Murphy USA Inc. (MUSA)
NYSE: MUSA · Real-Time Price · USD
546.19
-0.32 (-0.06%)
Jun 8, 2026, 4:00 PM EDT - Market closed
Murphy USA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 19,678 | 19,384 | 20,244 | 21,529 | 23,446 | 17,361 | |
Revenue Growth (YoY) | -1.24% | -4.25% | -5.97% | -8.18% | 35.05% | 54.12% |
Cost of Revenue | 17,188 | 17,025 | 17,938 | 19,216 | 21,046 | 15,512 |
Gross Profit | 2,490 | 2,359 | 2,307 | 2,314 | 2,400 | 1,849 |
Selling, General & Admin | 1,350 | 1,340 | 1,300 | 1,255 | 1,209 | 1,021 |
Depreciation & Amortization Expenses | 280.7 | 276.8 | 248 | 228.7 | 220.4 | 212.6 |
Other Operating Expenses | 21.3 | 21.3 | 11.4 | 3 | 4.2 | 12.9 |
Total Operating Expenses | 1,652 | 1,638 | 1,559 | 1,487 | 1,434 | 1,246 |
Operating Income | 835.7 | 718.5 | 742.9 | 826 | 968.4 | 604 |
Interest Income | 0.6 | 0.2 | 6.4 | 6.9 | 3 | 0.1 |
Interest Expense | -114.5 | -110.9 | -97.1 | -98.5 | -85.3 | -82.4 |
Other Non-Operating Income (Expense) | -0.5 | -1.4 | -5.1 | -0.8 | -0.2 | 1.7 |
Total Non-Operating Income (Expense) | -114.4 | -112.1 | -95.8 | -92.4 | -82.5 | -80.6 |
Pretax Income | 723.5 | 609.2 | 651.6 | 734.4 | 883.8 | 521.9 |
Provision for Income Taxes | 169.8 | 138.6 | 149.1 | 177.6 | 210.9 | 125 |
Net Income | 553.7 | 470.6 | 502.5 | 556.8 | 672.9 | 396.9 |
Net Income to Common | 553.7 | 470.6 | 502.5 | 556.8 | 672.9 | 396.9 |
Net Income Growth | 13.07% | -6.35% | -9.75% | -17.25% | 69.54% | 2.80% |
Shares Outstanding (Basic) | 19 | 19 | 21 | 21 | 24 | 26 |
Shares Outstanding (Diluted) | 19 | 20 | 21 | 22 | 24 | 27 |
Shares Change (YoY) | -7.02% | -6.31% | -4.58% | -8.80% | -9.98% | -9.90% |
EPS (Basic) | 29.24 | 24.38 | 24.47 | 25.91 | 28.63 | 15.14 |
EPS (Diluted) | 28.93 | 24.10 | 24.11 | 25.49 | 28.10 | 14.92 |
EPS Growth | 22.02% | -0.04% | -5.41% | -9.29% | 88.34% | 14.07% |
Shares Outstanding | 18.47 | 18.73 | 20.02 | 20.84 | 21.75 | 24.94 |
Free Cash Flow | 555.3 | 374.3 | 389.5 | 448.4 | 689.4 | 462.7 |
Free Cash Flow Growth | 48.36% | -3.90% | -13.14% | -34.96% | 48.99% | 38.95% |
Free Cash Flow Per Share | 29.02 | 19.17 | 18.69 | 20.53 | 28.79 | 17.39 |
Dividends Per Share | 2.290 | 2.150 | 1.790 | 1.550 | 1.270 | 1.040 |
Dividend Growth | 6.51% | 20.11% | 15.48% | 22.05% | 22.12% | 316.00% |
Gross Margin | 12.65% | 12.17% | 11.39% | 10.75% | 10.24% | 10.65% |
Operating Margin | 4.25% | 3.71% | 3.67% | 3.84% | 4.13% | 3.48% |
Profit Margin | 2.81% | 2.43% | 2.48% | 2.59% | 2.87% | 2.29% |
FCF Margin | 2.82% | 1.93% | 1.92% | 2.08% | 2.94% | 2.67% |
EBITDA | 1,116 | 995.3 | 990.9 | 1,055 | 1,189 | 816.6 |
EBITDA Margin | 5.67% | 5.13% | 4.89% | 4.90% | 5.07% | 4.70% |
EBIT | 835.7 | 718.5 | 742.9 | 826 | 968.4 | 604 |
EBIT Margin | 4.25% | 3.71% | 3.67% | 3.84% | 4.13% | 3.48% |
Effective Tax Rate | 23.47% | 22.75% | 22.88% | 24.18% | 23.86% | 23.95% |