Murphy USA Inc. (MUSA)
NYSE: MUSA · Real-Time Price · USD
460.38
-0.89 (-0.19%)
At close: Mar 28, 2025, 4:00 PM
458.90
-1.48 (-0.32%)
Pre-market: Mar 31, 2025, 8:39 AM EDT
Murphy USA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Operating Revenue | 17,772 | 18,903 | 20,953 | 15,047 | 9,404 | Upgrade
|
| Other Revenue | 137.7 | 335.7 | 312.8 | 272 | 100.6 | Upgrade
|
| Revenue | 17,909 | 19,238 | 21,266 | 15,319 | 9,504 | Upgrade
|
| Revenue Growth (YoY) | -6.91% | -9.54% | 38.82% | 61.18% | -21.46% | Upgrade
|
| Cost of Revenue | 16,608 | 17,884 | 19,790 | 14,254 | 8,594 | Upgrade
|
| Gross Profit | 1,302 | 1,354 | 1,476 | 1,065 | 910.4 | Upgrade
|
| Selling, General & Admin | 295 | 295.6 | 284.7 | 236.7 | 187.7 | Upgrade
|
| Other Operating Expenses | 3.2 | 3 | 2.7 | 2.5 | 2.3 | Upgrade
|
| Operating Expenses | 546.2 | 527.3 | 507.8 | 451.8 | 351 | Upgrade
|
| Operating Income | 755.6 | 826.8 | 967.8 | 612.9 | 559.4 | Upgrade
|
| Interest Expense | -97.1 | -98.5 | -85.3 | -82.4 | -51.2 | Upgrade
|
| Interest & Investment Income | 6.4 | 6.9 | 3 | 0.1 | 1 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.6 | - | -2.3 | 0.2 | 0.3 | Upgrade
|
| EBT Excluding Unusual Items | 664.3 | 735.2 | 883.2 | 530.8 | 509.5 | Upgrade
|
| Merger & Restructuring Charges | - | - | -1.5 | -10.4 | -1.7 | Upgrade
|
| Gain (Loss) on Sale of Assets | -4.5 | -0.8 | 2.1 | 1.5 | 1.3 | Upgrade
|
| Asset Writedown | -8.2 | - | - | - | - | Upgrade
|
| Pretax Income | 651.6 | 734.4 | 883.8 | 521.9 | 509.1 | Upgrade
|
| Income Tax Expense | 149.1 | 177.6 | 210.9 | 125 | 123 | Upgrade
|
| Earnings From Continuing Operations | 502.5 | 556.8 | 672.9 | 396.9 | 386.1 | Upgrade
|
| Net Income | 502.5 | 556.8 | 672.9 | 396.9 | 386.1 | Upgrade
|
| Net Income to Common | 502.5 | 556.8 | 672.9 | 396.9 | 386.1 | Upgrade
|
| Net Income Growth | -9.75% | -17.25% | 69.54% | 2.80% | 149.42% | Upgrade
|
| Shares Outstanding (Basic) | 21 | 21 | 24 | 26 | 29 | Upgrade
|
| Shares Outstanding (Diluted) | 21 | 22 | 24 | 27 | 30 | Upgrade
|
| Shares Change (YoY) | -4.58% | -8.80% | -9.98% | -9.90% | -7.32% | Upgrade
|
| EPS (Basic) | 24.47 | 25.91 | 28.63 | 15.14 | 13.25 | Upgrade
|
| EPS (Diluted) | 24.11 | 25.49 | 28.10 | 14.92 | 13.08 | Upgrade
|
| EPS Growth | -5.41% | -9.29% | 88.34% | 14.07% | 169.14% | Upgrade
|
| Free Cash Flow | 389.5 | 448.4 | 689.4 | 462.7 | 333 | Upgrade
|
| Free Cash Flow Per Share | 18.69 | 20.53 | 28.79 | 17.39 | 11.28 | Upgrade
|
| Dividend Per Share | 1.790 | 1.550 | 1.270 | 1.040 | 0.250 | Upgrade
|
| Dividend Growth | 15.48% | 22.05% | 22.12% | 316.00% | - | Upgrade
|
| Gross Margin | 7.27% | 7.04% | 6.94% | 6.95% | 9.58% | Upgrade
|
| Operating Margin | 4.22% | 4.30% | 4.55% | 4.00% | 5.89% | Upgrade
|
| Profit Margin | 2.81% | 2.89% | 3.16% | 2.59% | 4.06% | Upgrade
|
| Free Cash Flow Margin | 2.17% | 2.33% | 3.24% | 3.02% | 3.50% | Upgrade
|
| EBITDA | 1,007 | 1,059 | 1,191 | 828 | 722.7 | Upgrade
|
| EBITDA Margin | 5.62% | 5.50% | 5.60% | 5.41% | 7.60% | Upgrade
|
| D&A For EBITDA | 251.2 | 231.7 | 223.1 | 215.1 | 163.3 | Upgrade
|
| EBIT | 755.6 | 826.8 | 967.8 | 612.9 | 559.4 | Upgrade
|
| EBIT Margin | 4.22% | 4.30% | 4.55% | 4.00% | 5.89% | Upgrade
|
| Effective Tax Rate | 22.88% | 24.18% | 23.86% | 23.95% | 24.16% | Upgrade
|
| Revenue as Reported | 20,244 | 21,529 | 23,446 | 17,361 | 11,264 | Upgrade
|
Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.