Company logo

MRO - Marathon Oil Corporation

NYSE -> Energy -> Oil & Gas E&P
Houston, United States
Type: Equity

MRO price evolution
MRO
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $155 $174 $215 $178
Short term investments
Net receivables $1152 $1434 $1294 $1215
Inventory $186 $174 $136 $136
Total current assets $1569 $1848 $1703 $1606
Long term investments $433 $421 $430 $657
Property, plant & equipment $17213 $17411 $17524 $17463
Goodwill & intangible assets
Total noncurrent assets $18006 $18071 $18216 $18406
Total investments $433 $421 $430 $657
Total assets $19575 $19919 $19919 $20012
Current liabilities
Accounts payable $1434 $1649 $1587 $1521
Deferred revenue
Short long term debt $2050 $850 $131 $131
Total current liabilities $3922 $2906 $2125 $2146
Long term debt $3378 $4876 $5724 $5723
Total noncurrent liabilities $4448 $5787 $6550 $6478
Total debt $5428 $5726 $5855 $5854
Total liabilities $8370 $8693 $8675 $8624
Shareholders' equity
Retained earnings $11966 $11634 $11242 $11017
Other shareholder equity $82 $90 $94 $99
Total shareholder equity $11205 $11226 $11244 $11388
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $155 $334 $580 $742
Short term investments
Net receivables $1152 $1146 $1142 $747
Inventory $186 $125 $77 $76
Total current assets $1569 $1671 $1821 $1612
Long term investments $433 $577 $450 $447
Property, plant & equipment $17213 $17524 $14499 $15638
Goodwill & intangible assets
Total noncurrent assets $18006 $18269 $15173 $16344
Total investments $433 $577 $450 $447
Total assets $19575 $19940 $16994 $17956
Current liabilities
Accounts payable $1434 $1279 $1184 $894
Deferred revenue
Short long term debt $2050 $402 $36
Total current liabilities $3922 $2306 $1637 $1213
Long term debt $3378 $5539 $3978 $5404
Total noncurrent liabilities $4448 $6237 $4671 $6182
Total debt $5428 $5923 $4014 $5404
Total liabilities $8370 $8543 $6308 $7395
Shareholders' equity
Retained earnings $11966 $10663 $7271 $6466
Other shareholder equity $82 $106 $82 $73
Total shareholder equity $11205 $11397 $10686 $10561
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $1691 $1513 $1680
Cost of revenue $423 $375 $363
Gross Profit $1268 $1138 $1317
Operating activities
Research & development $13 $11 $15
Selling, general & administrative $72 $71 $82
Total operating expenses $748 $684 $712
Operating income $520 $454 $605
Income from continuing operations
EBIT $524 $457 $608
Income tax expense $43 $78 $109
Interest expense $84 $92 $82
Net income
Net income $397 $287 $417
Income (for common shares) $397 $287 $417
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $6697 $8036 $5467 $3086
Cost of revenue $1517 $1423 $1261 $1151
Gross Profit $5180 $6613 $4206 $1935
Operating activities
Research & development $59 $110 $136 $181
Selling, general & administrative $297 $308 $291 $274
Total operating expenses $2932 $2662 $2898 $3115
Operating income $2248 $3951 $1308 -$1180
Income from continuing operations
EBIT $2263 $3967 $1192 -$1209
Income tax expense $357 $167 $58 -$14
Interest expense $352 $188 $188 $256
Net income
Net income $1554 $3612 $946 -$1451
Income (for common shares) $1554 $3612 $946 -$1451
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $397 $453 $287 $417
Operating activities
Depreciation $549 $583 $559 $520
Business acquisitions & disposals $13 -$30 -$2 $10
Stock-based compensation $11 $11 $11 $10
Total cash flows from operations $1080 $1066 $1076 $865
Investing activities
Capital expenditures -$399 -$493 -$634 -$532
Investments $4 $23 $34
Total cash flows from investing -$382 -$499 -$603 -$522
Financing activities
Dividends paid -$65 -$61 -$62 -$63
Sale and purchase of stock -$321 -$416 -$372 -$364
Net borrowings -$300 -$131 -$70
Total cash flows from financing -$717 -$608 -$436 -$499
Effect of exchange rate
Change in cash and equivalents -$19 -$41 $37 -$156
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $1554 $3612 $946 -$1451
Operating activities
Depreciation $2211 $1753 $2066 $2316
Business acquisitions & disposals -$9 -$3166 -$25 $17
Stock-based compensation $43 $38 $40 $57
Total cash flows from operations $4087 $5428 $3239 $1473
Investing activities
Capital expenditures -$2058 -$1450 -$1046 -$1343
Investments $61 $12 $61 $7
Total cash flows from investing -$2006 -$4605 -$1010 -$1303
Financing activities
Dividends paid -$251 -$220 -$141 -$64
Sale and purchase of stock -$1473 -$2776 -$734 -$92
Net borrowings -$501 $1915 -$1517 -$127
Total cash flows from financing -$2260 -$1069 -$2391 -$286
Effect of exchange rate
Change in cash and equivalents -$179 -$246 -$162 -$116
Fundamentals
Market cap $16.05B
Enterprise value $21.33B
Shares outstanding 577.00M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q -2.42%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 1.44
Book/Share 19.28
Cash/Share 0.27
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.75
Net debt/EBITDA N/A
Current ratio 0.40
Quick ratio 0.35