gross profit bridgeinconsistent2017-12-31
Withheld: gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$19.38B
Fiscal year ended 2025-12-31Operating income
$718.50M
Fiscal year ended 2025-12-31Free cash flow
Unavailable
Fiscal year ended 2025-12-31Murphy USA Inc. (MUSA) reported revenue of $19.38B and net income of $470.60M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Murphy USA Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Retail-Auto Dealers & Gasoline Stations.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $19.38B | $20.24B | $21.53B | $23.45B | $17.36B | $11.26B | $14.03B | $14.36B | $12.83B | $11.59B |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $1.99B | $1.97B |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | $718.50M | $742.90M | $826.00M | $968.40M | $604.00M | $559.00M | $268.50M | $325.10M | $283.30M | $388.10M |
| Net income | $470.60M | $502.50M | $556.80M | $672.90M | $396.90M | $386.10M | $154.80M | $213.60M | $245.30M | $221.50M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 19.53M | shares 20.84M | shares 21.84M | shares 23.95M | shares 26.60M | shares 29.53M | shares 31.86M | shares 32.98M | shares 36.16M | shares 39.65M |
| Pretax income | $609.20M | $651.60M | $734.40M | $883.80M | $521.90M | $509.10M | $202.40M | $273.90M | $240.10M | $352.10M |
| Income tax expense | $138.60M | $149.10M | $177.60M | $210.90M | $125.00M | $123.00M | $47.60M | $60.30M | -$5.20M | $130.60M |
| Diluted EPS | $24.10 | $24.11 | $25.49 | $28.10 | $14.92 | $13.08 | $4.86 | $6.48 | $6.78 | $5.59 |
| Selling, general & administrative | $231.50M | $235.40M | $240.50M | $232.50M | $193.60M | $171.10M | $144.60M | $136.20M | $141.20M | $122.70M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $28.90M | $47.00M | $117.80M | $60.50M | $256.40M | $163.60M | $280.30M | $184.50M | $170.00M | $153.80M |
| Total assets | $4.73B | $4.54B | $4.34B | $4.12B | $4.05B | $2.69B | $2.69B | $2.36B | $2.33B | $2.09B |
| Current assets | $747.80M | $748.10M | $826.50M | $726.80M | $767.80M | $625.20M | $710.80M | $570.10M | $614.20M | $515.55M |
| Total liabilities | $4.10B | $3.70B | $3.51B | $3.48B | $3.24B | $1.90B | $1.88B | $1.55B | $1.59B | $1.39B |
| Current liabilities | $929.10M | $947.90M | $872.80M | $854.20M | $675.30M | $531.10M | $505.00M | $478.10M | $533.30M | $514.56M |
| Total equity incl. NCI | $623.50M | $840.10M | $828.90M | $640.70M | $807.20M | $784.10M | $803.00M | $807.30M | $738.40M | $697.00M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $413.00M | $401.60M | $341.20M | $319.10M | $292.30M | $279.10M | $227.60M | $221.50M | $182.50M | $153.35M |
| Accounts receivable | $276.20M | $268.50M | $336.70M | $281.70M | $195.70M | $168.80M | $172.90M | $138.80M | $225.20M | $183.52M |
| Goodwill | $328.00M | $328.00M | $328.00M | $328.00M | $328.00M | $0 | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $2.16B | $1.83B | $1.78B | $1.79B | $1.80B | $951.20M | $999.30M | $842.10M | $860.90M | $629.62M |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $813.90M | $847.60M | $784.00M | $994.70M | $737.40M | $563.70M | $313.30M | $398.70M | $283.60M | $337.40M |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | -$436.00M | -$445.80M | -$323.60M | -$319.30M | -$914.20M | -$224.30M | -$203.10M | -$209.10M | -$262.10M | -$134.80M |
| Financing cash flow | -$396.00M | -$472.60M | -$403.10M | -$871.30M | $269.60M | -$456.10M | -$14.40M | -$175.10M | -$5.30M | -$151.10M |
| Net change in cash | -$18.10M | -$70.80M | $57.30M | -$195.90M | $92.80M | -$116.70M | $95.80M | $14.50M | $16.20M | $51.50M |
| Stock-based compensation | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common dividends paid | $41.50M | $36.80M | $33.40M | $29.90M | $27.30M | $6.90M | $0 | $0 | Unavailable | Unavailable |
| Common share repurchases | $649.90M | $445.70M | $333.20M | $806.40M | $355.00M | $399.60M | $165.80M | $144.40M | $206.00M | $323.30M |
| Depreciation & amortization | $276.80M | $248.00M | $228.70M | $220.40M | $212.60M | $161.00M | $152.20M | $134.00M | $116.90M | $98.60M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | 3.7% | 3.7% | 3.8% | 4.1% | 3.5% | 5.0% | 1.9% | 2.3% | 2.2% | 3.3% |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Current ratio | 0.80x | 0.79x | 0.95x | 0.85x | 1.14x | 1.18x | 1.41x | 1.19x | 1.15x | 1.00x |
| Revenue YoY growth | -4.2% | -6.0% | -8.2% | 35.1% | 54.1% | -19.7% | -2.3% | 12.0% | 10.6% | Unavailable |
| Net margin | 2.4% | 2.5% | 2.6% | 2.9% | 2.3% | 3.4% | 1.1% | 1.5% | 1.9% | 1.9% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | 3.47x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 22.8% | 22.9% | 24.2% | 23.9% | 24.0% | 24.2% | 23.5% | 22.0% | -2.2% | 37.1% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open MUSA in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-05-07View SEC filing
10-K · Filed 2026-02-18View SEC filing
10-Q · Filed 2025-10-30View SEC filing
10-Q · Filed 2025-07-31View SEC filing
10-Q · Filed 2025-05-08View SEC filing
Reconciliation checks needing review
2 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
gross profit bridgeinconsistent2016-12-31
Withheld: gross profit could not be reconciled with the rest of this filer’s statement.