Murphy USA Inc. (MUSA)

Murphy USA Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	21,529	23,446	17,361	11,264	14,035
Revenue Growth (YoY)	-8.17%	35.05%	54.12%	-19.74%	-2.29%
Cost of Revenue	20,230	22,023	16,339	10,371	13,467
Gross Profit	1,299	1,423	1,022	893.8	567.2
Selling, General & Admin	240.5	232.5	193.6	171.1	144.6
Other Operating Expenses	232.5	222.5	224	163.7	154.1
Operating Expenses	473	455	417.6	334.8	298.7
Operating Income	826	968.4	604	559	268.5
Interest Expense / Income	98.5	85.3	82.4	51.2	54.9
Other Expense / Income	-6.9	-0.7	-0.3	-1.3	11.2
Pretax Income	734.4	883.8	521.9	509.1	202.4
Income Tax	177.6	210.9	125	123	47.6
Net Income	556.8	672.9	396.9	386.1	154.8
Net Income Growth	-17.25%	69.54%	2.80%	149.42%	-27.53%
Shares Outstanding (Basic)	21	24	26	29	32
Shares Outstanding (Diluted)	22	24	27	30	32
Shares Change	-8.80%	-9.98%	-9.90%	-7.32%	-3.41%
EPS (Basic)	25.91	28.63	15.14	13.25	4.90
EPS (Diluted)	25.91	28.63	15.14	13.25	4.90
EPS Growth	-9.50%	89.10%	14.26%	170.41%	-25.08%
Free Cash Flow	450.8	698.2	466.1	341.1	111
Free Cash Flow Per Share	20.97	29.70	17.78	11.71	3.51
Dividend Per Share	1.550	1.270	1.040	0.250	-
Dividend Growth	22.05%	22.12%	316.00%	-	-
Gross Margin	6.03%	6.07%	5.88%	7.93%	4.04%
Operating Margin	3.84%	4.13%	3.48%	4.96%	1.91%
Profit Margin	2.59%	2.87%	2.29%	3.43%	1.10%
Free Cash Flow Margin	2.09%	2.98%	2.68%	3.03%	0.79%
Effective Tax Rate	24.18%	23.86%	23.95%	24.16%	23.52%
EBITDA	1,062	1,190	816.9	721.3	409.5
EBITDA Margin	4.93%	5.07%	4.71%	6.40%	2.92%
Depreciation & Amortization	228.7	220.4	212.6	161	152.2
EBIT	832.9	969.1	604.3	560.3	257.3
EBIT Margin	3.87%	4.13%	3.48%	4.97%	1.83%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).