073)
Debt issuance costs (15) (39) (50) (22)
Issuance of common stock 62 243 106 11 10
Common stock repurchased (11,572) (11,922) (4,654) (1,950)
Dividends paid (1,261) (1,279) (1,484) (1,510) (1,398)
Distributions to noncontrolling interests (1,281) (1,214) (1,449) (1,244) (1,245)
Contributions from noncontrolling interests 97
Repurchases of noncontrolling interests (491) (630) (33)
Redemption of noncontrolling interests, preferred units (600)
All other, net (50) (44) (35) (35) (69)
Net cash used in financing activities (14,207) (13,647) (14,419) (135) (3,376)
Cash provided by (used in) operating activities, discontinued operations 42 (4,024) 1,612
Cash (used in) provided by investing activities, discontinued operations 21,314 (335)
Net cash provided by discontinued operations 42 17,290 1,277
Net change in cash, cash equivalents and restricted cash (3,185) 3,337 4,738 (973) (196)
Cash, cash equivalents and restricted cash balances, beginning of year 8,631 5,294 556 1,529 1,725
Cash, cash equivalents and restricted cash balances, end of year 5,446 8,631 5,294 556 1,529

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).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Marathon Petroleum Corp. net cash provided by operating activities increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Net cash (used in) provided by investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Marathon Petroleum Corp. net cash (used in) provided by investing activities increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Net cash used in financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Marathon Petroleum Corp. net cash used in financing activities increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.