MUSA
Murphy USA Inc.
$390.05
+$8.86(+2.32%)
50
Overall
65
Value
36
Tech
--
Quality
Market Cap
$7.39B
Volume
150.90K
52W Range
$345.23 - $561.08
Target Price
$448.14
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $12.7B | $11.6B | $12.8B | $14.4B | $14.0B | $11.3B | $17.4B | $23.4B | $21.5B | $20.2B | ||
| Total Revenue | $2.3B | $2.3B | $12.8B | $14.4B | $14.0B | $11.3B | $17.4B | $23.4B | $21.5B | $20.2B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-1.9B | $-2.0B | $-9.8B | $-11.3B | $10.7B | $9.8B | $15.5B | $21.0B | $19.2B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $-1.0B | $-945.4M | $-13.7B | $-15.1B | $3.3B | $1.4B | $1.8B | $2.4B | $21.5B | $2.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-486.4M | $-493.3M | $-514.9M | $-541.3M | $559.3M | $549.1M | $827.3M | $1.4B | $1.0B | $1.1B | ||
| Selling, General & Administrative | $129.3M | $122.7M | $141.2M | $136.2M | $144.6M | $171.1M | $193.6M | $232.5M | $240.5M | $235.4M | ||
| Selling & Marketing Expenses | $129.3M | $122.7M | $141.2M | $136.2M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-22.4M | $-23.2M | $-14.0M | $-15.2M | $144.6M | $171.1M | $193.6M | $232.5M | $240.5M | $235.4M | ||
| Salaries & Wages | $486.4M | $493.3M | $514.9M | $541.3M | $-2.2M | $-3.0M | $-3.0M | -- | -- | -- | ||
| Depreciation & Amortization | $86.6M | $98.6M | $116.9M | $134.0M | $152.2M | $161.0M | $212.6M | $220.4M | $228.7M | $248.0M | ||
| Depreciation & Amortization | $86.6M | $98.6M | $116.9M | $134.0M | $152.2M | $161.0M | $212.6M | $220.4M | $228.7M | $248.0M | ||
| Amortization | -- | -- | -- | -- | $1.2M | $1.3M | $342.8M | $343.9M | $343.0M | $342.6M | ||
| Other Operating Expenses | -- | -- | -- | $-200.0K | $559.3M | $549.1M | $827.3M | $976.5M | $1.0B | $1.1B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-1.7B | $-1.7B | $-14.5B | $-15.9B | $268.5M | $559.0M | $604.0M | $968.4M | $826.0M | $742.9M | ||
| EBITDA | $306.6M | $453.3M | $362.2M | $410.4M | $352.9M | $721.3M | $816.9M | $1.2B | $1.1B | $996.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $33.5M | $39.7M | $46.7M | $52.9M | $54.9M | $51.2M | $82.4M | $85.3M | $98.5M | $97.1M | ||
| Intinc | $2.2M | $578.0K | $1.3M | $1.5M | $3.2M | $1.0M | $100.0K | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-31.4M | $-39.1M | $-45.4M | $-51.4M | $-51.7M | $-50.2M | $-82.4M | $-85.3M | $-11.3M | $-12.5M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | -- | -- | $100.0K | $3.0M | $6.9M | $6.4M | ||
| Other Income/Expense | $5.1M | $-91.3M | $-12.8B | $-14.4B | $16.4M | $700.0K | $700.0K | $1.3M | $-3.1M | $1.9M | ||
| Other Special Charges | $-463.0K | $3.1M | $12.8B | $14.4B | $-16.5M | $-2.0M | $-2.3M | $-5.0M | $-3.0M | $-3.8M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $1.5M | $1.6M | $1.8M | $2.0M | $-204.8M | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-1.5M | $-1.6M | $-1.8M | $48.4M | $100.0K | -- | -- | -- | -- | $-8.2M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | -- | -- | -- | $8.2M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $220.0M | $354.7M | $245.3M | $276.4M | $200.7M | $560.3M | $604.3M | $969.1M | $832.9M | $748.7M | ||
| Pre-Tax Income | $218.3M | $352.1M | $240.1M | $273.9M | $202.4M | $509.1M | $521.9M | $883.8M | $734.4M | $651.6M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $80.7M | $130.5M | $-5.2M | $60.3M | $47.6M | $123.0M | $125.0M | $210.9M | $177.6M | $149.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $-1.8B | $-1.7B | $-1.7B | $-1.6B | $154.8M | $386.1M | $396.9M | $672.9M | $556.8M | $502.5M | ||
| Net Income (Continuing Operations) | $-1.8B | $-1.7B | $-1.7B | $-1.6B | $154.8M | $386.1M | $396.9M | $672.9M | $556.8M | $502.5M | ||
| Net Income (Discontinued Operations) | $-1.8B | $-1.7B | $-1.7B | $-1.6B | $154.8M | $386.1M | $396.9M | $672.9M | $556.8M | $502.5M | ||
| Net Income (Common Stockholders) | $-1.8B | $-1.7B | $-1.7B | $-1.6B | $-1.8B | $386.1M | $396.9M | $672.9M | $556.8M | $502.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-2.4B | $-2.5B | $-10.3B | $-11.8B | $11.3B | $7.9B | $13.4B | $22.5B | $1.0B | $1.1B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $43.4M | $39.3M | $35.8M | $32.7M | $31.6M | $29.1M | $26.2M | $23.5M | $21.5M | $20.5M | ||
| Average Shares Outstanding (Diluted) | $43.8M | $39.6M | $36.2M | $33.0M | $31.9M | $29.5M | $26.6M | $23.9M | $21.8M | $20.8M | ||
| Shares Outstanding | $41.7M | $36.9M | $33.9M | $32.3M | $30.5M | $27.2M | $24.8M | $21.7M | $20.8M | $20.0M | ||
| Basic EPS | $4.06 | $5.64 | $6.85 | $6.54 | $4.9 | $13.25 | $15.14 | $28.63 | $25.91 | $24.47 | ||
| Basic EPS (Continuing Operations) | $3.17 | $5.64 | $6.85 | $6.54 | $4.9 | $13.25 | $15.14 | $28.63 | $25.91 | $24.47 | ||
| Diluted EPS | $4.02 | $5.59 | $6.78 | $6.48 | $4.86 | $13.08 | $14.92 | $28.1 | $25.49 | $24.11 | ||
| Diluted EPS (Continuing Operations) | $3.14 | $5.59 | $6.78 | $6.48 | $4.86 | $13.08 | $14.92 | $28.1 | $25.49 | $24.11 | ||
| Dividend Per Share | -- | -- | -- | -- | -- | $0.25 | $1.04 | $1.4 | $1.64 | $1.79 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | $1.7M | $10.4M | $1.5M | -- | -- | ||
| Basic Discontinuous Operations | $0.89 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $0.88 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Excise Taxes | $2.0B | $2.0B | $2.0B | $1.8B | $1.9B | $1.8B | $2.0B | $2.2B | $2.3B | $2.3B | ||
| Gain On Sale Of P P E | $-4.7M | $88.2M | $-3.9M | $-1.1M | $100.0K | $1.3M | $1.5M | $2.1M | $-800.0K | $-4.5M | ||
| Gains Loss On Disposal Of Discontinued Operations | $38.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-31.8M | $-37.1M | $-41.5M | $-50.4M | $-56.6M | $-49.1M | $-70.8M | -- | -- | -- | ||
| Net Income Discontinuous Operations | $38.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | $-50.4M | $-100.0K | -- | -- | -- | -- | -- | ||
| Other Gand A | $-22.4M | $-23.2M | $-14.0M | $-15.2M | $144.6M | $171.1M | $193.6M | $232.5M | $240.5M | $235.4M | ||
| Rent And Landing Fees | $-22.4M | $-23.2M | $-14.0M | $-15.2M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $129.3M | $122.7M | $141.2M | $136.2M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $1.5M | $1.6M | $1.8M | $2.0M | $-204.8M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MUSA | $390.05 | +2.3% | 150.90K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |