Murphy Oil Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	2,690	3,019	3,449	4,220	2,801
Revenue	2,690	3,019	3,449	4,220	2,801
Revenue Growth (YoY)	-10.89%	-12.47%	-18.28%	50.65%	43.33%
Cost of Revenue	1,004	762.68	827.33	1,121	767.79
Gross Profit	1,686	2,256	2,622	3,099	2,033
Selling, General & Admin	149.03	544.13	402.5	131.12	121.95
Other Operating Expenses	65.73	58.59	84.8	425.89	530.37
Operating Expenses	1,292	1,665	1,584	1,467	1,516
Operating Income	393.19	591.01	1,038	1,632	516.96
Interest Expense	-96.07	-85.63	-110.17	-150.76	-221.77
Currency Exchange Gain (Loss)	-	45.4	-10.8	23	1
Other Non Operating Income (Expenses)	-22.3	25.5	2.21	-8.69	-17.77
EBT Excluding Unusual Items	274.82	576.29	919.09	1,496	278.42
Gain (Loss) on Sale of Assets	23.05	11.58	11.29	32.93	23.92
Asset Writedown	-115	-	-	-	-196.3
Other Unusual Items	-	-20.3	-9.31	-78.29	-63.15
Pretax Income	182.87	567.57	921.07	1,450	42.89
Income Tax Expense	44.55	78.27	195.92	309.46	-5.86
Earnings From Continuing Operations	138.31	489.3	725.15	1,141	48.75
Earnings From Discontinued Operations	0.49	-2.81	-1.47	-2.08	-1.23
Net Income to Company	138.8	486.49	723.68	1,139	47.53
Minority Interest in Earnings	-34.57	-79.31	-62.12	-173.67	-121.19
Net Income	104.23	407.17	661.56	965.05	-73.66
Net Income to Common	104.23	407.17	661.56	965.05	-73.66
Net Income Growth	-74.40%	-38.45%	-31.45%	-	-
Shares Outstanding (Basic)	143	150	155	155	154
Shares Outstanding (Diluted)	144	151	157	157	154
Shares Change (YoY)	-4.64%	-3.59%	-0.53%	2.06%	0.51%
EPS (Basic)	0.73	2.71	4.26	6.22	-0.48
EPS (Diluted)	0.72	2.70	4.22	6.13	-0.48
EPS Growth	-73.22%	-36.00%	-31.11%	-	-
Free Cash Flow	198.16	820.83	647.16	1,052	733.95
Free Cash Flow Per Share	1.38	5.43	4.13	6.68	4.76
Dividend Per Share	1.300	1.200	1.100	0.825	0.500
Dividend Growth	8.33%	9.09%	33.33%	65.00%	-20.00%
Gross Margin	62.67%	74.73%	76.01%	73.44%	72.59%
Operating Margin	14.62%	19.58%	30.09%	38.67%	18.45%
Profit Margin	3.88%	13.49%	19.18%	22.87%	-2.63%
Free Cash Flow Margin	7.37%	27.19%	18.77%	24.92%	26.20%
EBITDA	1,440	1,608	1,997	2,502	1,396
EBITDA Margin	53.55%	53.28%	57.90%	59.28%	49.85%
D&A For EBITDA	1,047	1,017	959.19	869.51	879.5
EBIT	393.19	591.01	1,038	1,632	516.96
EBIT Margin	14.62%	19.58%	30.09%	38.67%	18.45%
Effective Tax Rate	24.36%	13.79%	21.27%	21.34%	-
Revenue as Reported	2,719	3,028	3,460	3,933	2,299

Source: S&P Global Market Intelligence. Standard template. Financial Sources.