|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(In millions, except per share data) | 2014 | 2014 | |||||
Sales and other operating revenues (including consumer excise taxes) | $ | 29,931 | $ | 55,948 | |||
Net income attributable to MPC | 869 | 1,051 | |||||
Net income attributable to MPC per share – basic | $ | 1.51 | $ | 1.81 | |||
Net income attributable to MPC per share – diluted | 1.50 | 1.80 | |||||
|
|||
|
|||
• | Centennial Pipeline LLC (“Centennial”), in which we have a 50 percent noncontrolling interest. Centennial owns a refined products pipeline and storage facility. |
• | Explorer, in which we have a 25 percent interest. Explorer owns and operates a refined products pipeline. |
• | LOCAP LLC (“LOCAP”), in which we have a 59 percent noncontrolling interest. LOCAP owns and operates a crude oil pipeline. |
• | LOOP LLC (“LOOP”), in which we have a 51 percent noncontrolling interest. LOOP owns and operates the only U.S. deepwater oil port. |
• | TAAE, in which we have a 43 percent noncontrolling interest, TACE, in which we have a 60 percent noncontrolling interest and TAME, in which we have a 67 percent direct and indirect noncontrolling interest. These companies each own and operate an ethanol production facility. |
• | Other equity method investees. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Centennial | $ | — | $ | (2 | ) | $ | — | $ | 7 | ||||||
Explorer | 7 | 9 | 14 | 22 | |||||||||||
LOCAP | 6 | 5 | 11 | 10 | |||||||||||
LOOP | 13 | 12 | 26 | 65 | |||||||||||
TAAE | 15 | 26 | 28 | 42 | |||||||||||
TACE | 15 | 30 | 31 | 57 | |||||||||||
TAME | 23 | 48 | 43 | 82 | |||||||||||
Other equity method investees | 3 | 2 | 5 | 4 | |||||||||||
Total | $ | 82 | $ | 130 | $ | 158 | $ | 289 | |||||||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Centennial | $ | 1 | $ | 2 | |||
Explorer | — | 2 | |||||
TAME | — | 3 | |||||
Total | $ | 1 | $ | 7 | |||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Explorer | $ | 4 | $ | 3 | |||
LOCAP | 2 | 2 | |||||
LOOP | 5 | 4 | |||||
TAAE | 1 | 2 | |||||
TACE | 2 | 2 | |||||
TAME | 3 | 5 | |||||
Total | $ | 17 | $ | 18 | |||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions, except per share data) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Basic earnings per share: | |||||||||||||||
Allocation of earnings: | |||||||||||||||
Net income attributable to MPC | $ | 826 | $ | 855 | $ | 1,717 | $ | 1,054 | |||||||
Income allocated to participating securities | 1 | 1 | 3 | 2 | |||||||||||
Income available to common stockholders – basic | $ | 825 | $ | 854 | $ | 1,714 | $ | 1,052 | |||||||
Weighted average common shares outstanding | 541 | 574 | 543 | 580 | |||||||||||
Basic earnings per share | $ | 1.52 | $ | 1.49 | $ | 3.16 | $ | 1.81 | |||||||
Diluted earnings per share: | |||||||||||||||
Allocation of earnings: | |||||||||||||||
Net income attributable to MPC | $ | 826 | $ | 855 | $ | 1,717 | $ | 1,054 | |||||||
Income allocated to participating securities | 1 | 1 | 3 | 2 | |||||||||||
Income available to common stockholders – diluted | $ | 825 | $ | 854 | $ | 1,714 | $ | 1,052 | |||||||
Weighted average common shares outstanding | 541 | 574 | 543 | 580 | |||||||||||
Effect of dilutive securities | 3 | 4 | 4 | 4 | |||||||||||
Weighted average common shares, including dilutive effect | 544 | 578 | 547 | 584 | |||||||||||
Diluted earnings per share | $ | 1.51 | $ | 1.48 | $ | 3.14 | $ | 1.80 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||
Shares issued under stock-based compensation plans | 1 | 1 | 1 | 1 | |||||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions, except per share data) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Number of shares repurchased | 8 | 10 | 12 | 26 | |||||||||||
Cash paid for shares repurchased | $ | 408 | $ | 459 | $ | 617 | $ | 1,148 | |||||||
Effective average cost per delivered share | $ | 50.97 | $ | 44.07 | $ | 49.75 | $ | 43.91 | |||||||
|
|||
• | Refining & Marketing – refines crude oil and other feedstocks at our refineries in the Gulf Coast and Midwest regions of the United States, purchases ethanol and refined products for resale and distributes refined products through various means, including barges, terminals and trucks that we own or operate. We sell refined products to wholesale marketing customers domestically and internationally, to buyers on the spot market, to our Speedway segment and to independent entrepreneurs who operate Marathon® retail outlets. |
• | Speedway – sells transportation fuels and convenience merchandise in retail markets in the Midwest, East Coast and Southeast regions of the United States. |
• | Pipeline Transportation – transports crude oil and other feedstocks to our refineries and other locations, delivers refined products to wholesale and retail market areas. This segment includes the aggregated operations of MPLX. |
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Three Months Ended June 30, 2015 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 15,192 | $ | 5,329 | $ | 16 | $ | 20,537 | |||||||
Intersegment(a) | 3,425 | 2 | 148 | 3,575 | |||||||||||
Segment revenues | $ | 18,617 | $ | 5,331 | $ | 164 | $ | 24,112 | |||||||
Segment income from operations(b) | $ | 1,206 | $ | 127 | $ | 79 | $ | 1,412 | |||||||
Income from equity method investments | 8 | — | 12 | 20 | |||||||||||
Depreciation and amortization(c) | 268 | 62 | 19 | 349 | |||||||||||
Capital expenditures and investments(d) | 207 | 100 | 157 | 464 | |||||||||||
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 22,917 | $ | 3,908 | $ | 19 | $ | 26,844 | |||||||
Intersegment(a) | 2,590 | 1 | 131 | 2,722 | |||||||||||
Segment revenues | $ | 25,507 | $ | 3,909 | $ | 150 | $ | 29,566 | |||||||
Segment income from operations(b) | $ | 1,260 | $ | 94 | $ | 81 | $ | 1,435 | |||||||
Income from equity method investments | 35 | — | 22 | 57 | |||||||||||
Depreciation and amortization(c) | 264 | 29 | 19 | 312 | |||||||||||
Capital expenditures and investments(d) | 235 | 44 | 64 | 343 | |||||||||||
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Six Months Ended June 30, 2015 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 27,836 | $ | 9,860 | $ | 32 | $ | 37,728 | |||||||
Intersegment(a) | 6,158 | 2 | 282 | 6,442 | |||||||||||
Segment revenues | $ | 33,994 | $ | 9,862 | $ | 314 | $ | 44,170 | |||||||
Segment income from operations(b) | $ | 2,522 | $ | 295 | $ | 146 | $ | 2,963 | |||||||
Income from equity method investments | 14 | — | 21 | 35 | |||||||||||
Depreciation and amortization(c) | 535 | 125 | 39 | 699 | |||||||||||
Capital expenditures and investments(d) | 436 | 145 | 238 | 819 | |||||||||||
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 42,727 | $ | 7,366 | $ | 36 | $ | 50,129 | |||||||
Intersegment(a) | 4,823 | 2 | 260 | 5,085 | |||||||||||
Segment revenues | $ | 47,550 | $ | 7,368 | $ | 296 | $ | 55,214 | |||||||
Segment income from operations(b) | $ | 1,622 | $ | 152 | $ | 153 | $ | 1,927 | |||||||
Income from equity method investments | 59 | — | 33 | 92 | |||||||||||
Depreciation and amortization(c) | 525 | 57 | 38 | 620 | |||||||||||
Capital expenditures and investments(d) | 413 | 76 | 194 | 683 | |||||||||||
(a) | Management believes intersegment transactions were conducted under terms comparable to those with unaffiliated parties. |
(b) | Corporate overhead expenses attributable to MPLX are included in the Pipeline Transportation segment. Corporate overhead expenses are not allocated to the Refining & Marketing and Speedway segments. |
(c) | Differences between segment totals and MPC totals represent amounts related to unallocated items and are included in “Items not allocated to segments” in the reconciliation below. |
(d) | Capital expenditures include changes in capital accruals, acquisitions and investments in affiliates. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Segment income from operations | $ | 1,412 | $ | 1,435 | $ | 2,963 | $ | 1,927 | |||||||
Items not allocated to segments: | |||||||||||||||
Corporate and other unallocated items(a)(b) | (76 | ) | (61 | ) | (156 | ) | (128 | ) | |||||||
Pension settlement expenses(c) | (1 | ) | (5 | ) | (2 | ) | (69 | ) | |||||||
Net interest and other financial income (costs) | (64 | ) | (48 | ) | (145 | ) | (94 | ) | |||||||
Income before income taxes | $ | 1,271 | $ | 1,321 | $ | 2,660 | $ | 1,636 | |||||||
(a) | Corporate and other unallocated items consists primarily of MPC’s corporate administrative expenses and costs related to certain non-operating assets. |
(b) | Corporate overhead expenses attributable to MPLX are included in the Pipeline Transportation segment. Corporate overhead expenses are not allocated to the Refining & Marketing and Speedway segments. |
(c) | See Note 19. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Segment capital expenditures and investments | $ | 464 | $ | 343 | $ | 819 | $ | 683 | |||||||
Less: Investments in equity method investees | 107 | 41 | 149 | 164 | |||||||||||
Plus: Items not allocated to segments: | |||||||||||||||
Capital expenditures not allocated to segments | 41 | 13 | 62 | 38 | |||||||||||
Capitalized interest | 8 | 7 | 16 | 13 | |||||||||||
Total capital expenditures(a) | $ | 406 | $ | 322 | $ | 748 | $ | 570 | |||||||
(a) | Capital expenditures include changes in capital accruals. See Note 17 for a reconciliation of total capital expenditures to additions to property, plant and equipment as reported in the consolidated statements of cash flows. |
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Interest income | $ | 2 | $ | 1 | $ | 3 | $ | 3 | |||||||
Interest expense | (69 | ) | (49 | ) | (149 | ) | (98 | ) | |||||||
Interest capitalized | 8 | 7 | 16 | 13 | |||||||||||
Other financial costs | (5 | ) | (7 | ) | (15 | ) | (12 | ) | |||||||
Net interest and other financial income (costs) | $ | (64 | ) | $ | (48 | ) | $ | (145 | ) | $ | (94 | ) | |||
|
|||
|
|||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Crude oil and refinery feedstocks | $ | 2,147 | $ | 2,219 | |||
Refined products | 2,880 | 2,955 | |||||
Materials and supplies | 338 | 302 | |||||
Merchandise | 175 | 166 | |||||
Total (at cost) | $ | 5,540 | $ | 5,642 | |||
|
|||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Refining & Marketing | $ | 18,434 | $ | 18,001 | |||
Speedway | 4,762 | 4,639 | |||||
Pipeline Transportation | 2,132 | 2,044 | |||||
Corporate and Other | 679 | 618 | |||||
Total | 26,007 | 25,302 | |||||
Less accumulated depreciation | 9,724 | 9,041 | |||||
Property, plant and equipment, net | $ | 16,283 | $ | 16,261 | |||
|
|||
June 30, 2015 | |||||||||||||||||||||||
Fair Value Hierarchy | |||||||||||||||||||||||
(In millions) | Level 1 | Level 2 | Level 3 | Netting and Collateral(a) | Net Carrying Value on Balance Sheet(b) | Collateral Pledged Not Offset | |||||||||||||||||
Commodity derivative instruments, assets | $ | 61 | $ | — | $ | — | $ | (43 | ) | $ | 18 | $ | 20 | ||||||||||
Other assets | 2 | — | — | N/A | 2 | — | |||||||||||||||||
Total assets at fair value | $ | 63 | $ | — | $ | — | $ | (43 | ) | $ | 20 | $ | 20 | ||||||||||
Commodity derivative instruments, liabilities | $ | 55 | $ | — | $ | — | $ | (55 | ) | $ | — | $ | — | ||||||||||
Contingent consideration, liability(c) | — | — | 307 | N/A | 307 | — | |||||||||||||||||
Total liabilities at fair value | $ | 55 | $ | — | $ | 307 | $ | (55 | ) | $ | 307 | $ | — | ||||||||||
December 31, 2014 | |||||||||||||||||||||||
Fair Value Hierarchy | |||||||||||||||||||||||
(In millions) | Level 1 | Level 2 | Level 3 | Netting and Collateral(a) | Net Carrying Value on Balance Sheet(b) | Collateral Pledged Not Offset | |||||||||||||||||
Commodity derivative instruments, assets | $ | 317 | $ | — | $ | — | $ | (258 | ) | $ | 59 | $ | — | ||||||||||
Other assets | 2 | — | — | N/A | 2 | — | |||||||||||||||||
Total assets at fair value | $ | 319 | $ | — | $ | — | $ | (258 | ) | $ | 61 | $ | — | ||||||||||
Commodity derivative instruments, liabilities | $ | 180 | $ | — | $ | — | $ | (180 | ) | $ | — | $ | — | ||||||||||
Contingent consideration, liability(c) | — | — | 478 | N/A | 478 | — | |||||||||||||||||
Total liabilities at fair value | $ | 180 | $ | — | $ | 478 | $ | (180 | ) | $ | 478 | $ | — | ||||||||||
(a) | Represents the impact of netting assets, liabilities and cash collateral when a legal right of offset exists. As of June 30, 2015, cash collateral of $12 million was netted with the mark-to-market derivative liabilities. As of December 31, 2014, $78 million was netted with mark-to-market derivative assets. |
(b) | We have no derivative contracts that are subject to master netting arrangements that are reflected gross on the balance sheet. |
(c) | Includes $190 million and $174 million classified as current at June 30, 2015 and December 31, 2014, respectively. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Beginning balance | $ | 490 | $ | 639 | $ | 478 | $ | 625 | |||||||
Contingent consideration payment | (189 | ) | — | (189 | ) | — | |||||||||
Unrealized and realized losses included in net income | 6 | 8 | 18 | 22 | |||||||||||
Ending balance | $ | 307 | $ | 647 | $ | 307 | $ | 647 | |||||||
Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | ||||||||||||||
(In millions) | Fair Value | Impairment | Fair Value | Impairment | |||||||||||
Other noncurrent assets | $ | — | $ | — | $ | — | $ | 11 | |||||||
June 30, 2015 | December 31, 2014 | ||||||||||||||
(In millions) | Fair Value | Carrying Value | Fair Value | Carrying Value | |||||||||||
Financial assets: | |||||||||||||||
Investments | $ | 34 | $ | 2 | $ | 26 | $ | 2 | |||||||
Other | 32 | 31 | 32 | 32 | |||||||||||
Total financial assets | $ | 66 | $ | 33 | $ | 58 | $ | 34 | |||||||
Financial liabilities: | |||||||||||||||
Long-term debt(a) | $ | 6,537 | $ | 6,376 | $ | 6,571 | $ | 6,265 | |||||||
Deferred credits and other liabilities | 19 | 19 | 17 | 17 | |||||||||||
Total financial liabilities | $ | 6,556 | $ | 6,395 | $ | 6,588 | $ | 6,282 | |||||||
(a) | Excludes capital leases and debt issuance costs, however, includes amount classified as short-term debt. |
|
|||
June 30, 2015 | |||||||||
(In millions) | Asset | Liability | Balance Sheet Location | ||||||
Commodity derivatives | $ | 61 | $ | 55 | Other current assets | ||||
December 31, 2014 | |||||||||
(In millions) | Asset | Liability | Balance Sheet Location | ||||||
Commodity derivatives | $ | 317 | $ | 180 | Other current assets | ||||
Position | Total Barrels (In thousands) | |||
Crude oil(a) | ||||
Exchange-traded | Long | 12,403 | ||
Exchange-traded | Short | (24,938 | ) | |
Refined Products(b) | ||||
Exchange-traded | Long | 4,004 | ||
Exchange-traded | Short | (2,439 | ) | |
(a) | 96.5 percent of these contracts expire in the third quarter of 2015. |
(b) | 100 percent of these contracts expire in the third quarter of 2015. |
Gain (Loss) | Gain (Loss) | ||||||||||||||
(In millions) | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
Income Statement Location | 2015 | 2014 | 2015 | 2014 | |||||||||||
Sales and other operating revenues | $ | (3 | ) | $ | (2 | ) | $ | 11 | $ | 8 | |||||
Cost of revenues | (70 | ) | (114 | ) | (25 | ) | (175 | ) | |||||||
Total | $ | (73 | ) | $ | (116 | ) | $ | (14 | ) | $ | (167 | ) | |||
|
|||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Marathon Petroleum Corporation: | |||||||
3.500% senior notes due March 1, 2016 | $ | 750 | $ | 750 | |||
Revolving credit agreement due 2017 | — | — | |||||
Term loan agreement due 2019 | 700 | 700 | |||||
5.125% senior notes due March 1, 2021 | 1,000 | 1,000 | |||||
3.625% senior notes due September 15, 2024 | 750 | 750 | |||||
6.500% senior notes due March 1, 2041 | 1,250 | 1,250 | |||||
4.750% senior notes due September 15, 2044 | 800 | 800 | |||||
5.000% senior notes due September 15, 2054 | 400 | 400 | |||||
Consolidated subsidiaries: | |||||||
Capital lease obligations due 2015-2028 | 360 | 372 | |||||
MPLX bank revolving credit facility due 2019 | — | 385 | |||||
MPLX term loan facility due 2019 | 250 | 250 | |||||
MPLX 4.000% senior notes due February 15, 2025 | 500 | — | |||||
Trade receivables securitization facility due 2016 | — | — | |||||
Total | 6,760 | 6,657 | |||||
Unamortized debt issuance costs(a) | (38 | ) | (35 | ) | |||
Unamortized discount | (27 | ) | (26 | ) | |||
Fair value adjustments(b) | 3 | 6 | |||||
Amounts due within one year | (780 | ) | (27 | ) | |||
Total long-term debt due after one year | $ | 5,918 | $ | 6,575 | |||
(a) | We adopted the updated FASB debt issuance cost standard as of June 30, 2015 and applied the changes retrospectively to the prior period presented. We reclassified unamortized debt issuance costs related to term debt from other noncurrent assets to long-term debt. |
(b) | The $20 million gain on the termination of our interest rate swap agreements in 2012 is being amortized over the remaining life of the 3.50 percent senior notes. |
|
|||
Six Months Ended June 30, | |||||||
(In millions) | 2015 | 2014 | |||||
Net cash provided by operating activities included: | |||||||
Interest paid (net of amounts capitalized) | $ | 130 | $ | 82 | |||
Net income taxes paid to taxing authorities | 1,039 | 299 | |||||
Non-cash investing and financing activities: | |||||||
Property, plant and equipment sold | 4 | 4 | |||||
Property, plant and equipment acquired | 4 | 4 | |||||
Six Months Ended June 30, | |||||||
(In millions) | 2015 | 2014 | |||||
Additions to property, plant and equipment per consolidated statements of cash flows | $ | 764 | $ | 569 | |||
Non-cash additions to property, plant and equipment | 4 | 4 | |||||
Asset retirement expenditures | — | 1 | |||||
Decrease in capital accruals | (20 | ) | (31 | ) | |||
Total capital expenditures before acquisitions | $ | 748 | $ | 543 | |||
Acquisitions | — | 27 | |||||
Total capital expenditures | $ | 748 | $ | 570 | |||
|
|||
(In millions) | Pension Benefits | Other Benefits | Gain on Cash Flow Hedge | Workers Compensation | Total | ||||||||||||||
Balance as of December 31, 2013 | $ | (161 | ) | $ | (50 | ) | $ | 4 | $ | 3 | $ | (204 | ) | ||||||
Other comprehensive income (loss) before reclassifications | (65 | ) | 8 | — | (1 | ) | (58 | ) | |||||||||||
Amounts reclassified from accumulated other comprehensive loss: | |||||||||||||||||||
Amortization – prior service credit(a) | (23 | ) | (2 | ) | — | — | (25 | ) | |||||||||||
– actuarial loss(a) | 26 | 1 | — | — | 27 | ||||||||||||||
– settlement loss(a) | 69 | — | — | — | 69 | ||||||||||||||
Tax effect | (28 | ) | 1 | — | — | (27 | ) | ||||||||||||
Other comprehensive income (loss) | (21 | ) | 8 | — | (1 | ) | (14 | ) | |||||||||||
Balance as of June 30, 2014 | $ | (182 | ) | $ | (42 | ) | $ | 4 | $ | 2 | $ | (218 | ) | ||||||
(In millions) | Pension Benefits | Other Benefits | Gain on Cash Flow Hedge | Workers Compensation | Total | ||||||||||||||
Balance as of December 31, 2014 | $ | (217 | ) | $ | (104 | ) | $ | 4 | $ | 4 | $ | (313 | ) | ||||||
Other comprehensive loss before reclassifications | (12 | ) | 14 | — | (2 | ) | — | ||||||||||||
Amounts reclassified from accumulated other comprehensive loss: | |||||||||||||||||||
Amortization – prior service credit(a) | (23 | ) | (2 | ) | — | — | (25 | ) | |||||||||||
– actuarial loss(a) | 26 | 4 | — | — | 30 | ||||||||||||||
– settlement loss(a) | 2 | — | — | — | 2 | ||||||||||||||
Tax effect | (2 | ) | (1 | ) | — | — | (3 | ) | |||||||||||
Other comprehensive income (loss) | (9 | ) | 15 | — | (2 | ) | 4 | ||||||||||||
Balance as of June 30, 2015 | $ | (226 | ) | $ | (89 | ) | $ | 4 | $ | 2 | $ | (309 | ) | ||||||
(a) | These accumulated other comprehensive loss components are included in the computation of net periodic benefit cost. See Note 19. |
|
|||
Three Months Ended June 30, | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Components of net periodic benefit cost: | |||||||||||||||
Service cost | $ | 28 | $ | 20 | $ | 7 | $ | 6 | |||||||
Interest cost | 18 | 18 | 8 | 9 | |||||||||||
Expected return on plan assets | (24 | ) | (26 | ) | — | — | |||||||||
Amortization – prior service credit | (11 | ) | (11 | ) | (1 | ) | (1 | ) | |||||||
– actuarial loss | 13 | 13 | 1 | — | |||||||||||
– settlement loss | 1 | 5 | — | — | |||||||||||
Net periodic benefit cost | $ | 25 | $ | 19 | $ | 15 | $ | 14 | |||||||
Six Months Ended June 30, | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Components of net periodic benefit cost: | |||||||||||||||
Service cost | $ | 51 | $ | 43 | $ | 15 | $ | 13 | |||||||
Interest cost | 36 | 38 | 16 | 17 | |||||||||||
Expected return on plan assets | (50 | ) | (54 | ) | — | — | |||||||||
Amortization – prior service credit | (23 | ) | (23 | ) | (2 | ) | (2 | ) | |||||||
– actuarial loss | 26 | 26 | 4 | 1 | |||||||||||
– settlement loss | 2 | 69 | — | — | |||||||||||
Net periodic benefit cost | $ | 42 | $ | 99 | $ | 33 | $ | 29 | |||||||
|
|||
Number of Shares | Weighted Average Exercise Price | |||||
Outstanding at December 31, 2014 | 9,502,876 | $ | 22.74 | |||
Granted | 1,094,676 | 50.89 | ||||
Exercised | (1,492,710 | ) | 17.49 | |||
Forfeited, canceled or expired | (48,766 | ) | 39.84 | |||
Outstanding at June 30, 2015 | 9,056,076 | 26.91 | ||||
Shares of Restricted Stock (“RS”) | Restricted Stock Units (“RSU”) | ||||||||||||
Number of Shares | Weighted Average Grant Date Fair Value | Number of Units | Weighted Average Grant Date Fair Value | ||||||||||
Outstanding at December 31, 2014 | 1,030,146 | $ | 38.62 | 822,186 | $ | 18.65 | |||||||
Granted | 505,698 | 50.86 | 23,831 | 48.65 | |||||||||
RS’s Vested/RSU’s Issued | (516,406 | ) | 34.12 | (944 | ) | 34.26 | |||||||
Forfeited | (34,396 | ) | 39.22 | (850 | ) | 44.77 | |||||||
Outstanding at June 30, 2015 | 985,042 | 47.24 | 844,223 | 19.45 | |||||||||
Number of Units | Weighted Average Grant Date Fair Value | |||||
Outstanding at December 31, 2014 | 5,791,825 | $ | 0.88 | |||
Granted | 2,389,450 | 0.95 | ||||
Settled | (2,035,833 | ) | 0.85 | |||
Outstanding at June 30, 2015 | 6,145,442 | 0.92 | ||||
|
|||
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Income from Operations by segment | |||||||||||||||
Refining & Marketing | $ | 1,206 | $ | 1,260 | $ | 2,522 | $ | 1,622 | |||||||
Speedway | 127 | 94 | 295 | 152 | |||||||||||
Pipeline Transportation(a) | 79 | 81 | 146 | 153 | |||||||||||
Items not allocated to segments: | |||||||||||||||
Corporate and other unallocated items(a) | (76 | ) | (61 | ) | (156 | ) | (128 | ) | |||||||
Pension settlement expenses | (1 | ) | (5 | ) | (2 | ) | (69 | ) | |||||||
Income from operations | $ | 1,335 | $ | 1,369 | $ | 2,805 | $ | 1,730 | |||||||
Capital Expenditures and Investments(b) | |||||||||||||||
Refining & Marketing | $ | 207 | $ | 235 | $ | 436 | $ | 413 | |||||||
Speedway | 100 | 44 | 145 | 76 | |||||||||||
Pipeline Transportation | 157 | 64 | 238 | 194 | |||||||||||
Corporate and Other(c) | 49 | 20 | 78 | 51 | |||||||||||
Total | $ | 513 | $ | 363 | $ | 897 | $ | 734 | |||||||
(a) | Corporate overhead expenses attributable to MPLX are included in the Pipeline Transportation segment. Corporate overhead expenses are not allocated to the Refining & Marketing and Speedway segments. |
(b) | Capital expenditures include changes in capital accruals, acquisitions and investments in affiliates. |
(c) | Includes capitalized interest of $8 million and $7 million for the three months ended June 30, 2015 and 2014, respectively and $16 million and $13 million for the six months ended June 30, 2015 and 2014, respectively. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
MPC Consolidated Refined Product Sales Volumes (thousands of barrels per day)(a)(b) | 2,341 | 2,154 | 2,294 | 2,059 | |||||||||||
Refining & Marketing Operating Statistics | |||||||||||||||
Refining & Marketing refined product sales volume (thousands of barrels per day)(c) | 2,329 | 2,145 | 2,281 | 2,048 | |||||||||||
Refining & Marketing gross margin (dollars per barrel)(d) | $ | 14.84 | $ | 16.02 | $ | 15.47 | $ | 15.28 | |||||||
Crude oil capacity utilization percent(e) | 103 | 98 | 100 | 91 | |||||||||||
Refinery throughputs (thousands of barrels per day):(f) | |||||||||||||||
Crude oil refined | 1,789 | 1,674 | 1,731 | 1,563 | |||||||||||
Other charge and blendstocks | 162 | 158 | 171 | 178 | |||||||||||
Total | 1,951 | 1,832 | 1,902 | 1,741 | |||||||||||
Sour crude oil throughput percent | 55 | 54 | 55 | 52 | |||||||||||
WTI-priced crude oil throughput percent | 19 | 17 | 20 | 19 | |||||||||||
Refined product yields (thousands of barrels per day):(f) | |||||||||||||||
Gasoline | 896 | 852 | 904 | 844 | |||||||||||
Distillates | 631 | 610 | 592 | 562 | |||||||||||
Propane | 38 | 37 | 37 | 36 | |||||||||||
Feedstocks and special products | 331 | 288 | 315 | 255 | |||||||||||
Heavy fuel oil | 28 | 27 | 29 | 28 | |||||||||||
Asphalt | 58 | 51 | 53 | 47 | |||||||||||
Total | 1,982 | 1,865 | 1,930 | 1,772 | |||||||||||
Refinery direct operating costs (dollars per barrel):(g) | |||||||||||||||
Planned turnaround and major maintenance | $ | 0.66 | $ | 0.94 | $ | 0.73 | $ | 1.98 | |||||||
Depreciation and amortization | 1.33 | 1.39 | 1.38 | 1.47 | |||||||||||
Other manufacturing(h) | 3.94 | 4.77 | 4.08 | 5.32 | |||||||||||
Total | $ | 5.93 | $ | 7.10 | $ | 6.19 | $ | 8.77 | |||||||
Refining & Marketing Operating Statistics By Region - Gulf Coast | |||||||||||||||
Refinery throughputs (thousands of barrels per day):(i) | |||||||||||||||
Crude oil refined | 1,093 | 1,031 | 1,062 | 946 | |||||||||||
Other charge and blendstocks | 172 | 156 | 176 | 183 | |||||||||||
Total | 1,265 | 1,187 | 1,238 | 1,129 | |||||||||||
Sour crude oil throughput percent | 67 | 67 | 68 | 64 | |||||||||||
WTI-priced crude oil throughput percent | 7 | 2 | 6 | 3 | |||||||||||
Refined product yields (thousands of barrels per day):(i) | |||||||||||||||
Gasoline | 511 | 500 | 517 | 494 | |||||||||||
Distillates | 408 | 390 | 375 | 355 | |||||||||||
Propane | 27 | 25 | 26 | 23 | |||||||||||
Feedstocks and special products | 320 | 270 | 314 | 258 | |||||||||||
Heavy fuel oil | 11 | 16 | 13 | 15 | |||||||||||
Asphalt | 14 | 13 | 14 | 10 | |||||||||||
Total | 1,291 | 1,214 | 1,259 | 1,155 | |||||||||||
Refinery direct operating costs (dollars per barrel):(g) | |||||||||||||||
Planned turnaround and major maintenance | $ | 0.51 | $ | 0.57 | $ | 0.65 | $ | 2.11 | |||||||
Depreciation and amortization | 1.06 | 1.13 | 1.10 | 1.19 | |||||||||||
Other manufacturing(h) | 3.75 | 4.77 | 3.87 | 5.28 | |||||||||||
Total | $ | 5.32 | $ | 6.47 | $ | 5.62 | $ | 8.58 | |||||||
Supplementary Statistics (Unaudited) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Refining & Marketing Operating Statistics By Region – Midwest | |||||||||||||||
Refinery throughputs (thousands of barrels per day):(i) | |||||||||||||||
Crude oil refined | 696 | 643 | 669 | 617 | |||||||||||
Other charge and blendstocks | 36 | 45 | 36 | 46 | |||||||||||
Total | 732 | 688 | 705 | 663 | |||||||||||
Sour crude oil throughput percent | 36 | 34 | 35 | 34 | |||||||||||
WTI-priced crude oil throughput percent | 39 | 40 | 41 | 43 | |||||||||||
Refined product yields (thousands of barrels per day):(i) | |||||||||||||||
Gasoline | 385 | 352 | 387 | 350 | |||||||||||
Distillates | 223 | 220 | 217 | 207 | |||||||||||
Propane | 13 | 13 | 13 | 14 | |||||||||||
Feedstocks and special products | 54 | 60 | 39 | 47 | |||||||||||
Heavy fuel oil | 18 | 11 | 17 | 13 | |||||||||||
Asphalt | 44 | 38 | 39 | 37 | |||||||||||
Total | 737 | 694 | 712 | 668 | |||||||||||
Refinery direct operating costs (dollars per barrel):(g) | |||||||||||||||
Planned turnaround and major maintenance | $ | 0.89 | $ | 1.53 | $ | 0.82 | $ | 1.62 | |||||||
Depreciation and amortization | 1.72 | 1.75 | 1.78 | 1.83 | |||||||||||
Other manufacturing(h) | 4.00 | 4.47 | 4.24 | 4.97 | |||||||||||
Total | $ | 6.61 | $ | 7.75 | $ | 6.84 | $ | 8.42 | |||||||
Speedway Operating Statistics(b) | |||||||||||||||
Convenience stores at period-end | 2,755 | 1,492 | |||||||||||||
Gasoline and distillate sales (millions of gallons) | 1,514 | 806 | 2,946 | 1,579 | |||||||||||
Gasoline and distillate gross margin (dollars per gallon)(j) | $ | 0.1351 | $ | 0.1282 | $ | 0.1652 | $ | 0.1220 | |||||||
Merchandise sales (in millions) | $ | 1,264 | $ | 830 | $ | 2,375 | $ | 1,552 | |||||||
Merchandise gross margin (in millions) | $ | 359 | $ | 224 | $ | 670 | $ | 416 | |||||||
Merchandise gross margin percent | 28.5 | % | 27.1 | % | 28.2 | % | 26.8 | % | |||||||
Same store gasoline sales volume (period over period)(k) | (0.2 | %) | (1.5 | %) | (0.7 | %) | (1.1 | %) | |||||||
Same store merchandise sales (period over period)(k)(l) | 4.6 | % | 4.6 | % | 5.4 | % | 4.9 | % | |||||||
Pipeline Transportation Operating Statistics | |||||||||||||||
Pipeline throughputs (thousands of barrels per day):(m) | |||||||||||||||
Crude oil pipelines | 1,385 | 1,294 | 1,304 | 1,233 | |||||||||||
Refined products pipelines | 941 | 871 | 913 | 845 | |||||||||||
Total | 2,326 | 2,165 | 2,217 | 2,078 | |||||||||||
(a) | Total average daily volumes of refined product sales to wholesale, branded and retail (Speedway segment) customers. |
(b) | Includes the impact of Hess’ Retail Operations and Related Assets beginning on the September 30, 2014 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 46 mbpd and 43 mbpd for the three months ended June 30, 2015 and 2014, respectively, and 41 mbpd and 51 mbpd for the six months ended June 30, 2015 and 2014. |
(g) | Per barrel of total refinery throughputs. |
(h) | Includes utilities, labor, routine maintenance and other operating costs. |
(i) | Includes inter-refinery transfer volumes. |
(j) | 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 volume. |
(k) | Same store comparison includes only locations owned at least 13 months, and therefore excludes locations acquired from Hess. |
(l) | Excludes cigarettes. |
(m) | On owned common-carrier pipelines, excluding equity method investments. |
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
(In millions, except per share data) | 2014 | 2014 | |||||
Sales and other operating revenues (including consumer excise taxes) | $ | 29,931 | $ | 55,948 | |||
Net income attributable to MPC | 869 | 1,051 | |||||
Net income attributable to MPC per share – basic | $ | 1.51 | $ | 1.81 | |||
Net income attributable to MPC per share – diluted | 1.50 | 1.80 | |||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Centennial | $ | — | $ | (2 | ) | $ | — | $ | 7 | ||||||
Explorer | 7 | 9 | 14 | 22 | |||||||||||
LOCAP | 6 | 5 | 11 | 10 | |||||||||||
LOOP | 13 | 12 | 26 | 65 | |||||||||||
TAAE | 15 | 26 | 28 | 42 | |||||||||||
TACE | 15 | 30 | 31 | 57 | |||||||||||
TAME | 23 | 48 | 43 | 82 | |||||||||||
Other equity method investees | 3 | 2 | 5 | 4 | |||||||||||
Total | $ | 82 | $ | 130 | $ | 158 | $ | 289 | |||||||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Centennial | $ | 1 | $ | 2 | |||
Explorer | — | 2 | |||||
TAME | — | 3 | |||||
Total | $ | 1 | $ | 7 | |||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Explorer | $ | 4 | $ | 3 | |||
LOCAP | 2 | 2 | |||||
LOOP | 5 | 4 | |||||
TAAE | 1 | 2 | |||||
TACE | 2 | 2 | |||||
TAME | 3 | 5 | |||||
Total | $ | 17 | $ | 18 | |||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions, except per share data) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Basic earnings per share: | |||||||||||||||
Allocation of earnings: | |||||||||||||||
Net income attributable to MPC | $ | 826 | $ | 855 | $ | 1,717 | $ | 1,054 | |||||||
Income allocated to participating securities | 1 | 1 | 3 | 2 | |||||||||||
Income available to common stockholders – basic | $ | 825 | $ | 854 | $ | 1,714 | $ | 1,052 | |||||||
Weighted average common shares outstanding | 541 | 574 | 543 | 580 | |||||||||||
Basic earnings per share | $ | 1.52 | $ | 1.49 | $ | 3.16 | $ | 1.81 | |||||||
Diluted earnings per share: | |||||||||||||||
Allocation of earnings: | |||||||||||||||
Net income attributable to MPC | $ | 826 | $ | 855 | $ | 1,717 | $ | 1,054 | |||||||
Income allocated to participating securities | 1 | 1 | 3 | 2 | |||||||||||
Income available to common stockholders – diluted | $ | 825 | $ | 854 | $ | 1,714 | $ | 1,052 | |||||||
Weighted average common shares outstanding | 541 | 574 | 543 | 580 | |||||||||||
Effect of dilutive securities | 3 | 4 | 4 | 4 | |||||||||||
Weighted average common shares, including dilutive effect | 544 | 578 | 547 | 584 | |||||||||||
Diluted earnings per share | $ | 1.51 | $ | 1.48 | $ | 3.14 | $ | 1.80 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||
Shares issued under stock-based compensation plans | 1 | 1 | 1 | 1 | |||||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions, except per share data) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Number of shares repurchased | 8 | 10 | 12 | 26 | |||||||||||
Cash paid for shares repurchased | $ | 408 | $ | 459 | $ | 617 | $ | 1,148 | |||||||
Effective average cost per delivered share | $ | 50.97 | $ | 44.07 | $ | 49.75 | $ | 43.91 | |||||||
|
|||
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Three Months Ended June 30, 2015 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 15,192 | $ | 5,329 | $ | 16 | $ | 20,537 | |||||||
Intersegment(a) | 3,425 | 2 | 148 | 3,575 | |||||||||||
Segment revenues | $ | 18,617 | $ | 5,331 | $ | 164 | $ | 24,112 | |||||||
Segment income from operations(b) | $ | 1,206 | $ | 127 | $ | 79 | $ | 1,412 | |||||||
Income from equity method investments | 8 | — | 12 | 20 | |||||||||||
Depreciation and amortization(c) | 268 | 62 | 19 | 349 | |||||||||||
Capital expenditures and investments(d) | 207 | 100 | 157 | 464 | |||||||||||
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 22,917 | $ | 3,908 | $ | 19 | $ | 26,844 | |||||||
Intersegment(a) | 2,590 | 1 | 131 | 2,722 | |||||||||||
Segment revenues | $ | 25,507 | $ | 3,909 | $ | 150 | $ | 29,566 | |||||||
Segment income from operations(b) | $ | 1,260 | $ | 94 | $ | 81 | $ | 1,435 | |||||||
Income from equity method investments | 35 | — | 22 | 57 | |||||||||||
Depreciation and amortization(c) | 264 | 29 | 19 | 312 | |||||||||||
Capital expenditures and investments(d) | 235 | 44 | 64 | 343 | |||||||||||
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Six Months Ended June 30, 2015 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 27,836 | $ | 9,860 | $ | 32 | $ | 37,728 | |||||||
Intersegment(a) | 6,158 | 2 | 282 | 6,442 | |||||||||||
Segment revenues | $ | 33,994 | $ | 9,862 | $ | 314 | $ | 44,170 | |||||||
Segment income from operations(b) | $ | 2,522 | $ | 295 | $ | 146 | $ | 2,963 | |||||||
Income from equity method investments | 14 | — | 21 | 35 | |||||||||||
Depreciation and amortization(c) | 535 | 125 | 39 | 699 | |||||||||||
Capital expenditures and investments(d) | 436 | 145 | 238 | 819 | |||||||||||
(In millions) | Refining & Marketing | Speedway | Pipeline Transportation | Total | |||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||
Revenues: | |||||||||||||||
Customer | $ | 42,727 | $ | 7,366 | $ | 36 | $ | 50,129 | |||||||
Intersegment(a) | 4,823 | 2 | 260 | 5,085 | |||||||||||
Segment revenues | $ | 47,550 | $ | 7,368 | $ | 296 | $ | 55,214 | |||||||
Segment income from operations(b) | $ | 1,622 | $ | 152 | $ | 153 | $ | 1,927 | |||||||
Income from equity method investments | 59 | — | 33 | 92 | |||||||||||
Depreciation and amortization(c) | 525 | 57 | 38 | 620 | |||||||||||
Capital expenditures and investments(d) | 413 | 76 | 194 | 683 | |||||||||||
(a) | Management believes intersegment transactions were conducted under terms comparable to those with unaffiliated parties. |
(b) | Corporate overhead expenses attributable to MPLX are included in the Pipeline Transportation segment. Corporate overhead expenses are not allocated to the Refining & Marketing and Speedway segments. |
(c) | Differences between segment totals and MPC totals represent amounts related to unallocated items and are included in “Items not allocated to segments” in the reconciliation below. |
(d) | Capital expenditures include changes in capital accruals, acquisitions and investments in affiliates. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Segment income from operations | $ | 1,412 | $ | 1,435 | $ | 2,963 | $ | 1,927 | |||||||
Items not allocated to segments: | |||||||||||||||
Corporate and other unallocated items(a)(b) | (76 | ) | (61 | ) | (156 | ) | (128 | ) | |||||||
Pension settlement expenses(c) | (1 | ) | (5 | ) | (2 | ) | (69 | ) | |||||||
Net interest and other financial income (costs) | (64 | ) | (48 | ) | (145 | ) | (94 | ) | |||||||
Income before income taxes | $ | 1,271 | $ | 1,321 | $ | 2,660 | $ | 1,636 | |||||||
(a) | Corporate and other unallocated items consists primarily of MPC’s corporate administrative expenses and costs related to certain non-operating assets. |
(b) | Corporate overhead expenses attributable to MPLX are included in the Pipeline Transportation segment. Corporate overhead expenses are not allocated to the Refining & Marketing and Speedway segments. |
(c) | See Note 19. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Segment capital expenditures and investments | $ | 464 | $ | 343 | $ | 819 | $ | 683 | |||||||
Less: Investments in equity method investees | 107 | 41 | 149 | 164 | |||||||||||
Plus: Items not allocated to segments: | |||||||||||||||
Capital expenditures not allocated to segments | 41 | 13 | 62 | 38 | |||||||||||
Capitalized interest | 8 | 7 | 16 | 13 | |||||||||||
Total capital expenditures(a) | $ | 406 | $ | 322 | $ | 748 | $ | 570 | |||||||
(a) | Capital expenditures include changes in capital accruals. See Note 17 for a reconciliation of total capital expenditures to additions to property, plant and equipment as reported in the consolidated statements of cash flows. |
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Interest income | $ | 2 | $ | 1 | $ | 3 | $ | 3 | |||||||
Interest expense | (69 | ) | (49 | ) | (149 | ) | (98 | ) | |||||||
Interest capitalized | 8 | 7 | 16 | 13 | |||||||||||
Other financial costs | (5 | ) | (7 | ) | (15 | ) | (12 | ) | |||||||
Net interest and other financial income (costs) | $ | (64 | ) | $ | (48 | ) | $ | (145 | ) | $ | (94 | ) | |||
|
|||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Crude oil and refinery feedstocks | $ | 2,147 | $ | 2,219 | |||
Refined products | 2,880 | 2,955 | |||||
Materials and supplies | 338 | 302 | |||||
Merchandise | 175 | 166 | |||||
Total (at cost) | $ | 5,540 | $ | 5,642 | |||
|
|||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Refining & Marketing | $ | 18,434 | $ | 18,001 | |||
Speedway | 4,762 | 4,639 | |||||
Pipeline Transportation | 2,132 | 2,044 | |||||
Corporate and Other | 679 | 618 | |||||
Total | 26,007 | 25,302 | |||||
Less accumulated depreciation | 9,724 | 9,041 | |||||
Property, plant and equipment, net | $ | 16,283 | $ | 16,261 | |||
|
|||
June 30, 2015 | |||||||||||||||||||||||
Fair Value Hierarchy | |||||||||||||||||||||||
(In millions) | Level 1 | Level 2 | Level 3 | Netting and Collateral(a) | Net Carrying Value on Balance Sheet(b) | Collateral Pledged Not Offset | |||||||||||||||||
Commodity derivative instruments, assets | $ | 61 | $ | — | $ | — | $ | (43 | ) | $ | 18 | $ | 20 | ||||||||||
Other assets | 2 | — | — | N/A | 2 | — | |||||||||||||||||
Total assets at fair value | $ | 63 | $ | — | $ | — | $ | (43 | ) | $ | 20 | $ | 20 | ||||||||||
Commodity derivative instruments, liabilities | $ | 55 | $ | — | $ | — | $ | (55 | ) | $ | — | $ | — | ||||||||||
Contingent consideration, liability(c) | — | — | 307 | N/A | 307 | — | |||||||||||||||||
Total liabilities at fair value | $ | 55 | $ | — | $ | 307 | $ | (55 | ) | $ | 307 | $ | — | ||||||||||
December 31, 2014 | |||||||||||||||||||||||
Fair Value Hierarchy | |||||||||||||||||||||||
(In millions) | Level 1 | Level 2 | Level 3 | Netting and Collateral(a) | Net Carrying Value on Balance Sheet(b) | Collateral Pledged Not Offset | |||||||||||||||||
Commodity derivative instruments, assets | $ | 317 | $ | — | $ | — | $ | (258 | ) | $ | 59 | $ | — | ||||||||||
Other assets | 2 | — | — | N/A | 2 | — | |||||||||||||||||
Total assets at fair value | $ | 319 | $ | — | $ | — | $ | (258 | ) | $ | 61 | $ | — | ||||||||||
Commodity derivative instruments, liabilities | $ | 180 | $ | — | $ | — | $ | (180 | ) | $ | — | $ | — | ||||||||||
Contingent consideration, liability(c) | — | — | 478 | N/A | 478 | — | |||||||||||||||||
Total liabilities at fair value | $ | 180 | $ | — | $ | 478 | $ | (180 | ) | $ | 478 | $ | — | ||||||||||
(a) | Represents the impact of netting assets, liabilities and cash collateral when a legal right of offset exists. As of June 30, 2015, cash collateral of $12 million was netted with the mark-to-market derivative liabilities. As of December 31, 2014, $78 million was netted with mark-to-market derivative assets. |
(b) | We have no derivative contracts that are subject to master netting arrangements that are reflected gross on the balance sheet. |
(c) | Includes $190 million and $174 million classified as current at June 30, 2015 and December 31, 2014, respectively. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Beginning balance | $ | 490 | $ | 639 | $ | 478 | $ | 625 | |||||||
Contingent consideration payment | (189 | ) | — | (189 | ) | — | |||||||||
Unrealized and realized losses included in net income | 6 | 8 | 18 | 22 | |||||||||||
Ending balance | $ | 307 | $ | 647 | $ | 307 | $ | 647 | |||||||
Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | ||||||||||||||
(In millions) | Fair Value | Impairment | Fair Value | Impairment | |||||||||||
Other noncurrent assets | $ | — | $ | — | $ | — | $ | 11 | |||||||
June 30, 2015 | December 31, 2014 | ||||||||||||||
(In millions) | Fair Value | Carrying Value | Fair Value | Carrying Value | |||||||||||
Financial assets: | |||||||||||||||
Investments | $ | 34 | $ | 2 | $ | 26 | $ | 2 | |||||||
Other | 32 | 31 | 32 | 32 | |||||||||||
Total financial assets | $ | 66 | $ | 33 | $ | 58 | $ | 34 | |||||||
Financial liabilities: | |||||||||||||||
Long-term debt(a) | $ | 6,537 | $ | 6,376 | $ | 6,571 | $ | 6,265 | |||||||
Deferred credits and other liabilities | 19 | 19 | 17 | 17 | |||||||||||
Total financial liabilities | $ | 6,556 | $ | 6,395 | $ | 6,588 | $ | 6,282 | |||||||
(a) | Excludes capital leases |
|
|||
June 30, 2015 | |||||||||
(In millions) | Asset | Liability | Balance Sheet Location | ||||||
Commodity derivatives | $ | 61 | $ | 55 | Other current assets | ||||
December 31, 2014 | |||||||||
(In millions) | Asset | Liability | Balance Sheet Location | ||||||
Commodity derivatives | $ | 317 | $ | 180 | Other current assets | ||||
Position | Total Barrels (In thousands) | |||
Crude oil(a) | ||||
Exchange-traded | Long | 12,403 | ||
Exchange-traded | Short | (24,938 | ) | |
Refined Products(b) | ||||
Exchange-traded | Long | 4,004 | ||
Exchange-traded | Short | (2,439 | ) | |
(a) | 96.5 percent of these contracts expire in the third quarter of 2015. |
(b) | 100 percent of these contracts expire in the third quarter of 2015. |
Gain (Loss) | Gain (Loss) | ||||||||||||||
(In millions) | Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||
Income Statement Location | 2015 | 2014 | 2015 | 2014 | |||||||||||
Sales and other operating revenues | $ | (3 | ) | $ | (2 | ) | $ | 11 | $ | 8 | |||||
Cost of revenues | (70 | ) | (114 | ) | (25 | ) | (175 | ) | |||||||
Total | $ | (73 | ) | $ | (116 | ) | $ | (14 | ) | $ | (167 | ) | |||
|
|||
(In millions) | June 30, 2015 | December 31, 2014 | |||||
Marathon Petroleum Corporation: | |||||||
3.500% senior notes due March 1, 2016 | $ | 750 | $ | 750 | |||
Revolving credit agreement due 2017 | — | — | |||||
Term loan agreement due 2019 | 700 | 700 | |||||
5.125% senior notes due March 1, 2021 | 1,000 | 1,000 | |||||
3.625% senior notes due September 15, 2024 | 750 | 750 | |||||
6.500% senior notes due March 1, 2041 | 1,250 | 1,250 | |||||
4.750% senior notes due September 15, 2044 | 800 | 800 | |||||
5.000% senior notes due September 15, 2054 | 400 | 400 | |||||
Consolidated subsidiaries: | |||||||
Capital lease obligations due 2015-2028 | 360 | 372 | |||||
MPLX bank revolving credit facility due 2019 | — | 385 | |||||
MPLX term loan facility due 2019 | 250 | 250 | |||||
MPLX 4.000% senior notes due February 15, 2025 | 500 | — | |||||
Trade receivables securitization facility due 2016 | — | — | |||||
Total | 6,760 | 6,657 | |||||
Unamortized debt issuance costs(a) | (38 | ) | (35 | ) | |||
Unamortized discount | (27 | ) | (26 | ) | |||
Fair value adjustments(b) | 3 | 6 | |||||
Amounts due within one year | (780 | ) | (27 | ) | |||
Total long-term debt due after one year | $ | 5,918 | $ | 6,575 | |||
(a) | We adopted the updated FASB debt issuance cost standard as of June 30, 2015 and applied the changes retrospectively to the prior period presented. We reclassified unamortized debt issuance costs related to term debt from other noncurrent assets to long-term debt. |
(b) | The $20 million gain on the termination of our interest rate swap agreements in 2012 is being amortized over the remaining life of the 3.50 percent senior notes. |
|
|||
Six Months Ended June 30, | |||||||
(In millions) | 2015 | 2014 | |||||
Net cash provided by operating activities included: | |||||||
Interest paid (net of amounts capitalized) | $ | 130 | $ | 82 | |||
Net income taxes paid to taxing authorities | 1,039 | 299 | |||||
Non-cash investing and financing activities: | |||||||
Property, plant and equipment sold | 4 | 4 | |||||
Property, plant and equipment acquired | 4 | 4 | |||||
Six Months Ended June 30, | |||||||
(In millions) | 2015 | 2014 | |||||
Additions to property, plant and equipment per consolidated statements of cash flows | $ | 764 | $ | 569 | |||
Non-cash additions to property, plant and equipment | 4 | 4 | |||||
Asset retirement expenditures | — | 1 | |||||
Decrease in capital accruals | (20 | ) | (31 | ) | |||
Total capital expenditures before acquisitions | $ | 748 | $ | 543 | |||
Acquisitions | — | 27 | |||||
Total capital expenditures | $ | 748 | $ | 570 | |||
|
|||
(In millions) | Pension Benefits | Other Benefits | Gain on Cash Flow Hedge | Workers Compensation | Total | ||||||||||||||
Balance as of December 31, 2013 | $ | (161 | ) | $ | (50 | ) | $ | 4 | $ | 3 | $ | (204 | ) | ||||||
Other comprehensive income (loss) before reclassifications | (65 | ) | 8 | — | (1 | ) | (58 | ) | |||||||||||
Amounts reclassified from accumulated other comprehensive loss: | |||||||||||||||||||
Amortization – prior service credit(a) | (23 | ) | (2 | ) | — | — | (25 | ) | |||||||||||
– actuarial loss(a) | 26 | 1 | — | — | 27 | ||||||||||||||
– settlement loss(a) | 69 | — | — | — | 69 | ||||||||||||||
Tax effect | (28 | ) | 1 | — | — | (27 | ) | ||||||||||||
Other comprehensive income (loss) | (21 | ) | 8 | — | (1 | ) | (14 | ) | |||||||||||
Balance as of June 30, 2014 | $ | (182 | ) | $ | (42 | ) | $ | 4 | $ | 2 | $ | (218 | ) | ||||||
(In millions) | Pension Benefits | Other Benefits | Gain on Cash Flow Hedge | Workers Compensation | Total | ||||||||||||||
Balance as of December 31, 2014 | $ | (217 | ) | $ | (104 | ) | $ | 4 | $ | 4 | $ | (313 | ) | ||||||
Other comprehensive loss before reclassifications | (12 | ) | 14 | — | (2 | ) | — | ||||||||||||
Amounts reclassified from accumulated other comprehensive loss: | |||||||||||||||||||
Amortization – prior service credit(a) | (23 | ) | (2 | ) | — | — | (25 | ) | |||||||||||
– actuarial loss(a) | 26 | 4 | — | — | 30 | ||||||||||||||
– settlement loss(a) | 2 | — | — | — | 2 | ||||||||||||||
Tax effect | (2 | ) | (1 | ) | — | — | (3 | ) | |||||||||||
Other comprehensive income (loss) | (9 | ) | 15 | — | (2 | ) | 4 | ||||||||||||
Balance as of June 30, 2015 | $ | (226 | ) | $ | (89 | ) | $ | 4 | $ | 2 | $ | (309 | ) | ||||||
(a) | These accumulated other comprehensive loss components are included in the computation of net periodic benefit cost. See Note 19. |
|
|||
Three Months Ended June 30, | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Components of net periodic benefit cost: | |||||||||||||||
Service cost | $ | 28 | $ | 20 | $ | 7 | $ | 6 | |||||||
Interest cost | 18 | 18 | 8 | 9 | |||||||||||
Expected return on plan assets | (24 | ) | (26 | ) | — | — | |||||||||
Amortization – prior service credit | (11 | ) | (11 | ) | (1 | ) | (1 | ) | |||||||
– actuarial loss | 13 | 13 | 1 | — | |||||||||||
– settlement loss | 1 | 5 | — | — | |||||||||||
Net periodic benefit cost | $ | 25 | $ | 19 | $ | 15 | $ | 14 | |||||||
Six Months Ended June 30, | |||||||||||||||
Pension Benefits | Other Benefits | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Components of net periodic benefit cost: | |||||||||||||||
Service cost | $ | 51 | $ | 43 | $ | 15 | $ | 13 | |||||||
Interest cost | 36 | 38 | 16 | 17 | |||||||||||
Expected return on plan assets | (50 | ) | (54 | ) | — | — | |||||||||
Amortization – prior service credit | (23 | ) | (23 | ) | (2 | ) | (2 | ) | |||||||
– actuarial loss | 26 | 26 | 4 | 1 | |||||||||||
– settlement loss | 2 | 69 | — | — | |||||||||||
Net periodic benefit cost | $ | 42 | $ | 99 | $ | 33 | $ | 29 | |||||||
|
|||
Number of Shares | Weighted Average Exercise Price | |||||
Outstanding at December 31, 2014 | 9,502,876 | $ | 22.74 | |||
Granted | 1,094,676 | 50.89 | ||||
Exercised | (1,492,710 | ) | 17.49 | |||
Forfeited, canceled or expired | (48,766 | ) | 39.84 | |||
Outstanding at June 30, 2015 | 9,056,076 | 26.91 | ||||
Shares of Restricted Stock (“RS”) | Restricted Stock Units (“RSU”) | ||||||||||||
Number of Shares | Weighted Average Grant Date Fair Value | Number of Units | Weighted Average Grant Date Fair Value | ||||||||||
Outstanding at December 31, 2014 | 1,030,146 | $ | 38.62 | 822,186 | $ | 18.65 | |||||||
Granted | 505,698 | 50.86 | 23,831 | 48.65 | |||||||||
RS’s Vested/RSU’s Issued | (516,406 | ) | 34.12 | (944 | ) | 34.26 | |||||||
Forfeited | (34,396 | ) | 39.22 | (850 | ) | 44.77 | |||||||
Outstanding at June 30, 2015 | 985,042 | 47.24 | 844,223 | 19.45 | |||||||||
Number of Units | Weighted Average Grant Date Fair Value | |||||
Outstanding at December 31, 2014 | 5,791,825 | $ | 0.88 | |||
Granted | 2,389,450 | 0.95 | ||||
Settled | (2,035,833 | ) | 0.85 | |||
Outstanding at June 30, 2015 | 6,145,442 | 0.92 | ||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
(In millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Income from Operations by segment | |||||||||||||||
Refining & Marketing | $ | 1,206 | $ | 1,260 | $ | 2,522 | $ | 1,622 | |||||||
Speedway | 127 | 94 | 295 | 152 | |||||||||||
Pipeline Transportation(a) | 79 | 81 | 146 | 153 | |||||||||||
Items not allocated to segments: | |||||||||||||||
Corporate and other unallocated items(a) | (76 | ) | (61 | ) | (156 | ) | (128 | ) | |||||||
Pension settlement expenses | (1 | ) | (5 | ) | (2 | ) | (69 | ) | |||||||
Income from operations | $ | 1,335 | $ | 1,369 | $ | 2,805 | $ | 1,730 | |||||||
Capital Expenditures and Investments(b) | |||||||||||||||
Refining & Marketing | $ | 207 | $ | 235 | $ | 436 | $ | 413 | |||||||
Speedway | 100 | 44 | 145 | 76 | |||||||||||
Pipeline Transportation | 157 | 64 | 238 | 194 | |||||||||||
Corporate and Other(c) | 49 | 20 | 78 | 51 | |||||||||||
Total | $ | 513 | $ | 363 | $ | 897 | $ | 734 | |||||||
(a) | Corporate overhead expenses attributable to MPLX are included in the Pipeline Transportation segment. Corporate overhead expenses are not allocated to the Refining & Marketing and Speedway segments. |
(b) | Capital expenditures include changes in capital accruals, acquisitions and investments in affiliates. |
(c) | Includes capitalized interest of $8 million and $7 million for the three months ended June 30, 2015 and 2014, respectively and $16 million and $13 million for the six months ended June 30, 2015 and 2014, respectively. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
MPC Consolidated Refined Product Sales Volumes (thousands of barrels per day)(a)(b) | 2,341 | 2,154 | 2,294 | 2,059 | |||||||||||
Refining & Marketing Operating Statistics | |||||||||||||||
Refining & Marketing refined product sales volume (thousands of barrels per day)(c) | 2,329 | 2,145 | 2,281 | 2,048 | |||||||||||
Refining & Marketing gross margin (dollars per barrel)(d) | $ | 14.84 | $ | 16.02 | $ | 15.47 | $ | 15.28 | |||||||
Crude oil capacity utilization percent(e) | 103 | 98 | 100 | 91 | |||||||||||
Refinery throughputs (thousands of barrels per day):(f) | |||||||||||||||
Crude oil refined | 1,789 | 1,674 | 1,731 | 1,563 | |||||||||||
Other charge and blendstocks | 162 | 158 | 171 | 178 | |||||||||||
Total | 1,951 | 1,832 | 1,902 | 1,741 | |||||||||||
Sour crude oil throughput percent | 55 | 54 | 55 | 52 | |||||||||||
WTI-priced crude oil throughput percent | 19 | 17 | 20 | 19 | |||||||||||
Refined product yields (thousands of barrels per day):(f) | |||||||||||||||
Gasoline | 896 | 852 | 904 | 844 | |||||||||||
Distillates | 631 | 610 | 592 | 562 | |||||||||||
Propane | 38 | 37 | 37 | 36 | |||||||||||
Feedstocks and special products | 331 | 288 | 315 | 255 | |||||||||||
Heavy fuel oil | 28 | 27 | 29 | 28 | |||||||||||
Asphalt | 58 | 51 | 53 | 47 | |||||||||||
Total | 1,982 | 1,865 | 1,930 | 1,772 | |||||||||||
Refinery direct operating costs (dollars per barrel):(g) | |||||||||||||||
Planned turnaround and major maintenance | $ | 0.66 | $ | 0.94 | $ | 0.73 | $ | 1.98 | |||||||
Depreciation and amortization | 1.33 | 1.39 | 1.38 | 1.47 | |||||||||||
Other manufacturing(h) | 3.94 | 4.77 | 4.08 | 5.32 | |||||||||||
Total | $ | 5.93 | $ | 7.10 | $ | 6.19 | $ | 8.77 | |||||||
Refining & Marketing Operating Statistics By Region - Gulf Coast | |||||||||||||||
Refinery throughputs (thousands of barrels per day):(i) | |||||||||||||||
Crude oil refined | 1,093 | 1,031 | 1,062 | 946 | |||||||||||
Other charge and blendstocks | 172 | 156 | 176 | 183 | |||||||||||
Total | 1,265 | 1,187 | 1,238 | 1,129 | |||||||||||
Sour crude oil throughput percent | 67 | 67 | 68 | 64 | |||||||||||
WTI-priced crude oil throughput percent | 7 | 2 | 6 | 3 | |||||||||||
Refined product yields (thousands of barrels per day):(i) | |||||||||||||||
Gasoline | 511 | 500 | 517 | 494 | |||||||||||
Distillates | 408 | 390 | 375 | 355 | |||||||||||
Propane | 27 | 25 | 26 | 23 | |||||||||||
Feedstocks and special products | 320 | 270 | 314 | 258 | |||||||||||
Heavy fuel oil | 11 | 16 | 13 | 15 | |||||||||||
Asphalt | 14 | 13 | 14 | 10 | |||||||||||
Total | 1,291 | 1,214 | 1,259 | 1,155 | |||||||||||
Refinery direct operating costs (dollars per barrel):(g) | |||||||||||||||
Planned turnaround and major maintenance | $ | 0.51 | $ | 0.57 | $ | 0.65 | $ | 2.11 | |||||||
Depreciation and amortization | 1.06 | 1.13 | 1.10 | 1.19 | |||||||||||
Other manufacturing(h) | 3.75 | 4.77 | 3.87 | 5.28 | |||||||||||
Total | $ | 5.32 | $ | 6.47 | $ | 5.62 | $ | 8.58 | |||||||
Supplementary Statistics (Unaudited) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Refining & Marketing Operating Statistics By Region – Midwest | |||||||||||||||
Refinery throughputs (thousands of barrels per day):(i) | |||||||||||||||
Crude oil refined | 696 | 643 | 669 | 617 | |||||||||||
Other charge and blendstocks | 36 | 45 | 36 | 46 | |||||||||||
Total | 732 | 688 | 705 | 663 | |||||||||||
Sour crude oil throughput percent | 36 | 34 | 35 | 34 | |||||||||||
WTI-priced crude oil throughput percent | 39 | 40 | 41 | 43 | |||||||||||
Refined product yields (thousands of barrels per day):(i) | |||||||||||||||
Gasoline | 385 | 352 | 387 | 350 | |||||||||||
Distillates | 223 | 220 | 217 | 207 | |||||||||||
Propane | 13 | 13 | 13 | 14 | |||||||||||
Feedstocks and special products | 54 | 60 | 39 | 47 | |||||||||||
Heavy fuel oil | 18 | 11 | 17 | 13 | |||||||||||
Asphalt | 44 | 38 | 39 | 37 | |||||||||||
Total | 737 | 694 | 712 | 668 | |||||||||||
Refinery direct operating costs (dollars per barrel):(g) | |||||||||||||||
Planned turnaround and major maintenance | $ | 0.89 | $ | 1.53 | $ | 0.82 | $ | 1.62 | |||||||
Depreciation and amortization | 1.72 | 1.75 | 1.78 | 1.83 | |||||||||||
Other manufacturing(h) | 4.00 | 4.47 | 4.24 | 4.97 | |||||||||||
Total | $ | 6.61 | $ | 7.75 | $ | 6.84 | $ | 8.42 | |||||||
Speedway Operating Statistics(b) | |||||||||||||||
Convenience stores at period-end | 2,755 | 1,492 | |||||||||||||
Gasoline and distillate sales (millions of gallons) | 1,514 | 806 | 2,946 | 1,579 | |||||||||||
Gasoline and distillate gross margin (dollars per gallon)(j) | $ | 0.1351 | $ | 0.1282 | $ | 0.1652 | $ | 0.1220 | |||||||
Merchandise sales (in millions) | $ | 1,264 | $ | 830 | $ | 2,375 | $ | 1,552 | |||||||
Merchandise gross margin (in millions) | $ | 359 | $ | 224 | $ | 670 | $ | 416 | |||||||
Merchandise gross margin percent | 28.5 | % | 27.1 | % | 28.2 | % | 26.8 | % | |||||||
Same store gasoline sales volume (period over period)(k) | (0.2 | %) | (1.5 | %) | (0.7 | %) | (1.1 | %) | |||||||
Same store merchandise sales (period over period)(k)(l) | 4.6 | % | 4.6 | % | 5.4 | % | 4.9 | % | |||||||
Pipeline Transportation Operating Statistics | |||||||||||||||
Pipeline throughputs (thousands of barrels per day):(m) | |||||||||||||||
Crude oil pipelines | 1,385 | 1,294 | 1,304 | 1,233 | |||||||||||
Refined products pipelines | 941 | 871 | 913 | 845 | |||||||||||
Total | 2,326 | 2,165 | 2,217 | 2,078 | |||||||||||
(a) | Total average daily volumes of refined product sales to wholesale, branded and retail (Speedway segment) customers. |
(b) | Includes the impact of Hess’ Retail Operations and Related Assets beginning on the September 30, 2014 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 46 mbpd and 43 mbpd for the three months ended June 30, 2015 and 2014, respectively, and 41 mbpd and 51 mbpd for the six months ended June 30, 2015 and 2014. |
(g) | Per barrel of total refinery throughputs. |
(h) | Includes utilities, labor, routine maintenance and other operating costs. |
(i) | Includes inter-refinery transfer volumes. |
(j) | 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 volume. |
(k) | Same store comparison includes only locations owned at least 13 months, and therefore excludes locations acquired from Hess. |
(l) | Excludes cigarettes. |
(m) | On owned common-carrier pipelines, excluding equity method investments. |
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||