Attached files

file filename
8-K - 8-K - Marathon Petroleum Corpmpcform8-kq32014earningsre.htm


Marathon Petroleum Corporation Reports Third-Quarter 2014 Results

Reported third-quarter earnings of $672 million ($2.36 per diluted share)
Closed Speedway's acquisition of Hess' retail operations
Announced plans to substantially accelerate the growth of MPLX, and authorized sale of remaining 31 percent interest in MPLX Pipe Line Holdings to MPLX
Returned $442 million of capital to shareholders, including $301 million of share repurchases
    
FINDLAY, Ohio, Oct. 30, 2014 – Marathon Petroleum Corporation (NYSE: MPC) today reported 2014 third-quarter earnings of $672 million, or $2.36 per diluted share, compared with $168 million, or $0.54 per diluted share, for the third quarter of 2013. Third-quarter 2014 earnings included pretax pension settlement expenses of $21 million, compared with $23 million for the third quarter of 2013.

“The efficiency and flexibility of our integrated downstream system enabled us to continue capturing opportunities in the markets we serve,” said President and CEO Gary R. Heminger. “Our ability to quickly adjust and direct refined products to the markets of greatest value has served consumers and MPC shareholders well.”

"MPC’s retail subsidiary, Speedway LLC, achieved outstanding performance during the quarter while preparing for the acquisition of Hess’ retail operations, which closed on Sept. 30," Heminger said. “Speedway’s consistent ability to generate strong merchandise margins provides great synergy with the fuel volumes and margins of the acquired Hess locations. We believe we will deliver sustained value from these synergies, and we welcome our new employees as we begin serving our customers in these new markets. This retail acquisition also has expanded our strategic options as planning for our midstream business continues to evolve.” Speedway now owns and operates approximately 2,740 stores in 22 states.

Turning to midstream operations, Heminger said MPC plans to substantially accelerate the growth of MPLX LP (NYSE: MPLX), the master limited partnership sponsored by MPC. MPLX is expected to provide unitholders an average annual distribution growth rate percentage in the mid-20s over the next five years. By the end of 2015, MPLX expects to triple its annualized run-rate earnings before interest, taxes, depreciation and amortization (EBITDA) versus third-quarter 2014 annualized run-rate EBITDA. Heminger said this increased scale better positions MPLX to grow through organic projects, continued drop-downs and potential third-party acquisitions. In support of this plan, the MPC board of directors has authorized the sale of MPC's remaining 31 percent interest in MPLX Pipe Line Holdings LP to MPLX.

“We believe MPLX’s long-term growth profile represents substantial value to MPC shareholders through our general partner interest, the incentive distribution rights and the potential for meaningful proceeds from asset sales to MPLX,” said Heminger. “The opportunities for drop-downs of MPC's existing midstream assets, along with organic investments at MPC and MPLX, enable both MPC and MPLX to continue to participate in the energy infrastructure development taking place in the U.S., as well as allow for continuing capital returns to our owners.” Heminger pointed out that MPC acquired $301 million of its own shares and paid $141 million in dividends during the quarter.

“MPC shareholders now own the largest refining, logistics and retail systems east of the Mississippi,” Heminger concluded. “Our successful retail segment has almost doubled in size and our midstream assets are positioned to grow along with North American energy production. Our seven-plant refining


1




system is characterized by top-tier assets located in attractive geographic markets. The investments we are making in MPC are consistent with our strategy of growing our higher-valued, stable cash-flow businesses while enhancing our refining margins. The company is well-positioned for continued value creation.”

Segment Results

Total income from operations was $1.06 billion in the third quarter of 2014, compared with $301 million in the third quarter of 2013.

 
Three Months Ended 
 September 30
(In millions)
 
2014
 
 
2013
Income from Operations by Segment
 
 
 
 
 
Refining & Marketing
$
971

 
$
227

Speedway
 
119

 
 
102

Pipeline Transportation
 
69

 
 
54

Items not allocated to segments:
 
 
 
 
 
    Corporate and other unallocated items
 
(76
)
 
 
(59
)
    Pension settlement expenses
 
(21
)
 
 
(23
)
        Income from operations
$
1,062

 
$
301


Refining & Marketing

Refining & Marketing segment income from operations was $971 million in the third quarter of 2014, compared with $227 million in the third quarter of 2013. The increase was primarily due to more favorable net product price realizations and higher U.S. Gulf Coast and Chicago crack spreads, partially offset by higher turnaround and other direct operating costs. The Chicago and Gulf Coast Light Louisiana Sweet 6-3-2-1 blended crack spread increased from $6.52 per barrel in the third quarter of 2013 to $8.70 per barrel in the third quarter of 2014.

Speedway

Speedway's third-quarter 2014 earnings are a record for the company, excluding impacts from the acquisition of Hess' retail operations. Speedway segment income from operations was $119 million in the third quarter of 2014, compared with $102 million in the third quarter of 2013. The increase was primarily the result of higher light product and merchandise margins, partially offset by higher operating expenses attributable to an increase in the number of stores. The light product margin increased from 14.04 cents per gallon in the third quarter of 2013 to 15.96 cents per gallon in the third quarter of 2014.

Pipeline Transportation

Pipeline Transportation segment income from operations, which includes 100 percent of MPLX’s operations, was $69 million in the third quarter of 2014, compared with $54 million for the third quarter of 2013. The increase was primarily due to an increase in pipeline transportation revenue and equity affiliate income, partially offset by higher operating expenses attributable mainly to pipeline maintenance and expenses related to MPLX's proposed Cornerstone Pipeline project.



2




Items Not Allocated to Segments

Corporate and other unallocated expenses of $76 million in the third quarter of 2014 were higher than the third quarter of 2013 largely due to costs incurred in connection with the acquisition of Hess' retail operations. During the third quarter of 2014, MPC recorded pretax pension settlement expenses of $21 million resulting from the level of employee lump-sum retirement distributions occurring in 2014, compared with $23 million of pretax pension settlement expenses in the third quarter of 2013.

Strong Financial Position and Liquidity

On Sept. 30, the company had $1.9 billion in cash and cash equivalents, an unused $2.5 billion revolving credit agreement and a $1.3 billion unused trade receivables securitization facility. The company’s credit facilities and cash position should provide it with sufficient flexibility to meet its day-to-day operational needs and continue its balanced approach to investing in the business and returning capital to shareholders. As of Sept. 30, the company’s strong financial position was reflected by its debt-to-total capital ratio of 36 percent. The increase over the prior quarter is primarily due to debt incurred as a result of the acquisition of Hess' retail operations.

Conference Call

At 10 a.m. EDT today, MPC will hold a webcast and conference call to discuss the reported results and provide an update on company operations. Interested parties may listen to the conference call on MPC's website at http://www.marathonpetroleum.com by clicking on the "2014 Third-Quarter Financial Results" link. Replays of the conference call will be available on the company's website through Wednesday, Nov. 12. Financial information, including the earnings release and other investor-related material, will also be available online prior to the webcast and conference call at http://ir.marathonpetroleum.com in the Quarterly Investor Packet and Earnings Capsule.

###

About Marathon Petroleum Corporation

MPC is the nation's fourth-largest refiner, with a crude oil refining capacity of approximately 1.7 million barrels per calendar day in its seven-refinery system. Marathon brand gasoline is sold through approximately 5,400 independently owned retail outlets across 19 states. In addition, Speedway LLC, an MPC subsidiary, owns and operates the nation's second-largest convenience store chain, with approximately 2,740 convenience stores in 22 states. MPC also owns, leases or has ownership interests in approximately 8,300 miles of pipeline. Through subsidiaries, MPC owns the general partner of MPLX LP, a midstream master limited partnership. MPC's fully integrated system provides operational flexibility to move crude oil, feedstocks and petroleum-related products efficiently through the company's distribution network in the Midwest, Southeast and Gulf Coast regions. For additional information about the company, please visit our website at http://www.marathonpetroleum.com.

Investor Relations Contacts:
Geri Ewing (419) 421-2071
Teresa Homan (419) 421-2965

Media Contacts:
Angelia Graves (419) 421-2703
Jamal Kheiry (419) 421-3312



3




References to Earnings
References to earnings mean net income attributable to MPC from the statements of income. Unless otherwise indicated, references to earnings and earnings per share are MPC’s share after excluding amounts attributable to noncontrolling interests.

Forward-looking Statements
This press release contains forward-looking statements within the meaning of federal securities laws regarding both MPC and MPLX. These forward-looking statements relate to, among other things, expectations, estimates and projections concerning the business and operations of MPC and MPLX. You can identify forward-looking statements by words such as “anticipate,” “believe,” “estimate,” "objective," “expect,” “forecast,” "plan," “project,” "potential," “could,” “may,” “should,” “would,” “will” or other similar expressions that convey the uncertainty of future events or outcomes. Such forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond the companies’ control and are difficult to predict. Factors that could cause MPC’s actual results to differ materially from those in the forward-looking statements include: our ability to successfully integrate the acquired Hess retail operations and achieve the strategic and other expected objectives relating to the acquisition, including any expected synergies; changes to the expected construction costs and timing of pipeline projects; volatility in and/or degradation of market and industry conditions; the availability and pricing of crude oil and other feedstocks; slower growth in domestic and Canadian crude supply; an easing or lifting of the U.S. crude oil export ban; completion of pipeline capacity to areas outside the U.S. Midwest; consumer demand for refined products; transportation logistics; the reliability of processing units and other equipment; our ability to successfully implement growth opportunities; modifications to MPLX earnings and distribution growth objectives; impacts from our repurchases of shares of MPC common stock under our share repurchase authorizations, including the timing and amounts of any common stock repurchases; state and federal environmental, economic, health and safety, energy and other policies and regulations, including the cost of compliance with the Renewable Fuel Standard; other risk factors inherent to MPC’s industry; and the factors set forth under the heading "Risk Factors" in MPC's Annual Report on Form 10-K for the year ended Dec. 31, 2013, filed with the Securities and Exchange Commission (SEC). Factors that could cause MPLX actual results to differ materially from those in the forward-looking statements include: the adequacy of MPLX capital resources and liquidity, including, but not limited to, availability of sufficient cash flow to pay distributions and execute business plans; the timing and extent of changes in commodity prices and demand for crude oil, refined products, feedstocks or other hydrocarbon-based products; volatility in and/or degradation of market and industry conditions; completion of pipeline capacity by competitors; disruptions due to equipment interruption or failure, including electrical shortages and power grid failures; the suspension, reduction or termination of MPC's obligations under commercial agreements; the ability to successfully implement growth strategies, whether through organic growth or acquisitions; state and federal environmental, economic, health and safety, energy and other policies and regulations; other risk factors inherent to MPLX’s industry; and the factors set forth under the heading "Risk Factors" in MPLX's Annual Report on Form 10-K for the year ended Dec. 31, 2013, filed with the SEC. In addition, the forward-looking statements included herein could be affected by general domestic and international economic and political conditions. Unpredictable or unknown factors not discussed here, in MPC’s Form 10-K or in MPLX’s Form 10-K could also have material adverse effects on forward-looking statements.





4




Consolidated Statements of Income (Unaudited)

Three Months Ended 
 September 30
 
Nine Months Ended 
 September 30
(In millions, except per-share data)
 
2014
 
 
2013
 
 
2014
 
 
2013
Revenues and other income:
 
 
 
 
 
 
 
 
 
 
 
    Sales and other operating revenues (including consumer excise taxes)
$
25,438

 
$
26,256

 
$
75,567

 
$
75,263

    Income from equity method investments
 
29

 
 
9

 
 
121

 
 
16

    Net gain on disposal of assets
 
2

 
 
1

 
 
14

 
 
3

    Other income
 
12

 
 
8

 
 
57

 
 
40

        Total revenues and other income
 
25,481

 
 
26,274

 
 
75,759

 
 
75,322

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
    Cost of revenues (excludes items below)
 
21,935

 
 
23,553

 
 
65,571

 
 
65,907

    Purchases from related parties
 
112

 
 
103

 
 
401

 
 
254

    Consumer excise taxes
 
1,622

 
 
1,631

 
 
4,736

 
 
4,685

    Depreciation and amortization
 
322

 
 
299

 
 
967

 
 
888

    Selling, general and administrative expenses
 
342

 
 
305

 
 
1,004

 
 
912

    Other taxes
 
86

 
 
82

 
 
288

 
 
259

        Total costs and expenses
 
24,419

 
 
25,973

 
 
72,967

 
 
72,905

Income from operations
 
1,062

 
 
301

 
 
2,792

 
 
2,417

    Net interest and other financial income (costs)
 
(50
)
 
 
(47
)
 
 
(144
)
 
 
(140
)
Income before income taxes
 
1,012

 
 
254

 
 
2,648

 
 
2,277

    Provision for income taxes
 
333

 
 
81

 
 
898

 
 
775

Net income
 
679

 
 
173

 
 
1,750

 
 
1,502

    Less net income attributable to noncontrolling interests
 
7

 
 
5

 
 
24

 
 
16

Net income attributable to MPC
$
672

 
$
168

 
$
1,726

 
$
1,486

 
 
 
 
 
 
 
 
 
 
 
 
Per-share data
 
 
 
 
 
 
 
 
 
 
 
Basic:
 
 
 
 
 
 
 
 
 
 
 
    Net income attributable to MPC per share
$
2.38

 
$
0.54

 
$
5.99

 
$
4.63

    Weighted average shares:(a)
 
282

 
 
309

 
 
288

 
 
321

Diluted:
 
 
 
 
 
 
 
 
 
 
 
    Net income attributable to MPC per share
$
2.36

 
$
0.54

 
$
5.95

 
$
4.60

    Weighted average shares:(a)
 
284

 
 
311

 
 
290

 
 
323

Dividends paid
$
0.50

 
$
0.42

 
$
1.34

 
$
1.12

 
 
 
 
 
 
 
 
 
 
 
 
(a) 
The number of weighted average shares for the periods ended Sept. 30, 2014, reflects the impact of our share repurchases.



5




Supplemental Statistics (Unaudited)
 
Three Months Ended 
 September 30
 
Nine Months Ended 
 September 30
(In millions)
 
2014
 
 
2013
 
 
2014
 
 
2013
Income from Operations by segment
 
 
 
 
 
 
 
 
 
 
 
  Refining & Marketing
$
971

 
$
227

 
$
2,593

 
$
2,235

  Speedway
 
119

 
 
102

 
 
271

 
 
292

  Pipeline Transportation
 
69

 
 
54

 
 
222

 
 
163

  Items not allocated to segments:
 
 
 
 
 
 
 
 
 
 
 
      Corporate and other unallocated items
 
(76
)
 
 
(59
)
 
 
(204
)
 
 
(190
)
      Pension settlement expenses
 
(21
)
 
 
(23
)
 
 
(90
)
 
 
(83
)
Income from operations
 
1,062

 
 
301

 
 
2,792

 
 
2,417

Net interest and other financial income (costs)
 
(50
)
 
 
(47
)
 
 
(144
)
 
 
(140
)
Income before income taxes
 
1,012

 
 
254

 
 
2,648

 
 
2,277

Provision for income taxes
 
333

 
 
81

 
 
898

 
 
775

Net income
 
679

 
 
173

 
 
1,750

 
 
1,502

Less net income attributable to noncontrolling interests
 
7

 
 
5

 
 
24

 
 
16

Net income attributable to MPC
$
672

 
$
168

 
$
1,726

 
$
1,486

 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures and Investments(a)
 
 
 
 
 
 
 
 
 
 
 
  Refining & Marketing
$
318

 
$
243

 
$
731

 
$
1,797

  Speedway
 
2,707

 
 
65

 
 
2,783

 
 
177

  Pipeline Transportation
 
224

 
 
42

 
 
418

 
 
173

  Corporate and Other(b)
 
29

 
 
61

 
 
80

 
 
121

      Total
$
3,278

 
$
411

 
$
4,012

 
$
2,268

 
 
 
 
 
 
 
 
 
 
 
 
(a) 
The three and nine months ended Sept. 30, 2014, include $2.68 billion for the acquisition of Hess' retail operations and related assets. The nine months ended Sept. 30, 2013 include $1.36 billion for the acquisition of the Galveston Bay refinery and related assets.
(b) 
Includes capitalized interest.



6




Supplementary Statistics (Unaudited) (continued)

Three Months Ended 
 September 30
 
Nine Months Ended 
 September 30
 
 
2014
 
 
2013
 
 
2014
 
 
2013
MPC Consolidated Refined Product Sales Volumes (thousands of barrels per day (mbpd)(a)(b)
 
2,155

 
 
2,155

 
 
2,092

 
 
2,063

Refining & Marketing (R&M) Operating Statistics(b)
 
 
 
 
 
 
 
 
 
 
 
R&M refined product sales volume (mbpd)(c)
 
2,140

 
 
2,148

 
 
2,079

 
 
2,052

R&M gross margin (dollars per barrel)(d)
$
14.55

 
$
9.25

 
$
15.02

 
$
12.42

Crude oil capacity utilization (percent)(e)
 
100

 
 
99

 
 
94

 
 
97

Refinery throughputs (mbpd):(f)
 
 
 
 
 
 
 
 
 
 
 
    Crude oil refined
 
1,720

 
 
1,682

 
 
1,616

 
 
1,603

    Other charge and blendstocks
 
160

 
 
195

 
 
172

 
 
202

        Total
 
1,880

 
 
1,877

 
 
1,788

 
 
1,805

Sour crude oil throughput (percent)
 
52

 
 
53

 
 
52

 
 
53

WTI-priced crude oil throughput (percent)
 
16

 
 
21

 
 
18

 
 
22

Refined product yields (mbpd):(f)
 
 
 
 
 
 
 
 
 
 
 
    Gasoline
 
864

 
 
938

 
 
851

 
 
917

    Distillates
 
598

 
 
578

 
 
574

 
 
570

    Propane
 
36

 
 
39

 
 
36

 
 
37

    Feedstocks and special products
 
330

 
 
259

 
 
280

 
 
227

    Heavy fuel oil
 
24

 
 
31

 
 
27

 
 
31

    Asphalt
 
63

 
 
70

 
 
52

 
 
57

        Total
 
1,915

 
 
1,915

 
 
1,820

 
 
1,839

Refinery direct operating costs ($/barrel):(g)
 
 
 
 
 
 
 
 
 
 
 
    Planned turnaround and major maintenance
$
1.52

 
$
0.96

 
$
1.82

 
$
0.94

    Depreciation and amortization
 
1.35

 
 
1.27

 
 
1.43

 
 
1.32

    Other manufacturing(h)
 
4.33

 
 
4.10

 
 
4.96

 
 
4.00

        Total
$
7.20

 
$
6.33

 
$
8.21

 
$
6.26

R&M Operating Statistics by Region - Gulf Coast(b)
 
 
 
 
 
 
 
 
 
 
 
Refinery throughputs (mbpd):(i)
 
 
 
 
 
 
 
 
 
 
 
    Crude oil refined
 
1,075

 
 
1,035

 
 
989

 
 
971

    Other charge and blendstocks
 
155

 
 
175

 
 
174

 
 
181

        Total
 
1,230

 
 
1,210

 
 
1,163

 
 
1,152

Sour crude oil throughput (percent)
 
66

 
 
64

 
 
64

 
 
65

WTI-priced crude oil throughput (percent)
 
1

 
 
7

 
 
2

 
 
8

Refined product yields (mbpd):(i)
 
 
 
 
 
 
 
 
 
 
 
    Gasoline
 
505

 
 
561

 
 
498

 
 
545

    Distillates
 
389

 
 
370

 
 
366

 
 
363

    Propane
 
25

 
 
24

 
 
24

 
 
23

    Feedstocks and special products
 
310

 
 
241

 
 
275

 
 
214

    Heavy fuel oil
 
8

 
 
21

 
 
13

 
 
20

    Asphalt
 
19

 
 
23

 
 
13

 
 
14

        Total
 
1,256

 
 
1,240

 
 
1,189

 
 
1,179

Refinery direct operating costs ($/barrel):(g)
 
 
 
 
 
 
 
 
 
 
 
    Planned turnaround and major maintenance
$
1.15

 
$
0.86

 
$
1.77

 
$
0.77

    Depreciation and amortization
 
1.10

 
 
1.01

 
 
1.16

 
 
1.04

    Other manufacturing(h)
 
4.11

 
 
4.08

 
 
4.86

 
 
3.82

        Total
$
6.36

 
$
5.95

 
$
7.79

 
$
5.63



7




Supplementary Statistics (Unaudited) (continued)
 
Three Months Ended 
 September 30
 
Nine Months Ended 
 September 30
 
 
2014
 
 
2013
 
 
2014
 
 
2013
R&M Operating Statistics by Region - Midwest
 
 
 
 
 
 
 
 
 
 
 
Refinery throughputs (mbpd):(i)
 
 
 
 
 
 
 
 
 
 
 
    Crude oil refined
 
645

 
 
647

 
 
627

 
 
632

    Other charge and blendstocks
 
38

 
 
56

 
 
43

 
 
55

        Total
 
683

 
 
703

 
 
670

 
 
687

Sour crude oil throughput (percent)
 
30

 
 
35

 
 
33

 
 
35

WTI-priced crude oil throughput (percent)
 
41

 
 
43

 
 
42

 
 
43

Refined product yields (mbpd):(i)
 
 
 
 
 
 
 
 
 
 
 
    Gasoline
 
359

 
 
377

 
 
353

 
 
373

    Distillates
 
209

 
 
208

 
 
208

 
 
207

    Propane
 
13

 
 
15

 
 
13

 
 
14

    Feedstocks and special products
 
51

 
 
54

 
 
49

 
 
46

    Heavy fuel oil
 
16

 
 
10

 
 
14

 
 
11

    Asphalt
 
44

 
 
47

 
 
39

 
 
43

        Total
 
692

 
 
711

 
 
676

 
 
694

Refinery direct operating costs ($/barrel):(g)
 
 
 
 
 
 
 
 
 
 
 
    Planned turnaround and major maintenance
$
2.10

 
$
1.08

 
$
1.78

 
$
1.17

    Depreciation and amortization
 
1.75

 
 
1.66

 
 
1.80

 
 
1.72

    Other manufacturing(h)
 
4.51

 
 
3.91

 
 
4.82

 
 
4.10

        Total
$
8.36

 
$
6.65

 
$
8.40

 
$
6.99

Speedway Operating Statistics
 
 
 
 
 
 
 
 
 
 
 
Convenience stores at period-end(j)
 
2,744

 
 
1,471

 
 
 
 
 
 
Gasoline and distillate sales (millions of gallons)
 
842

 
 
803

 
 
2,421

 
 
2,329

Gasoline and distillate gross margin (dollars per gallon)(k)
$
0.1596

 
$
0.1404

 
$
0.1351

 
$
0.1483

Merchandise sales (in millions)
$
870

 
$
843

 
$
2,422

 
$
2,360

Merchandise gross margin (in millions)
$
235

 
$
224

 
$
651

 
$
620

Merchandise gross margin percent
 
27.0
 %
 
 
26.5
%
 
 
26.9
 %
 
 
26.3
%
Same store gasoline sales volume (period over period)
 
(0.8
)%
 
 
1.0
%
 
 
(1.0
)%
 
 
0.6
%
Same store merchandise sales (period over period)(l)
 
4.8
 %
 
 
5.6
%
 
 
4.8
 %
 
 
3.8
%
Pipeline Transportation Operating Statistics
 
 
 
 
 
 
 
 
 
 
 
Pipeline throughputs (mbpd):(m)
 
 
 
 
 
 
 
 
 
 
 
    Crude oil pipelines
 
1,265

 
 
1,317

 
 
1,230

 
 
1,308

    Refined products pipelines
 
839

 
 
913

 
 
843

 
 
930

        Total
 
2,104

 
 
2,230

 
 
2,073

 
 
2,238

 
 
 
 
 
 
 
 
 
 
 
 
(a) 
Total average daily volumes of refined product sales to wholesale, branded and retail (Speedway segment) customers.
(b) 
Includes the impact of the Galveston Bay refinery and related assets beginning on the Feb. 1, 2013, acquisition date.
(c) 
Includes intersegment sales.
(d) 
Sales revenue less cost of refinery inputs and purchased products, divided by total refinery throughputs.
(e) 
Based on calendar day capacity, which is an annual average that includes downtime for planned maintenance and other normal operating activities.
(f) 
Excludes inter-refinery volumes of 33 mbpd and 36 mbpd for third quarter 2014 and 2013, respectively, and 45 mbpd and 34 mbpd for the nine months ended Sept. 30, 2014 and 2013, respectively.
(g) 
Per barrel of total refinery throughputs.
(h) 
Includes utilities, labor, routine maintenance and other operating costs.
(i) 
Includes inter-refinery transfer volumes.
(j) 
Includes 1,245 stores acquired on Sept. 30, 2014, through the acquisition of Hess' retail operations and related assets. Segment results for the period prior to the acquisition do not include the results from these operations.
(k) 
The price paid by consumers less the cost of refined products, including transportation, consumer excise taxes and bankcard processing fees, divided by gasoline and distillate sales volumes.
(l) 
Excludes cigarettes.
(m) 
On owned common-carrier pipelines, excluding equity method investments.


8




Segment Earnings Before Interest, Taxes, Depreciation & Amortization (Segment EBITDA) (Unaudited)
 
Three Months Ended 
 September 30
 
Nine Months Ended 
 September 30
(In millions)
 
2014
 
 
2013
 
 
2014
 
 
2013
Segment EBITDA(a)
 
 
 
 
 
 
 
 
 
 
 
  Refining & Marketing
$
1,228

 
$
473

 
$
3,375

 
$
2,969

  Speedway
 
152

 
 
131

 
 
361

 
 
375

  Pipeline Transportation
 
89

 
 
73

 
 
280

 
 
218

    Total Segment EBITDA(a)
 
1,469

 
 
677

 
 
4,016

 
 
3,562

Total segment depreciation & amortization
 
(310
)
 
 
(294
)
 
 
(930
)
 
 
(872
)
Items not allocated to segments
 
(97
)
 
 
(82
)
 
 
(294
)
 
 
(273
)
Income from operations
 
1,062

 
 
301

 
 
2,792

 
 
2,417

Net interest and other financial income (costs)
 
(50
)
 
 
(47
)
 
 
(144
)
 
 
(140
)
Income before income taxes
 
1,012

 
 
254

 
 
2,648

 
 
2,277

Income tax provision
 
333

 
 
81

 
 
898

 
 
775

Net income
 
679

 
 
173

 
 
1,750

 
 
1,502

Less: Net income attributable to noncontrolling interests
 
7

 
 
5

 
 
24

 
 
16

Net income attributable to MPC
$
672

 
$
168

 
$
1,726

 
$
1,486

 
 
 
 
 
 
 
 
 
 
 
 
(a) 
Segment EBITDA represents segment earnings before interest and financing costs, interest income, income taxes and depreciation and amortization expense. Segment EBITDA is used by some investors and analysts to analyze and compare companies on the basis of operating performance. Segment EBITDA should not be considered as an alternative to net income attributable to MPC, income before income taxes, cash flows from operating activities or any other measure of financial performance presented in accordance with accounting principles generally accepted in the United States. Segment EBITDA may not be comparable to similarly titled measures used by other entities.



Select Financial Data (Unaudited)
(Dollars in millions)
September 30
2014
 
June 30
2014
Cash and cash equivalents
$
1,854

 
$
2,125

Total debt(a)
 
6,264

 
 
3,638

Equity
 
11,266

 
 
11,037

Debt-to-total-capital ratio (percent)
 
36

 
 
25

Shares outstanding (millions)
 
281

 
 
285

 
 
 
 
 
 
Cash provided from operations (quarter ended)
$
1,078

 
$
878

 
 
 
 
 
 
(a) Includes long-term debt due within one year.



9