Murphy USA Inc. (MUSA)
NYSE: MUSA · Real-Time Price · USD
534.95
-5.05 (-0.94%)
At close: Oct 30, 2026, 4:00 PM EDT
533.82
-1.13 (-0.21%)
After-hours: Oct 30, 2026, 7:30 PM EDT
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 | Sep '26 Sep 30, 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 |
Operating Revenue | 20,468 | 16,801 | 17,772 | 18,903 | 20,953 | 15,047 |
Other Revenue | 391.9 | 217.4 | 137.7 | 335.7 | 312.8 | 272 |
| 20,860 | 17,018 | 17,909 | 19,238 | 21,266 | 15,319 | |
Revenue Growth | 22.65% | -4.98% | -6.91% | -9.54% | 38.82% | 61.18% |
Cost of Revenue | 19,269 | 15,700 | 16,608 | 17,884 | 19,790 | 14,254 |
Gross Profit | 1,591 | 1,318 | 1,302 | 1,354 | 1,476 | 1,065 |
Selling, General & Admin | 308.6 | 298.2 | 295 | 295.6 | 284.7 | 236.7 |
Other Operating Expenses | 3.6 | 3.4 | 3.2 | 3 | 2.7 | 2.5 |
Operating Expenses | 604.3 | 578.4 | 546.2 | 527.3 | 507.8 | 451.8 |
Operating Income | 987 | 739.2 | 755.6 | 826.8 | 967.8 | 612.9 |
Interest Expense | -115.3 | -110.9 | -97.1 | -98.5 | -85.3 | -82.4 |
Interest & Investment Income | 3.2 | 0.2 | 6.4 | 6.9 | 3 | 0.1 |
Other Non Operating Income (Expenses) | 0.8 | 1.4 | -0.6 | - | -2.3 | 0.2 |
EBT Excluding Unusual Items | 875.7 | 629.9 | 664.3 | 735.2 | 883.2 | 530.8 |
Merger & Restructuring Charges | - | -12.6 | - | - | -1.5 | -10.4 |
Gain (Loss) on Sale of Assets | -1.6 | -2.8 | -4.5 | -0.8 | 2.1 | 1.5 |
Asset Writedown | -5.3 | -5.3 | -8.2 | - | - | - |
Pretax Income | 868.8 | 609.2 | 651.6 | 734.4 | 883.8 | 521.9 |
Income Tax Expense | 205.5 | 138.6 | 149.1 | 177.6 | 210.9 | 125 |
Earnings From Continuing Operations | 663.3 | 470.6 | 502.5 | 556.8 | 672.9 | 396.9 |
Net Income | 663.3 | 470.6 | 502.5 | 556.8 | 672.9 | 396.9 |
Net Income to Common | 663.3 | 470.6 | 502.5 | 556.8 | 672.9 | 396.9 |
Net Income Growth | 40.77% | -6.35% | -9.75% | -17.25% | 69.54% | 2.80% |
Shares Outstanding (Basic) | 18 | 19 | 21 | 21 | 24 | 26 |
Shares Outstanding (Diluted) | 19 | 20 | 21 | 22 | 24 | 27 |
Shares Change | -6.54% | -6.31% | -4.58% | -8.80% | -9.98% | -9.90% |
EPS (Basic) | 35.90 | 24.38 | 24.47 | 25.91 | 28.63 | 15.14 |
EPS (Diluted) | 35.60 | 24.10 | 24.11 | 25.49 | 28.10 | 14.92 |
EPS Growth | 50.60% | -0.04% | -5.41% | -9.29% | 88.34% | 14.07% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 667.5 | 374.3 | 389.5 | 448.4 | 689.4 | 462.7 |
Free Cash Flow Per Share | 35.83 | 19.17 | 18.69 | 20.53 | 28.79 | 17.39 |
Dividend Per Share | 2.550 | 2.150 | 1.790 | 1.550 | 1.270 | 1.040 |
Dividend Growth | 27.50% | 20.11% | 15.48% | 22.05% | 22.12% | 316.00% |
Gross Margin | 7.63% | 7.74% | 7.27% | 7.04% | 6.94% | 6.95% |
Operating Margin | 4.73% | 4.34% | 4.22% | 4.30% | 4.55% | 4.00% |
Profit Margin | 3.18% | 2.77% | 2.81% | 2.89% | 3.16% | 2.59% |
Free Cash Flow Margin | 3.20% | 2.20% | 2.17% | 2.33% | 3.24% | 3.02% |
EBITDA | 1,283 | 1,019 | 1,007 | 1,059 | 1,191 | 828 |
EBITDA Margin | 6.15% | 5.99% | 5.62% | 5.50% | 5.60% | 5.41% |
D&A For EBITDA | 295.7 | 280.2 | 251.2 | 231.7 | 223.1 | 215.1 |
EBIT | 987 | 739.2 | 755.6 | 826.8 | 967.8 | 612.9 |
EBIT Margin | 4.73% | 4.34% | 4.22% | 4.30% | 4.55% | 4.00% |
Effective Tax Rate | 23.65% | 22.75% | 22.88% | 24.18% | 23.86% | 23.95% |
Revenue as Reported | 23,259 | 19,384 | 20,244 | 21,529 | 23,446 | 17,361 |