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
Revenue	2,690	3,019	3,449	4,220	2,801
Revenue Growth (YoY)	-10.89%	-12.47%	-18.28%	50.65%	59.91%
Cost of Revenue	1,004	1,190	1,112	1,121	767.79
Gross Profit	1,686	1,829	2,337	3,099	2,033
Selling, General & Admin	137.33	110.09	117.31	131.12	121.95
Depreciation & Amortization Expenses	977.75	865.75	861.6	776.82	795.11
Exploration Expenses	111.67	133.54	234.78	133.2	69.04
Other Operating Expenses	157.68	116.53	81.3	471.24	765.9
Operating Income	301.24	602.59	1,042	1,587	281.44
Interest Expense	-96.07	-105.93	-112.37	-150.76	-221.77
Other Non-Operating Income (Expense)	-22.3	70.9	-8.59	14.31	-16.77
Total Non-Operating Income (Expense)	-118.37	-35.02	-120.96	-136.45	-238.54
Pretax Income	182.87	567.57	921.07	1,450	42.89
Provision for Income Taxes	44.55	78.27	195.92	309.46	-5.86
Net Income	104.23	407.17	661.56	965.05	-73.66
Minority Interest in Earnings	34.57	79.31	62.12	173.67	121.19
Earnings From Discontinued Operations	0.49	-2.81	-1.47	-2.08	-1.23
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	6.23	-0.48
EPS (Diluted)	0.72	2.70	4.22	6.14	-0.48
EPS Growth	-73.33%	-36.02%	-31.27%	-	-
Free Cash Flow	227.2	828.88	682.74	1,195	754.19
Free Cash Flow Growth	-72.59%	21.40%	-42.86%	58.42%	-
Free Cash Flow Per Share	1.58	5.49	4.36	7.59	4.89
Dividends 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%	60.57%	67.76%	73.44%	72.59%
Operating Margin	11.20%	19.96%	30.21%	37.60%	10.05%
Profit Margin	5.14%	16.21%	21.03%	27.03%	1.74%
FCF Margin	8.45%	27.46%	19.80%	28.31%	26.92%
EBITDA	301.24	602.59	1,042	1,587	281.44
EBIT	301.24	602.59	1,042	1,587	281.44
EBIT Margin	11.20%	19.96%	30.21%	37.60%	10.05%
Effective Tax Rate	24.36%	13.79%	21.27%	21.34%	-13.67%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.