| Adjusted EBITDA |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Segment adjusted EBITDA for reportable segments | | | | | | | | | Refining & Marketing | $ | 9,895 | | | $ | 1,762 | | | $ | 17,927 | | | $ | 4,141 | | | Midstream | 1,882 | | | 1,709 | | | 5,258 | | | 5,070 | | | Renewable Diesel | 254 | | | (56) | | | 550 | | | (117) | | | Total reportable segments | $ | 12,031 | | | $ | 3,415 | | | $ | 23,735 | | | $ | 9,094 | | | | | | | | | | | Reconciliation of segment adjusted EBITDA for reportable segments to income before income taxes | | | | | | | | | Total reportable segments | $ | 12,031 | | | $ | 3,415 | | | $ | 23,735 | | | $ | 9,094 | | | Corporate | (302) | | | (209) | | | (783) | | | (627) | | | Refining & Renewable Diesel planned turnaround costs | (295) | | | (401) | | | (1,102) | | | (1,141) | | Renewable Diesel JV planned turnaround costs(a) | (2) | | | (3) | | | (32) | | | (13) | | | | | | | | | | Gain on sale of assets(b) | — | | | 738 | | | — | | | 738 | | | SRE | — | | | 57 | | | — | | | 57 | | Transaction-related costs(c) | — | | | (21) | | | — | | | (21) | | Clean fuel production tax credit(d) | — | | | — | | | 32 | | | — | | Tax and legal settlements(e) | (123) | | | — | | | (123) | | | — | | | Depreciation and amortization | (836) | | | (841) | | | (2,483) | | | (2,423) | | Renewable Diesel JV depreciation and amortization(a) | (23) | | | (22) | | | (68) | | | (67) | | | Net interest and other financial costs | (287) | | | (310) | | | (997) | | | (933) | | | Income before income taxes | $ | 10,163 | | | $ | 2,403 | | | $ | 18,179 | | | $ | 4,664 | |
(a) Represents MPC’s pro-rata share of expenses from joint ventures included in the Renewable Diesel segment. (b) The three and nine months ended September 30, 2025 include gains from the BANGL Acquisition and the sale of MPC’s interest in TAMH. (c) Transaction-related costs include costs associated with significant transactions discussed in Note 5. (d) Recognition of 2025 clean fuel production tax credits as a result of proposed regulatory guidance issued in February 2026, which clarified the qualification criteria for 45Z credits. (e) Includes adjustments for a tax matter dispute with the City of Carson relating to municipal taxes covering multiple prior year periods as well as legal settlements arising from a single event in a prior year.
|
| Segment Reporting, Reconciliation of Revenue by Segment to Consolidated |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Sales and other operating revenues | | | | | | | | | Refining & Marketing | | | | | | | | Revenues from external customers(a) | $ | 53,094 | | | $ | 32,647 | | | $ | 134,719 | | | $ | 93,932 | | | Intersegment revenues | 7 | | | 7 | | | 23 | | | 53 | | | Refining & Marketing segment revenues | 53,101 | | | 32,654 | | | 134,742 | | | 93,985 | | | | | | | | | | | Midstream | | | | | | | | Revenues from external customers(a) | 1,576 | | | 1,449 | | | 4,333 | | | 4,230 | | | Intersegment revenues | 1,719 | | | 1,481 | | | 4,892 | | | 4,421 | | | Midstream segment revenues | 3,295 | | | 2,930 | | | 9,225 | | | 8,651 | | | | | | | | | | | Renewable Diesel | | | | | | | | Revenues from external customers(a) | 1,362 | | | 713 | | | 3,174 | | | 1,963 | | | Intersegment revenues | 6 | | | 3 | | | 26 | | | 12 | | | Renewable Diesel segment revenues | 1,368 | | | 716 | | | 3,200 | | | 1,975 | | | | | | | | | | | Total segment revenues | 57,764 | | | 36,300 | | | 147,167 | | | 104,611 | | | | | | | | | | | Less: intersegment revenues | 1,732 | | | 1,491 | | | 4,941 | | | 4,486 | | Consolidated sales and other operating revenues(a) | $ | 56,032 | | | $ | 34,809 | | | $ | 142,226 | | | $ | 100,125 | |
(a) Includes sales to related parties. See Note 7 for additional information. See Note 18 for the disaggregation of our revenue from external customers by segment and product line.
|
| Other Significant Reconciling Items from Segments to Consolidated |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Income from equity method investments | | | | | | | | | Refining & Marketing | $ | 2 | | | $ | 3 | | | $ | 12 | | | $ | 11 | | | Midstream | 305 | | | 213 | | | 717 | | | 613 | | | Renewable Diesel | 52 | | | 22 | | | 62 | | | 56 | | | Total segment income from equity method investments | 359 | | | 238 | | | 791 | | | 680 | | Corporate(a) | — | | | 738 | | | — | | | 738 | | | Consolidated income from equity method investments | $ | 359 | | | $ | 976 | | | $ | 791 | | | $ | 1,418 | |
(a) The three and nine months ended September 30, 2025 include gains from the BANGL Acquisition and the sale of MPC’s interest in TAMH. | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Segment expenses | | | | | | | | | Refining & Marketing | | | | | | | | | Cost of purchases | $ | 39,381 | | | $ | 27,353 | | | $ | 105,893 | | | $ | 79,569 | | | Refining operating costs | 1,625 | | | 1,546 | | | 4,755 | | | 4,504 | | | Distribution costs | 1,734 | | | 1,574 | | | 4,890 | | | 4,589 | | Other segment items(a) | 468 | | | 422 | | | 1,289 | | | 1,193 | | | Refining & Marketing segment expenses | $ | 43,208 | | | $ | 30,895 | | | $ | 116,827 | | | $ | 89,855 | | | | | | | | | | | Midstream | | | | | | | | Other segment items(b) | 1,718 | | | 1,434 | | | 4,684 | | | 4,194 | | | Midstream segment expenses | $ | 1,718 | | | $ | 1,434 | | | $ | 4,684 | | | $ | 4,194 | | | | | | | | | | | Renewable Diesel | | | | | | | | | Operating costs | 75 | | | 67 | | | 216 | | | 203 | | | Distribution costs | 29 | | | 22 | | | 89 | | | 69 | | Other segment items(c) | 1,062 | | | 705 | | | 2,407 | | | 1,876 | | | Renewable Diesel segment expenses | $ | 1,166 | | | $ | 794 | | | $ | 2,712 | | | $ | 2,148 | |
(a) Other segment items for the Refining & Marketing segment include costs that are reimbursed by customers through commercial arrangements, as well as LIFO inventory adjustments. (b) Other segment items for the Midstream segment include operating expenses and purchased product costs. For purposes of managing the Midstream segment, the CODM is only provided consolidated Midstream expense information. (c) Other segment items for the Renewable Diesel segment include purchased product costs. | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Depreciation and amortization | | | | | | | | | Refining & Marketing | $ | 397 | | | $ | 426 | | | $ | 1,194 | | | $ | 1,237 | | | Midstream | 397 | | | 369 | | | 1,166 | | | 1,069 | | Renewable Diesel(a) | 16 | | | 17 | | | 48 | | | 53 | | | Total segment depreciation and amortization | 810 | | | 812 | | | 2,408 | | | 2,359 | | | Corporate | 26 | | | 29 | | | 75 | | | 64 | | | Consolidated depreciation and amortization | $ | 836 | | | $ | 841 | | | $ | 2,483 | | | $ | 2,423 | | | | | | | | | | | Pro-rata share of Renewable Diesel JV depreciation and amortization | $ | 23 | | | $ | 22 | | | $ | 68 | | | $ | 67 | |
(a) Excludes our pro-rata share of Renewable Diesel JV depreciation and amortization, which was adjusted for purposes of arriving at Renewable Diesel segment adjusted EBITDA. | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Capital expenditures | | | | | | | | | Refining & Marketing | $ | 284 | | | $ | 423 | | | $ | 937 | | | $ | 1,132 | | | Midstream | 1,119 | | | 919 | | | 3,032 | | | 1,996 | | Renewable Diesel(a) | — | | | 16 | | | — | | | 18 | | | Total segment capital expenditures and investments | 1,403 | | | 1,358 | | | 3,969 | | | 3,146 | | Less investments in equity method investees(a) | 280 | | | 333 | | | 725 | | | 821 | | | Plus: | | | | | | | | | Corporate | 7 | | | 6 | | | 16 | | | 21 | | | Capitalized interest | 34 | | | 26 | | | 97 | | | 64 | | Consolidated capital expenditures(b) | $ | 1,164 | | | $ | 1,057 | | | $ | 3,357 | | | $ | 2,410 | |
(a)The nine months ended September 30, 2026 excludes $62 million of funding to the Martinez Renewables JV due to turnaround costs in the first quarter of 2026 expected to be recovered through subsequent distributions from the JV during 2026. (b)Includes changes in capital expenditure accruals. See Note 19 for a reconciliation of total capital expenditures to additions to property, plant and equipment for the nine months ended September 30, 2026 and 2025 as reported in the Consolidated Statements of Cash Flows.
|