MPLX Lp (MPLX) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 3.52B | 3.99B | 4.59B | 3.17B | 4.52B | 3.28B | 4.22B | 4.2B | 2.14B | 2.81B | 2.74B | 2.32B | 2.01B | 1.91B | 1.95B | 2.02B | 1.8B | 1.51B | 1.52B | 1.33B |
| Cash & Short-Term Investments | 1.51B | 2.14B | 2.8B | 1.39B | 2.53B | 1.52B | 2.43B | 2.5B | 385M | 1.05B | 960M | 755M | 393M | 238M | 121M | 298M | 42M | 13M | 39M | 8M |
| Cash Only | 1.51B | 2.14B | 1.76B | 1.39B | 2.53B | 1.52B | 2.43B | 2.5B | 385M | 1.05B | 960M | 755M | 393M | 238M | 121M | 298M | 42M | 13M | 39M | 8M |
| Short-Term Investments | 0 | 0 | 1.03B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.77B | 1.64B | 1.57B | 1.55B | 1.75B | 1.54B | 1.57B | 1.48B | 1.53B | 1.56B | 1.57B | 1.37B | 1.41B | 1.48B | 1.64B | 1.52B | 1.57B | 1.32B | 1.27B | 1.15B |
| Days Sales Outstanding | 50.6 | 47.69 | 39.7 | 53.94 | 51.34 | 50.47 | 50.61 | 50.99 | 53.96 | 53.93 | 49.97 | 50.75 | 51 | 57.37 | 52.98 | 50.28 | 51.95 | 45.8 | 45.6 | 46.33 |
| Inventory | 178M | 172M | 175M | 192M | 186M | 180M | 171M | 168M | 163M | 159M | 154M | 146M | 141M | 148M | 151M | 157M | 149M | 142M | 141M | 126M |
| Days Inventory Outstanding | 39.18 | 9.78 | 11.91 | 10.95 | 10.21 | 10.19 | 10.01 | 10.09 | 10.09 | 9.84 | 8.56 | 9.34 | 9.3 | 9.19 | 8.81 | 8.15 | 9.11 | 8.32 | 8.73 | 8.88 |
| Other Current Assets | 46M | 37M | 40M | 27M | 30M | 28M | 35M | 31M | 42M | 34M | 34M | 36M | 51M | 35M | 27M | 34M | 19M | 32M | 56M | 32M |
| Total Non-Current Assets | 39.41B | 39.01B | 38.63B | 34.67B | 34.45B | 34.23B | 34.3B | 34.21B | 34.32B | 33.72B | 33.38B | 33.55B | 33.66B | 33.76B | 33.86B | 33.77B | 33.93B | 34B | 34.18B | 34.44B |
| Property, Plant & Equipment | 22.5B | 22.21B | 21.62B | 19.69B | 19.66B | 19.65B | 19.65B | 19.69B | 19.82B | 19.75B | 19.12B | 19.2B | 19.26B | 19.36B | 19.43B | 20.3B | 20.42B | 20.54B | 20.67B | 20.88B |
| Fixed Asset Turnover | 0.14x | 0.14x | 0.18x | 0.14x | 0.15x | 0.14x | 0.14x | 0.14x | 0.13x | 0.14x | 0.14x | 0.13x | 0.13x | 0.13x | 0.14x | 0.14x | 0.12x | 0.13x | 0.12x | 0.11x |
| Goodwill | 8.74B | 8.76B | 8.73B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.64B | 7.66B | 7.66B | 7.66B | 7.66B |
| Intangible Assets | 1.36B | 1.4B | 1.44B | 497M | 529M | 518M | 551M | 585M | 618M | 654M | 609M | 641M | 673M | 705M | 736M | 768M | 800M | 831M | 864M | 896M |
| Long-Term Investments | 5.37B | 5.26B | 4.79B | 5.61B | 5.41B | 5.24B | 5.29B | 5.17B | 5.13B | 4.55B | 4.93B | 4.99B | 5.03B | 5B | 5.02B | 4.95B | 4.94B | 4.91B | 4.93B | 4.95B |
| Other Non-Current Assets | 1.45B | 1.39B | 2.04B | 1.23B | 1.21B | 1.18B | 1.16B | 1.12B | 1.11B | 1.12B | 1.08B | 1.07B | 1.05B | 1.05B | 1.03B | 113M | 114M | 60M | 61M | 62M |
| Total Assets | 42.93B | 43.01B | 43.23B | 37.84B | 38.97B | 37.51B | 38.52B | 38.4B | 36.46B | 36.53B | 36.12B | 35.87B | 35.67B | 35.66B | 35.81B | 35.79B | 35.73B | 35.51B | 35.7B | 35.77B |
| Asset Turnover | 0.07x | 0.07x | 0.09x | 0.07x | 0.08x | 0.07x | 0.07x | 0.07x | 0.07x | 0.07x | 0.08x | 0.07x | 0.07x | 0.07x | 0.08x | 0.08x | 0.07x | 0.07x | 0.07x | 0.06x |
| Asset Growth % | 10.16% | 14.65% | 12.23% | -1.46% | 6.89% | 2.69% | 6.63% | 7.05% | 2.21% | 2.42% | 0.86% | 0.24% | -0.15% | 0.45% | 0.32% | 0.04% | -0.84% | -2.49% | -2.63% | -3.37% |
| Total Current Liabilities | 3.19B | 3.25B | 3.5B | 3.07B | 4.17B | 3.23B | 4.27B | 4.23B | 2.96B | 2.62B | 1.4B | 1.32B | 1.31B | 2.4B | 2.5B | 2.74B | 2.86B | 3.35B | 2.72B | 1.73B |
| Accounts Payable | 126M | 108M | 131M | 149M | 145M | 147M | 120M | 127M | 132M | 153M | 132M | 128M | 139M | 224M | 289M | 681M | 214M | 172M | 1.75B | 847M |
| Days Payables Outstanding | 26.19 | 6.74 | 9.08 | 8.52 | 8.15 | 7.75 | 7.29 | 7.89 | 8.93 | 8.96 | 7.42 | 8.69 | 11.68 | 15.76 | 27.73 | 23.84 | 12.08 | 56.61 | 85.04 | 42.74 |
| Short-Term Debt | 1.31B | 1.56B | 1.5B | 1.55B | 2.75B | 1.74B | 2.89B | 2.88B | 1.69B | 1.18B | 50M | 51M | 47M | 1.04B | 1.03B | 1.05B | 1.37B | 561M | 63M | 65M |
| Deferred Revenue (Current) | 96M | 107M | 118M | 113M | 109M | 106M | 89M | 88M | 89M | 81M | 74M | 81M | 87M | 80M | 72M | 73M | 80M | 77M | 92M | 91M |
| Other Current Liabilities | 1.66B | 1.48B | 1.48B | 1.21B | 1.17B | 1.24B | 1.17B | 1.13B | 1.05B | 1.21B | 1.14B | 1.06B | 1.04B | 1.06B | 1.11B | 941M | 1.19B | 2.54B | 812M | 724M |
| Current Ratio | 1.10x | 1.23x | 1.31x | 1.03x | 1.08x | 1.01x | 0.99x | 0.99x | 0.72x | 1.07x | 1.96x | 1.76x | 1.53x | 0.79x | 0.78x | 0.74x | 0.63x | 0.45x | 0.56x | 0.77x |
| Quick Ratio | 1.05x | 1.18x | 1.26x | 0.97x | 1.04x | 0.96x | 0.95x | 0.95x | 0.67x | 1.01x | 1.85x | 1.65x | 1.43x | 0.73x | 0.72x | 0.68x | 0.58x | 0.41x | 0.51x | 0.70x |
| Cash Conversion Cycle | 63.58 | 50.74 | 42.52 | 56.37 | 53.41 | 52.91 | 53.32 | 53.19 | 55.12 | 54.81 | 51.11 | 51.4 | 48.62 | 50.79 | 34.05 | 34.59 | 48.97 | -2.49 | -30.7 | 12.48 |
| Total Non-Current Liabilities | 25.44B | 25.23B | 25.2B | 20.72B | 20.73B | 20.27B | 20.27B | 20.3B | 19.85B | 20.32B | 21.41B | 21.37B | 21.31B | 19.75B | 19.67B | 19.94B | 19.87B | 19.14B | 19.3B | 20.28B |
| Long-Term Debt | 24.38B | 24.15B | 24.14B | 19.73B | 19.72B | 19.25B | 19.25B | 19.25B | 18.8B | 19.29B | 20.42B | 20.41B | 20.39B | 18.8B | 18.8B | 18.77B | 18.76B | 18.07B | 18.25B | 19.23B |
| Capital Lease Obligations | 445M | 454M | 442M | 440M | 449M | 446M | 442M | 450M | 456M | 442M | 445M | 454M | 448M | 465M | 468M | 478M | 456M | 440M | 448M | 461M |
| Deferred Tax Liabilities | 25M | 25M | 20M | 18M | 18M | 18M | 16M | 16M | 16M | 16M | 12M | 13M | 13M | 13M | 14M | 14M | 14M | 10M | 11M | 11M |
| Other Non-Current Liabilities | 338M | 352M | 356M | 124M | 128M | 125M | 137M | 141M | 133M | 126M | 119M | 113M | 114M | 142M | 130M | 167M | 159M | 170M | 155M | 151M |
| Total Liabilities | 28.64B | 28.48B | 28.7B | 23.79B | 24.9B | 23.5B | 24.53B | 24.52B | 22.81B | 22.95B | 22.8B | 22.68B | 22.62B | 22.15B | 22.17B | 22.68B | 22.73B | 22.49B | 22.02B | 22.01B |
| Total Debt | 26.13B | 26.16B | 26.09B | 21.71B | 22.91B | 21.44B | 22.58B | 22.57B | 20.95B | 20.91B | 20.91B | 20.91B | 20.89B | 20.3B | 20.29B | 20.3B | 20.58B | 19.07B | 18.76B | 19.76B |
| Net Debt | 24.63B | 24.02B | 24.32B | 20.33B | 20.38B | 19.92B | 20.15B | 20.07B | 20.57B | 19.87B | 19.95B | 20.16B | 20.5B | 20.06B | 20.17B | 20B | 20.54B | 19.05B | 18.73B | 19.75B |
| Debt / Equity | 1.83x | 1.80x | 1.80x | 1.55x | 1.63x | 1.53x | 1.61x | 1.63x | 1.54x | 1.54x | 1.57x | 1.59x | 1.60x | 1.50x | 1.49x | 1.55x | 1.58x | 1.46x | 1.37x | 1.44x |
| Debt / EBITDA | 16.62x | 15.54x | 12.15x | 13.43x | 13.54x | 12.86x | 14.14x | 12.98x | 13.36x | 12.44x | 14.37x | 14.08x | 14.00x | 14.87x | 10.27x | 14.22x | 14.99x | 13.90x | 13.85x | 15.82x |
| Net Debt / EBITDA | 15.67x | 14.28x | 11.33x | 12.57x | 12.05x | 11.95x | 12.62x | 11.54x | 13.12x | 11.82x | 13.71x | 13.57x | 13.74x | 14.70x | 10.21x | 14.02x | 14.96x | 13.89x | 13.82x | 15.81x |
| Interest Coverage | - | 5.35x | 7.02x | 5.19x | 5.84x | 5.62x | 5.26x | 6.15x | 5.28x | 6.20x | 5.12x | 5.01x | 4.92x | 4.45x | 7.01x | 4.71x | 4.68x | 4.76x | 4.59x | 4.22x |
| Total Equity | 14.3B | 14.53B | 14.52B | 14.05B | 14.07B | 14.01B | 13.98B | 13.89B | 13.65B | 13.58B | 13.32B | 13.19B | 13.05B | 13.51B | 13.64B | 13.11B | 13B | 13.02B | 13.68B | 13.76B |
| Equity Growth % | 1.63% | 3.7% | 3.88% | 1.17% | 3.08% | 3.14% | 5% | 5.28% | 4.59% | 0.52% | -2.4% | 0.61% | 0.36% | 3.82% | -0.24% | -4.75% | -5.91% | -6.92% | -2.75% | -3.28% |
| Book Value per Share | 14.06 | 14.29 | 14.25 | 13.77 | 13.79 | 13.75 | 13.71 | 13.61 | 13.54 | 13.54 | 13.30 | 13.18 | 13.03 | 13.47 | 13.49 | 12.95 | 12.81 | 12.77 | 13.34 | 13.38 |
| Total Shareholders' Equity | 14.07B | 14.3B | 14.3B | 13.82B | 13.84B | 13.78B | 13.75B | 13.65B | 13.41B | 13.35B | 13.08B | 12.95B | 12.81B | 13.48B | 13.4B | 12.87B | 12.76B | 12.78B | 13.43B | 13.52B |
| Common Stock | 14.07B | 14.3B | 14.29B | 13.81B | 13.83B | 13.58B | 13.55B | 13.45B | 12.86B | 12.46B | 12.11B | 11.99B | 11.85B | 11.71B | 11.85B | 11.3B | 11.2B | 11.22B | 11.86B | 11.96B |
| Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 5M | 5M | 5M | 5M | 5M | -3M | -3M | -3M | -3M | -4M | -4M | -4M | -4M | -8M | -8M | -8M | -8M | -17M | -17M | -17M |
| Minority Interest | 226M | 227M | 228M | 229M | 230M | 231M | 232M | 233M | 234M | 235M | 236M | 237M | 237M | 34M | 238M | 239M | 240M | 241M | 243M | 243M |