Second Quarter 2021 Earnings Conference Call - August 4, 2021

Page created by Jeremy Welch
 
CONTINUE READING
Second Quarter 2021 Earnings Conference Call - August 4, 2021
Second Quarter 2021
Earnings Conference Call

                           August 4, 2021
                                      1
Second Quarter 2021 Earnings Conference Call - August 4, 2021
Forward-Looking Statements
This presentation contains forward-looking statements regarding Marathon Petroleum Corporation (MPC). These forward-looking statements may relate to, among other things,
MPC’s expectations, estimates and projections concerning its business and operations, financial priorities, strategic plans, capital return plans, including the intended use of the
Speedway sale proceeds, operating cost and capital expenditure reduction objectives, and environmental, social and governance goals. You can identify forward-looking
statements by words such as “anticipate,” “believe,” “commitment,” “could,” “design,” “estimate,” “expect,” “forecast,” “goal,” “guidance,” “imply,” “intend,” “may,” “objective,”
“opportunity,” “outlook,” “plan,“ “policy,” “position,” “potential,” “predict,” “priority,” “project,” “proposition,” “prospective,” “pursue,” “seek,” “should,” “strategy,” “target,” “will,”
“would” or other similar expressions that convey the uncertainty of future events or outcomes. MPC cautions that these statements are based on management’s current knowledge
and expectations and are subject to certain risks and uncertainties, many of which are outside of the control of MPC, that could cause actual results and events to differ materially
from the statements made herein. Factors that could cause MPC’s actual results to differ materially from those implied in the forward-looking statements include but are not limited
to: the magnitude, duration and potential resurgence of the COVID-19 pandemic and its effects, including the continuation or re-imposition of travel restrictions, business and school
closures, increased remote work, stay at home orders and other actions taken by individuals, government and the private sector to stem the spread of the virus; changes in the
regional, national and worldwide demand for refined products and related margins; changes in the regional, national or worldwide availability and pricing of crude oil and other
feedstocks and related pricing differentials; the success or timing of completion of ongoing or anticipated projects or transactions, including the conversion of the Martinez Refinery
to a renewable fuels facility; reliability of processing units and other equipment and unplanned maintenance; availability of opportunities to divest non-core assets on commercially
acceptable terms; the impact of adverse market conditions or other similar risks to those identified herein affecting MPLX; 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, 2020, and in other filings with the SEC. Any forward-looking statements speak only as of the date of the applicable
communication and we undertake no obligation to update any forward-looking statements except to the extent required by applicable law.

Copies of MPC's Form 10-K, Forms 10-Q and other SEC filings are available on the SEC’s website, MPC's website at https://www.marathonpetroleum.com/Investors/ or by contacting
MPC's Investor Relations office. Copies of MPLX's Annual Report on Form 10-K for the year ended December 31, 2020, Forms 10-Q and other SEC filings are available on the SEC’s
website, MPLX's website at http://ir.mplx.com or by contacting MPLX's Investor Relations office.
.

Non-GAAP Financial Measures
Adjusted earnings, EBITDA, cash provided from operations before changes in working capital, Refining and Marketing margin and Retail total margin are non-GAAP financial
measures provided in this presentation. Reconciliations to the nearest GAAP financial measures are included in the Appendix to this presentation. These non-GAAP financial
measures are not defined by GAAP and should not be considered in isolation or as an alternative to net income attributable to MPC, net cash provided by (used in) operating,
investing and financing activities, Refining and Marketing income from operations, Speedway income from operations or other financial measures prepared in accordance with
GAAP.

                                                                                                                                                                                          2
Second Quarter 2021 Earnings Conference Call - August 4, 2021
MPC: Short-Term Strategic Focus

             1                       2                       3
       Strengthen                Improve
   Competitive Position        Commercial              Lower Cost
      of our Assets            Performance              Structure

    Achieve best-in-class       Leverage
     cost, operating, and    advantaged raw            Strict capital
   financial performance     material selection          discipline

   Focus on contribution    Enhance commercial      Lowering costs and
     of each asset to       skills and technology    driving efficiency
    shareholder return           improvements

                                                                          3
Second Quarter 2021 Earnings Conference Call - August 4, 2021
Business Update

   Closed Speedway sale; repurchased approximately $1 billion of
    shares and commencing next steps towards completing
    remaining $9 billion return of capital over next 12 to 16 months(a)

   Repositioning the portfolio

                    -        Dickinson reached design capacity; Martinez progressing

                    -        Advancing projects to lower carbon intensity

   Continuing focus on cost and capital discipline

   Published annual Sustainability & Climate Reports

                             Positioning the company for long-term success and
                                           through-cycle resiliency
(a )The   timing of share repurchases are subject to market and other conditions and may be discontinued at any time
                                                                                                                       4
Second Quarter 2021 Earnings Conference Call - August 4, 2021
Challenging Ourselves to Lead in Sustainable Energy

Strengthen Resiliency
Strengthening our business for today, while building durability for tomorrow and beyond

                 Target: Reduce                                                          Target: Reduce                                                   Target: Reduce
                 Scope 1 and 2 GHG                                                       midstream methane                                                freshwater
      30%        emissions intensity                                           50%       emissions intensity                                    20%       withdrawal intensity
                 30% by 2030 from                70%                                     50% by 2025 from               44%                               by 20% by 2030                45%
                 2014 levels            0%     Complete          30%
                                                                                         2016 levels            0%    Complete     50%
                                                                                                                                                          from 2016 levels       0%   Complete   20%

Innovate for the Future
Investing in the energy evolution to lower carbon intensity and capture value
                                              Martinez Renewable Fuels                                                           Dickinson Renewable Diesel Facility
                   of 2021 planned            730 million              60% reduction in GHG                                      184 million          Second            Producing a ~50%
   >40%            growth capital spend       gallons/year             emissions compared to                                     gallons/year         largest in        lower carbon intensity
                   on renewables              capacity                 previous refinery operations                              capacity             the U.S.          renewable diesel

Embed Sustainability
Embracing sustainability in decision-making, in how we engage our people and in how we create value with stakeholders

               20% of Annual Bonus Program                                     Strong Safety Performance                                        No. 1 on S&P Global ESG Rating
               Linked to ESG Metric
                                                                               40% reduction in Tier 1 and Tier 2                               for U.S. Oil and Gas Refining and
               GHG intensity, Diversity, Equity and Inclusion,                                                                                  Marketing sector
               and environmental and safety metrics                            refining process safety events since 2016

                                                                                                                                                                                                       5
Second Quarter Highlights

                         $ Millions (unless otherwise noted)                          2Q21

                         Adjusted Earnings per Share ($/share) (a)                    $0.67

                         Adjusted EBITDA                                              $2,194

                         Cash from Continuing Operations, excluding Working Capital   $1,535

                         Dividends                                                    $381

                         Share Repurchases (b)                                        $981

(a) Based   on weighted average diluted shares   (b)   Excludes transaction costs              6
Speedway Sale - Proceeds

                                           21.0

  Received Speedway                                                         17.2

                             $ Billions
   proceeds of $21 billion                                  -3.8

  Cash taxes and closing
   adjustments

  $17.2 billion after-tax
   proceeds

                                          Speedway      Cash Taxes &        After-Tax
                                          Proceeds   Closing Adjustments   Speedway
                                                                           Proceeds

                                                                                        7
Progress on Use of Proceeds

                17.2
                                                                  $17.2 billion in after-tax proceeds from sale
                             -2.5
                                                        13.7      of Speedway
                                            -1.0

                                                                  Strengthening the balance sheet:
$ Billions

                                                                        Reduced structural debt by
                                                                         $2.5 billion

                                                                  $10 billion of capital return:
                                                                       Returned ~$1 billion to shareholders
                                                                       $9 billion planned over next 12 to 16
               After-Tax     Debt           Share     Remaining
              Speedway     Reduction       Buyback    Proceeds            months
              Proceeds

                                       Committed to meaningfully return capital to shareholders

                                                                                                                  8
Lowering the Cost Structure

                                Refining Operating Costs                                                   Corporate Costs
                                             ($ / Barrel)                                $233 MM                 ($ Millions)
 $6/bbl

                                                                                                                                       Quarterly avg
                                                                  Quarterly avg                                                         ~$170 MM
                                                                    ~$5/bbl

        1Q                2Q           3Q        4Q          1Q (a)    2Q        3Q        1Q       2Q     3Q       4Q           1Q       2Q        3Q
       2020              2020         2020      2020        2021      2021     2021       2020     2020   2020     2020         2021     2021     2021
                                                                              Guidance                                                           Guidance

                                                   Continued commitment to cost reduction
(a)   Excludes winter storm effects                                                                                                                         9
Adjusted EBITDA to Net Income
             2Q 2021 vs. 1Q 2021
                                                                               Adjusted EBITDA                                                                                                Reconciliation to Net Income

             15,000
                                                                                                                                                                                     11,603

             12,000                                                                                                                                                                                             -890
                                                                                                                                                                                                                                        Speedway
                                                                                                                                                                                                                                          Taxes
                                                                                                                                                                                                                                         -3,726

              9,000                                                                                                                                                                                                                                   8,512
$ Millions

                                                                                                                                                                                                                                        -4,395
                                                Discontinued operations
              6,000
                                                Continuing operations

              3,000                                         728                                                                                               2,194
                                1,552                                                                                                  -48
                                                                                     -14                      -24

                    0
                                1Q 2021                 Refining &               Midstream                Corporate               Speedway                  2Q 2021                Adjustments               Turnaround               Interest,       2Q 2021
                               Adj. EBITDA              Marketing                                                                Discontinued              Adj. EBITDA                 (b)                    and D&A                Taxes, and      Net Income
                                    (a)                                                                                           Operations                    (a)                                                                 Noncontrolling
                                                                                                                                                                                                                                      Interests
     (a)Includes Adj. EBITDA from discontinued operations of $332 million and $284 million for the first quarter 2021 and second quarter 2021, respectively (b)Pre-tax adjustments reflect gain on sale of assets of $11,682 million,

     impairment expense of $56 million, and transaction-related expenses of $23 million.
                                                                                                                                                                                                                                                                  10
Refining & Marketing
        2Q 2021 vs. 1Q 2021
                                                                                              1,000
                                                                                                                                             146
 Refining margin                                                                                                                                          -5

  recovery across all                                                                          800                                572
                                                                                                                                                                       -113
                                                                                                                                                                                            751

  regions                                                                                                                                                                         -41

                                                                                 $ Millions
                                                                                               600
 94% utilization during
  the quarter (or 89%
                                                                                               400
  adjusted for idled
  capacity)
                                                                                               200                       169

 Continued execution
  on cost control                                                                                0
                                                                                                            23

                                                                                                       1Q 2021          USGC     Mid-Con   West Coast   Operating Distribution   Other    2Q 2021
                                                                                                      Adj, EBITDA       Margin   Margin     Margin       Costs       Costs               Adj, EBITDA
                                                                                                           (a)                                             (a)
      Includes refining operating and maintenance costs. Excludes refining planned turnaround and winter storm effect
(a)
                                                                                                                                                                                                  11
Midstream
        2Q 2021 vs. 1Q 2021

                                                   1,500
                                                             1,322
       Through-cycle EBITDA                                                       8         1,308
                                                                         -22
        stability
                                                   1,000
       Continued progress on

                                      $ Millions
        reducing operating
        expenses
                                                    500

       Continued progress on
        organic growth projects
                                                      0
                                                            1Q 2021      MPLX     Other      2Q 2021
                                                           Adj. EBITDA    (a)   Midstream   Adj. EBITDA

      Excludes winter storm effects
(a)
                                                                                                          12
Total Consolidated Cash Flow
       2Q 2021
                                                                                                                                                               Discontinued                                    Speedway
30,000                                                             Continuing Operations                                                                        Operations                                   Close Related

25,000

                                                                                                                                                                                                  21,000               387
20,000
                                                                                                                                                                                                                                                         17,257

15,000                                                                                                                                                                                                                                -3,481
                                                                                                                                                                                                                   MPC Share Tender - 981
                                                                                                                                                                                                                   MPC Debt        - 2,500
10,000
                                                                                    MPC - 833
 5,000                                                                              MPLX - 836
                                  1,535
                 758                                                                                                                           149
                                                       1               -364
       0
                                                                                      -1,669              -381               -448                                -156               -74
-5,000
              3/31/2021     Operating               Working            Capital          Net Debt         Return of    Return of                 Other        Discontinued Discontinued             Proceeds           Closing           Use of           6/30/2021
             Cash Balance   Cash Flow               Capital        Expenditures,                        Capital to    Capital to                              Operations     Operations              from           Adjustments        Proceeds             Cash +
                  (a)     before Working                            Investments                        Shareholders Noncontrolling                          Operating Cash     Capital             Speedway                               (e)             Short-term
                              Capital                                                                       (b)       Interests                                  Flow      Expenditures,             Sale                                                Investments
                                                                                                                         (c)                                      (d)       Investments                                                                       (f)

 (a)Includes Speedway’s cash and cash equivalents of $134 million at March 31, 2021, which was classified as assets held for sale on MPC’s consolidated balance sheets. (b) $381 million of dividends. (c) $293 million of MPLX distributions and $155
 million of MPLX unit repurchases (d) Speedway working capital included in Discontinued Operations Operating Cash Flow (e) Includes $981 million of MPC share repurchases, excluding expenses. (f) Includes cash of $11,839 million and short-term              13
 investments of $5,418 million at June 30, 2021      Note: Excludes restricted cash
Third-Quarter 2021 Outlook

                                                                  Other
                                                                                       Total                                                                                                                                             Depreciation
                                             Crude               Charge/                                     Sweet                  Sour              Operating          Distribution                                Turnaround
                                                                                    Throughput                                                                                                                                               and
                                          Throughput            Feedstocks                                   Crude                 Crude               Cost (b)            Cost (c)                                     Costs
                                                                                        (a)                                                                                                                                              Amortization
                                                              Throughput (a)

                                                                                                                                                   $/BBL of Total
                                                                 in MBPD                                      Percent of Throughput                                          $MM                                        $MM                   $MM
                                                                                                                                                    Throughput

             Gulf Coast Region               1,075                  110                 1,185                 37%                  63%                  $4.05                                                            $20                 $150
             Mid-Con Region                  1,100                   55                 1,155                 74%                  26%                  $4.50                                                           $165                 $165
 Projected
 3Q 2021

             West Coast Region                 490                   50                  540                  36%                  64%                  $7.85                                                            $10                  $70
             R&M Total                       2,665                  135                 2,800                 52%                  48%                  $5.05               $1,300                                      $195                 $465 (d)

 Corporate estimated at ~$175 MM for 3Q21

(a) Region
        throughput data includes inter-refinery transfers, but MPC totals exclude transfers (b) Includes refining major maintenance and operating costs. Excludes refining planned turnaround and D&A expense. (c) Excludes D&A expense.(d) Includes
D&A expense associated with distribution assets.
                                                                                                                                                                                                                                                        14
Questions & Answers
Appendix

           16
Manageable Leverage and Maturities

                                      Debt-to-Capital (a)
     75%
                                                                                                                                                                                 MPC                           MPLX                       MPC Excluding
                                                                                     51%                                     As of June 30, 2021                              Consolidated                 Adjustments (c)                   MPLX
     50%             38%                             40%
                                                                                                  34%                        ($MM except ratio data)
                                  20%                             21%
     25%                                                                                                                           Cash(d)                                      17,257                                 8                    17,249

       0%                                                                                                                          Total Debt                                   28,320                       19,235                              9,085
                           2018                            2019                            2020
                            MPC Consolidated                                   MPC Excl. MPLX                                      Total Equity(e)                              36,693                         7,772                        28,921

                                                                                                                             Debt-to-Capital Ratio(a)                                44%                                 -                        24%
                     Senior Notes Maturities - Next 10 Years (b)
     3.0

     2.0                                                                                                                        MPC debt, excluding MPLX, reduced by $3.3 billion from 1Q21,
$B

                                                                                                                                 including $2.5 billion using Speedway proceeds
     1.0
                                                                                                                                MPLX debt excludes $493 million outstanding under the MPC
                                                                                                                                 intercompany loan at June 30, 2021
     0.0
              2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
(a) Debt-to-Capital Ratio calculated as Total Debt divided by the sum of Total Debt plus Total Equity (b) Senior Notes Maturities as of 6/30/2021 (c) Adjustments made to exclude MPLX cash, debt (all non-recourse), and MPC’s noncontrolling

interest attributable to MPLX (d) Cash includes cash and cash equivalents of $11,839 million plus short term investments of $5,418 million (e) Includes MPLX mezzanine equity of $968 million
                                                                                                                                                                                                                                                         17
Speedway Sale
       Financial Statement Impacts as of Sale Close
                                                                                                                                                  21.0
                                0.4
               21.0
                                                                                                                                                                                               17.2
                                                                                                                                                                                    0.4
                                                                                    Financial Tax Provision -3.7
                                                                                                                                                                   -4.2
                                                                  11.7

                                                    -9.7                                                                      8.0
                                                                                                            0.5
                                                                                    -4.2

             Speedway          Closing           Speedway        Pre-Tax           Cash                  Deferred         After-Tax         Speedway               Cash           Closing     After-Tax
             Proceeds        Adjustments         Net Assets    Gain on Sale        Taxes                Tax Benefit      Gain on Sale       Proceeds               Taxes        Adjustments   Proceeds

         Statement of Cash Flows                                         Income Statement                                                                Balance Sheet

                                                                                                                                                         Assets
         Investing Activities                                            Discontinued Operations
         Cash provided by investing activities                                                                                                           Cash                                  11.8
A
         – discontinued operations                     21.4
                                                                 B       Gain on sale of assets                       11.7          C                                                                          D
                                                                                                                                                         Short-term investments                  5.4
                                                                         Provision for income taxes                   (3.7)
                                                                         Income from discontinued
                                                                                                                                              C          Liabilities & Equity
                                                                            operations, net of tax                     8.0
                                                                                                                                                         Accrued taxes                            4.2
                                                                                                                                                         Deferred income taxes                  (0.5)
    (A) Proceeds from Speedway sale reflected in Investing Activities
    (B) Speedway pretax gain on sale reflected in discontinued operations
                                                                                                                                                         MPC stockholders’ equity                8.0
    (C) Provision for Income Taxes reflected in discontinued operations and estimated Cash Taxes reflected as Accrued Taxes on the balance sheet
    (D) Proceeds reflected on the balance sheet as Cash and Short Term Investments (if maturity greater than three months)

                                                                                                                                                                                                          18
MPC Shares Outstanding

                                          1Q21 ended with 652 million
                                           shares
millions of shares

                                          15.6 million shares repurchased
                      652
                                          2Q21 ended with 638 million
                                638        shares

                                          Weighted average share count for
                       10-Q      10-Q
                     3/31/21   6/30/21     EPS calculation only includes two
                                           week impact of repurchases

                                                                               19
Refining & Marketing Segment Income
        2Q 2021

              4,000

                                                                             368                 -16                   45               3,233
              3,000           2,802                 34                                                     Volume          306
                                                                                                           Product         525
                                                                                                           Crude          -786
 $ Millions

              2,000
                                                                                                                                                            -1,193

              1,000

                                                                                                                                                                                     -1,310
                                                                                                                                                                                                                     21      224
                                                                                                                                                                                                         -527
                  0
                              Blended               Sweet                     Sour              Market               Other            R&M Margin            Operating            Distribution          Turnaround   Other     R&M
                               Crack             Differential             Differential         Structure             Margin                                   Costs                 Costs               and D&A             Segment
                              Spread                  (a)                      (a)                                                                             (b)                    (c)                                    Income
                                 (a)

(a)   Based on market indicators using actual volumes   (b)   Includes refining major maintenance and operating costs. Excludes refining planned turnaround and D&A expense.   (c)   Excludes D&A expense.
                                                                                                                                                                                                                                      20
Refining & Marketing Margins – Market vs. Realized

             3,500

                                                                              Total system capture of 101%, key
                                                    203            3,233
                       3,189                                                  factors included:

             3,000
                                     -159                                        Strong gasoline margins
$ Millions

                                                                                 Tailwind from petrochemicals
                                                                                  feedstock prices
             2,500

                                                                                 Weaker secondary product pricing

             2,000
                     R&M Margin   95% Capture   Actual Capture   R&M Margin
                      Indicator    Adjustment       Impact

                                                                                                                     21
Refining & Marketing Segment Income (Loss)
         2Q 2021 vs. 1Q 2021 Variance Analysis

               500                                                         47
                                                     973
                                                                                                                                                                    31
                                                                                                -80                   -15                                                                      -5                                       22           224
                                                                                                                                             -38
                                                                                                                                                                                                                 -113
                 0
                                                                                                                                   Volume               32
                                                                                                                                   Product              51
$ Millions

                                                                                                                                   Crude             - 121

              -500

                              -598

             -1,000
                            1Q 2021               Blended                 Sour                 Sweet                Market                 Other            Winter Storm                  Operating          Distribution Turnaround,               2Q 2021
                            Segment                Crack              Differential          Differential           Structure               Margin              Effects                      Costs               Costs     D&A and Other             Segment
                              Loss                Spread                   (a)                   (a)                                                             (b)                         (c)                  (d)                                Income
                                                     (a)
   (a)Based on market indicators using actual volumes (b) Winter storm effects in the first quarter of 2021 resulted in higher costs, including maintenance and repair.   (c)   Includes refining major maintenance and operating costs. Excludes
   refining planned turnaround, D&A expense, and winter storm effects. (d) Excludes D&A expense.
                                                                                                                                                                                                                                                              22
Sustainability & Climate Perspectives Reports

                                                23
Income Summary for Operations
                                                                                           2020                               2021
       ($MM unless otherwise noted)
                                                                        1Q         2Q               3Q        4Q       1Q             2Q     (a) Corporate reflects corporate costs that
       Refining & Marketing segment income (loss)                      (497)     (1,544)          (1,569)   (1,579)   (598)          224     are no longer allocated to Speedway under
                                                                                                                                             discontinued operations accounting.
       Midstream segment income                                         905       869              960       974      972            977
                                                                                                                                             (b) 2Q20 tax rate impacted by changes in
       Corporate (a)                                                   (233)     (195)            (197)     (175)     (157)          (180)   our estimated annual effective rate applied
       Income (loss) from continuing operations before items not                                                                             to income for the year to date interim
                                                                        175      (870)            (806)     (780)     217            1,021
       allocated to segments                                                                                                                 period. 4Q20 tax rate impacted by an
       Items not allocated to segments:                                                                                                      increase in the expected NOL carryback
                                                                                                                                             benefit
          LCM inventory valuation adjustment                          (3,185)    1,470             530      1,185       -              -
          Impairments                                                 (9,137)     (25)            (433)     (146)       -            (56)
          Restructuring expenses                                         -          -             (348)      (19)       -              -
          Litigation                                                     -          -                -        84        -              -
          Gain on sale of assets                                                                              66        -              -
          Transaction-related costs                                     (8)         -                -         -        -              -
       Income (loss) from continuing operations
                                                                      (12,155)    575             (1,057)    390      217            965
          Net interest and other financing costs
                                                                        332       341              359       333      353            372
       Income (loss) from continuing operations before income taxes   (12,487)    234             (1,416)     57      (136)          593
       Provision (benefit) for income taxes                           (1,951)     150             (436)     (193)      34             5
       Income (loss) from continuing operations, net of tax           (10,536)     84             (980)      250      (170)          588
       Income from discontinued operations, net of tax                  318       192              371       324      234            8,214
       Net income (loss)                                              (10,218)    276             (609)      574       64            8,802
       Less net income (loss) attributable to:

         Redeemable noncontrolling interest                             20         21               20        20       20             21
         Noncontrolling interests                                     (1,004)     246              257       269      286            269
       Net income (loss) attributable to MPC                          (9,234)      9              (886)      285      (242)          8,512
       Effective tax rate on continuing operations (b)                 16%        64%              31%      (339)%    (25)%           1%

                                                                                                                                                                                           24
Reconciliation
Net Income Attributable to MPC to Adjusted Net Income (Loss) Attributable to MPC

                                                                                       (a) Income taxes for adjusted earnings was
                                                                                       calculated by applying a combined federal
                 ($MM)                                             2Q21      2Q20      and state statutory tax rate of 24% to the
                                                                                       adjusted pre-tax income (loss) for these
                 Net Income attributable to MPC                    8,512       9       periods. The corresponding adjustments to
                                                                                       reported income taxes are shown in the
                 Pre-tax adjustments:                                                  table.
                                                                                       (b) Weighted-average diluted shares in the
                  Gain on Speedway Sale                           (11,682)      -      applicable period are used for the adjusted
                                                                                       net income (loss) per share calculations.
                  LCM inventory valuation adjustment                 -       (1,480)
                  Impairments                                       56         25
                  Pension settlement                                49          -
                  Transaction related costs                         23         30
                     Subtotal of pre-tax adjustments              (11,554)   (1,425)
                 Tax impact of adjustments (a)                     3,497      548
                 NCI impact of adjustments                          (18)        -
                 Adjusted net income (loss) attributable to MPC     437      (868)

                 Diluted income per share                         $13.00     $0.01
                 Adjusted diluted income (loss) per share (b)      $0.67     $(1.33)

                                                                                                                                     25
Reconciliation
Cash Provided by Operations to Continuing Operating Cash Flow Before Changes in Working Capital

                                                                                                 2021
              ($MM)
                                                                                                  2Q
              Cash provided by operating activities from continuing operations                   1,536

              Less changes:

                 Current receivables                                                             (2,224)

                 Inventories                                                                     (472)

                 Current accounts payable and accrued liabilities                                2,656

                 Fair value of derivative instruments                                              42

                 Right of use assets and operating lease liabilities, net                          (1)

                      Total changes in working capital                                             1

              Operating cash flow from continuing operations before changes in working capital   1,535

                                                                                                           26
Reconciliation
Segment Income (Loss) from Operations to Segment Adjusted EBITDA and Adjusted EBITDA
                                                                                       2020                               2021
       ($MM)                                                          1Q       2Q               3Q        4Q       1Q             2Q
       Refining & Marketing Segment
       Segment income (loss) from operations                         (497)   (1,544)          (1,569)   (1,579)   (598)          224
                                                                                                                                         (a) As of August 2, 2020 Speedway
       Add: Depreciation and amortization                            473      463              456       465      478            466
                                                                                                                                         ceased recording depreciation and
            Refining planned turnaround costs                        329      162              234       107      112             61     amortization.
            Winter storm effects                                       -        -                -         -       31              -
            LIFO liquidation charge                                    -        -              256       305        -              -
       Segment Adjusted EBITDA                                       305     (919)            (623)     (702)      23            751
       Midstream Segment
       Segment income from operations                                905      869              960       974      972            977
       Add: Depreciation and amortization                            345      330              335       343      334            331
            Winter storm effects                                       -        -                -         -       16              -
       Segment EBITDA                                                1,250   1,199            1,295     1,317     1,322          1,308
       Segment Adjusted EBITDA                                       1,555    280              672       615      1,345          2,059
       Corporate                                                     (233)   (195)            (197)     (175)     (157)          (180)
       Add: Depreciation and amortization                             45       40               39        41       32             31
       Adjusted EBITDA from continuing operations                    1,367    125              514       481      1,220          1,910
       Speedway
       Speedway                                                      400      426              456       419      330            283
       Add: Depreciation and amortization (a)                         99      102               36        7        2              1
       Adjusted EBITDA from discontinued operations                  499      528              492       426      332            284
       Adjusted EBITDA from continuing and discontinued operations   1,866    653             1,006      907      1,552          2,194

                                                                                                                                                                         27
Reconciliation
Refining & Marketing Income (Loss) from Operations to Refining & Marketing Margin
                                                                                                2020                               2021

         ($MM)                                                                1Q        2Q               3Q        4Q       1Q             2Q     (a) LCM inventory valuation adjustments are
                                                                                                                                                  excluded from Refining & Marketing income
         Refining & Marketing income (loss) from operations   (a)           (497)     (1,544)          (1,569)   (1,579)   (598)          224     from operations and Refining & Marketing
                                                                                                                                                  margin.
         Plus (Less):                                                                                                                             (b) Reflects the gross margin, excluding
                                                                                                                                                  depreciation and amortization, of other related
             Selling, general and administrative expenses                    556       502              518       454      456            499
                                                                                                                                                  operations included in the Refining &
             LCM inventory valuation adjustment                             (3,185)   1,470             530      1,185       -              -     Marketing segment and processing of credit
             (Income) loss from equity method investments                     3         19              (16)       (8)      (5)           (14)
                                                                                                                                                  card transactions on behalf of certain of our
                                                                                                                                                  marketing customers.
             Net (gain) loss on disposal of assets                             -        1                (1)       (1)      (3)             -     (c) Refining & Marketing margin is defined as
             Other Income                                                     (4)       (4)              (1)      (26)     (54)           (89)    sales revenue less cost of refinery inputs and
                                                                                                                                                  purchased products. We believe this non-GAAP
         Refining & Marketing gross margin                                  (3,127)    444             (539)       25      (204)          620     financial measure is useful to investors and
         Plus (Less):                                                                                                                             analysts to assess our ongoing financial
                                                                                                                                                  performance because, when reconciled to its
             Operating expenses (excluding depreciation and amortization)   2,833     2,240            2,408     2,213     2,275          2,305   most comparable GAAP measure, it provides
                                                                                                                                                  improved comparability between periods
             LCM inventory valuation adjustment                             3,185     (1,470)          (530)     (1,185)     -              -
                                                                                                                                                  through the exclusion of certain items that we
             Depreciation and amortization                                   473       463              456       465      478            466     believe are not indicative of our core operating
                                                                                                                                                  performance and that may obscure our
             Gross margin excluded from Refining & Marketing margin (b)     (109)      (75)            (101)      (80)     (179)          (198)
                                                                                                                                                  underlying business results and trends. This
             Other income included in Refining & Marketing margin              -         -                -         -        -             82     measure should not be considered a substitute
                                                                                                                                                  for, or superior to, measures of financial
             Other taxes included in Refining & Marketing margin             (24)      (19)             (19)      (17)     (24)           (42)
                                                                                                                                                  performance prepared in accordance with
         Refining & Marketing margin (a, c)                                 3,231     1,583            1,675     1,421     2,346          3,233   GAAP, and our calculations thereof may not be
             LIFO liquidation charge                                           -         -              256       305        -              -
                                                                                                                                                  comparable to similarly titled measures
                                                                                                                                                  reported by other companies.
         Refining & Marketing margin, excluding LIFO liquidation charge     3,231     1,583            1,931     1,726     2,346          3,233

         Refining & Marketing margin by region:

            Gulf Coast                                                       977       437              637       601      834            1,003

            Mid-Continent                                                   1,335      819              894       753      978            1,550

            West Coast                                                       919       327              400       372      534            680

         Refining & Marketing margin, excluding LIFO liquidation charge     3,231     1,583            1,931     1,726     2,346          3,233

                                                                                                                                                                                              28
You can also read