Murphy USA Inc. (MUSA) Financial Statements

Executive TeamFinancials
SegmentsShareholders

Murphy USA financial statements at a glance

Murphy USA reported revenue of $19.38 billion for fiscal year 2025 (ended December 31, 2025), down 4.2% from fiscal year 2024. Net income was $470.60 million, a net margin of 2.4%, and diluted earnings per share were $24.10.

At the end of fiscal year 2025 it had total assets of $4.73 billion, total liabilities of $4.10 billion and shareholders' equity of $623.50 million, with cash and short-term investments of $28.90 million and total debt of $2.74 billion.

Its operations brought in $813.90 million of cash; capital spending was $439.60 million, leaving free cash flow of $374.30 million.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 5 fiscal years are at the bottom of the page.

Figures from company filings, in USD; latest fiscal year ended December 31, 2025.

MUSA logo

Murphy USA Inc.

MUSAUnited States
Discretionary Consumer Products
USD (Local)

Income Statement

Annual • USD

Total Revenue
19.38B
Prev Year: 20.24B
YoY: -4.2%
Operating Revenue
19.17B
Prev Year: 20.11B
YoY: -4.7%
Total Unusual Items Excluding Goodwill
-20.50M
Prev Year: -6.30M
YoY: -225.4%
Total Unusual Items
-20.50M
Prev Year: -6.30M
YoY: -225.4%
Normalized EBITDA
1.02B
Prev Year: 1.00B
YoY: +1.4%
Tax Rate for Calcs
0.228
Prev Year: 0.229
YoY: -0.6%
Tax Effect of Unusual Items
-4.66M
Prev Year: -1.44M
YoY: -223.5%
Other Non-operating Income (expense)
1.40M
Prev Year: -600.0K
YoY: +333.3%
Impairment of Capital Assets
5.30M
Prev Year: 8.20M
YoY: -35.4%
Restructuring and Mergers Acquisition
12.60M
Prev Year: 0
Selling General and Administrative
231.50M
Prev Year: 235.40M
YoY: -1.7%
Cost of Revenue
17.02B
Prev Year: 17.94B
YoY: -5.1%
Gross Profit
2.36B
Prev Year: 2.31B
YoY: +2.3%
Operating Expense
1.62B
Prev Year: 1.55B
YoY: +4.4%
Depreciation Amortization Depletion
276.80M
Prev Year: 248.00M
YoY: +11.6%
Depreciation and amortization
276.80M
Prev Year: 248.00M
YoY: +11.6%
Other Operating Expenses
1.11B
Prev Year: 1.07B
YoY: +4.1%
Operating Income
739.20M
Prev Year: 755.60M
YoY: -2.2%
Net Non Operating Interest Income Expense
-110.90M
Prev Year: -97.10M
YoY: -14.2%
Non-operating Interest Expense
110.90M
Prev Year: 97.10M
YoY: +14.2%
Non-operating Interest Income
-
Other Income Expense
-19.10M
Prev Year: -6.90M
YoY: -176.8%
Gain on Sale of Securities
200.0K
Prev Year: 6.40M
YoY: -96.9%
Special Income Charges
-20.70M
Prev Year: -12.70M
YoY: -63.0%
Gain on Sale of Property, Plant and Equipment
-2.80M
Prev Year: -4.50M
YoY: +37.8%
Pre-tax Income
609.20M
Prev Year: 651.60M
YoY: -6.5%
Provision for Income Taxes
138.60M
Prev Year: 149.10M
YoY: -7.0%
Net Income Common Stockholders
470.60M
Prev Year: 502.50M
YoY: -6.3%
Diluted NI Available to Com Stockholders
470.60M
Prev Year: 502.50M
YoY: -6.3%
Basic EPS
24.38
Prev Year: 24.47
YoY: -0.4%
Diluted EPS
24.1
Prev Year: 24.11
YoY: -0.0%
Weighted Average Shares (basic)
19.30M
Prev Year: 20.53M
YoY: -6.0%
Weighted Average Shares (diluted)
19.53M
Prev Year: 20.84M
YoY: -6.3%
Total Operating Income as Reported
718.50M
Prev Year: 742.90M
YoY: -3.3%
Total Expenses
18.64B
Prev Year: 19.49B
YoY: -4.3%
Net Income from Continuing and Discontinued Operation
470.60M
Prev Year: 502.50M
YoY: -6.3%
Normalized Income
486.44M
Prev Year: 507.36M
YoY: -4.1%
Interest Expense
110.90M
Prev Year: 97.10M
YoY: +14.2%
Interest Income
-
Net Interest Income
-110.90M
Prev Year: -97.10M
YoY: -14.2%
EBIT
720.10M
Prev Year: 748.70M
YoY: -3.8%
EBITDA
996.90M
Prev Year: 996.70M
YoY: +0.0%
Reconciled Cost of Revenue
17.02B
Prev Year: 17.94B
YoY: -5.1%
Reconciled Depreciation
276.80M
Prev Year: 248.00M
YoY: +11.6%
Net Income from Continuing Operation Net Minority Interest
470.60M
Prev Year: 502.50M
YoY: -6.3%
Values in USD

Murphy USA key figures by fiscal year

FY2025FY2024FY2023FY2022FY2021
Revenue$19.4B$20.2B$21.5B$23.4B$17.4B
Gross profit$2.4B$2.3B$2.3B$2.4B$1.8B
Operating income$739.2M$755.6M$826.8M$967.8M$612.9M
Net income$470.6M$502.5M$556.8M$672.9M$396.9M
Diluted EPS$24.10$24.11$25.49$28.10$14.92
Total assets$4.7B$4.5B$4.3B$4.1B$4.0B
Total liabilities$4.1B$3.7B$3.5B$3.5B$3.2B
Shareholders' equity$623.5M$840.1M$828.9M$640.7M$807.2M
Cash and short-term investments$28.9M$47.0M$124.9M$78.4M$256.4M
Total debt$2.7B$2.4B$2.3B$2.3B$2.2B
Operating cash flow$813.9M$847.6M$784.0M$994.7M$737.4M
Capital spending$439.6M$458.1M$335.6M$305.3M$274.7M
Free cash flow$374.3M$389.5M$448.4M$689.4M$462.7M

In USD. Fiscal years as reported by the company; statements on this page go back to fiscal year 2020.

Questions and answers

What was Murphy USA's revenue in fiscal year 2025?

$19.38 billion, down 4.2% from $20.24 billion in fiscal year 2024.

How much profit does Murphy USA make?

Murphy USA reported net income of $470.60 million for fiscal year 2025 (2.4% of revenue); operating income was $739.20 million.

How much cash and debt does Murphy USA have?

At the end of fiscal year 2025: cash and short-term investments of $28.90 million and total debt of $2.74 billion.

What is Murphy USA's free cash flow?

$374.30 million in fiscal year 2025 (operating cash flow of $813.90 million minus capital spending of $439.60 million).

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube