Murphy USA Inc. (FRA:1MU)
Germany · Delayed Price · Currency is EUR 364.00
0.00 (0.00%)
At close: Jan 23, 2026
Murphy USA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 16,807 | 17,772 | 18,903 | 20,953 | 15,047 | 9,404 |
Other Revenue | 201.3 | 137.7 | 335.7 | 312.8 | 272 | 100.6 |
| 17,008 | 17,909 | 19,238 | 21,266 | 15,319 | 9,504 | |
Revenue Growth (YoY) | -6.93% | -6.91% | -9.54% | 38.82% | 61.18% | -21.46% |
Cost of Revenue | 15,716 | 16,608 | 17,884 | 19,790 | 14,254 | 8,594 |
Gross Profit | 1,292 | 1,302 | 1,354 | 1,476 | 1,065 | 910.4 |
Selling, General & Admin | 285 | 295 | 295.6 | 284.7 | 236.7 | 187.7 |
Other Operating Expenses | 3.4 | 3.2 | 3 | 2.7 | 2.5 | 2.3 |
Operating Expenses | 559.7 | 546.2 | 527.3 | 507.8 | 451.8 | 351 |
Operating Income | 732.1 | 755.6 | 826.8 | 967.8 | 612.9 | 559.4 |
Interest Expense | -105.2 | -97.1 | -98.5 | -85.3 | -82.4 | -51.2 |
Interest & Investment Income | 3.4 | 6.4 | 6.9 | 3 | 0.1 | 1 |
Other Non Operating Income (Expenses) | -0.6 | -0.6 | - | -2.3 | 0.2 | 0.3 |
EBT Excluding Unusual Items | 629.7 | 664.3 | 735.2 | 883.2 | 530.8 | 509.5 |
Merger & Restructuring Charges | -12.6 | - | - | -1.5 | -10.4 | -1.7 |
Gain (Loss) on Sale of Assets | -3.3 | -4.5 | -0.8 | 2.1 | 1.5 | 1.3 |
Asset Writedown | -8.2 | -8.2 | - | - | - | - |
Pretax Income | 605.6 | 651.6 | 734.4 | 883.8 | 521.9 | 509.1 |
Income Tax Expense | 134.4 | 149.1 | 177.6 | 210.9 | 125 | 123 |
Earnings From Continuing Operations | 471.2 | 502.5 | 556.8 | 672.9 | 396.9 | 386.1 |
Net Income | 471.2 | 502.5 | 556.8 | 672.9 | 396.9 | 386.1 |
Net Income to Common | 471.2 | 502.5 | 556.8 | 672.9 | 396.9 | 386.1 |
Net Income Growth | -7.61% | -9.75% | -17.25% | 69.54% | 2.80% | 149.42% |
Shares Outstanding (Basic) | 20 | 21 | 21 | 24 | 26 | 29 |
Shares Outstanding (Diluted) | 20 | 21 | 22 | 24 | 27 | 30 |
Shares Change (YoY) | -5.32% | -4.58% | -8.80% | -9.98% | -9.90% | -7.32% |
EPS (Basic) | 23.94 | 24.47 | 25.91 | 28.63 | 15.14 | 13.25 |
EPS (Diluted) | 23.64 | 24.11 | 25.49 | 28.10 | 14.92 | 13.08 |
EPS Growth | -2.43% | -5.41% | -9.29% | 88.34% | 14.07% | 169.14% |
Free Cash Flow | 367.2 | 389.5 | 448.4 | 689.4 | 462.7 | 333 |
Free Cash Flow Per Share | 18.42 | 18.69 | 20.53 | 28.79 | 17.39 | 11.28 |
Dividend Per Share | 2.000 | 1.790 | 1.550 | 1.270 | 1.040 | 0.250 |
Dividend Growth | 16.28% | 15.48% | 22.05% | 22.12% | 316.00% | - |
Gross Margin | 7.60% | 7.27% | 7.04% | 6.94% | 6.95% | 9.58% |
Operating Margin | 4.30% | 4.22% | 4.30% | 4.55% | 4.00% | 5.89% |
Profit Margin | 2.77% | 2.81% | 2.89% | 3.16% | 2.59% | 4.06% |
Free Cash Flow Margin | 2.16% | 2.17% | 2.33% | 3.24% | 3.02% | 3.50% |
EBITDA | 1,007 | 1,007 | 1,059 | 1,191 | 828 | 722.7 |
EBITDA Margin | 5.92% | 5.62% | 5.50% | 5.60% | 5.41% | 7.60% |
D&A For EBITDA | 274.7 | 251.2 | 231.7 | 223.1 | 215.1 | 163.3 |
EBIT | 732.1 | 755.6 | 826.8 | 967.8 | 612.9 | 559.4 |
EBIT Margin | 4.30% | 4.22% | 4.30% | 4.55% | 4.00% | 5.89% |
Effective Tax Rate | 22.19% | 22.88% | 24.18% | 23.86% | 23.95% | 24.16% |
Revenue as Reported | 19,351 | 20,244 | 21,529 | 23,446 | 17,361 | 11,264 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.