Murphy USA Inc.
Consumer CyclicalNYSE:MUSA · New York Stock Exchange
+$0.46 today
Vol 0.26M · Avg 0.34M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$19.7B of revenue converted into $553.7M of net income for the selected period. Gross margin is 5.5% and net margin is 2.8%, showing how much revenue survives after costs and taxes. EPS is $28.93, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $19.4B -4.2% | $20.2B -6.0% | $21.5B -8.2% | $23.4B +35.1% | $17.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $18.4B +2.7% | $17.9B -6.7% | $19.2B -8.7% | $21.0B +35.7% | $15.5B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $970.7M -57.9% | $2.3B -0.3% | $2.3B -3.6% | $2.4B +29.8% | $1.8B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 5.0% -6.4pp | 11.4% +0.6pp | 10.7% +0.5pp | 10.2% -0.4pp | 10.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $231.5M -1.7% | $235.4M -2.1% | $240.5M +3.4% | $232.5M +20.1% | $193.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $231.5M -85.2% | $1.6B +5.1% | $1.5B +3.9% | $1.4B +15.0% | $1.2B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $280.2M +13.0% | $248.0M +7.0% | $231.7M +3.9% | $223.1M +3.7% | $215.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.0B +0.4% | $996.7M -6.4% | $1.1B -10.7% | $1.2B +45.4% | $820.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.2% +0.2pp | 4.9% -0.0pp | 4.9% -0.1pp | 5.1% +0.4pp | 4.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $739.2M -0.5% | $742.9M -10.1% | $826.0M -14.7% | $968.4M +60.3% | $604.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.8% +0.1pp | 3.7% -0.2pp | 3.8% -0.3pp | 4.1% +0.7pp | 3.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $200.0K | $0 | $0 -100.0% | $3.0M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $110.9M +14.2% | $97.1M -1.4% | $98.5M +14.3% | $86.2M +4.6% | $82.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$130.0M -42.4% | -$91.3M +0.3% | -$91.6M -8.3% | -$84.6M -3.0% | -$82.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $609.2M -6.5% | $651.6M -11.3% | $734.4M -16.9% | $883.8M +69.3% | $521.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.1% -0.1pp | 3.2% -0.2pp | 3.4% -0.4pp | 3.8% +0.8pp | 3.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $138.6M -7.0% | $149.1M -16.0% | $177.6M -15.8% | $210.9M +68.7% | $125.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $470.6M -6.3% | $502.5M -9.8% | $556.8M -17.3% | $672.9M +69.5% | $396.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.4% -0.1pp | 2.5% -0.1pp | 2.6% -0.3pp | 2.9% +0.6pp | 2.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $24 -0.4% | $24 -5.6% | $26 -9.5% | $29 +89.1% | $15 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $24 -0.0% | $24 -5.4% | $25 -9.3% | $28 +88.3% | $15 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $19.3M -6.0% | $20.5M -4.5% | $21.5M -8.6% | $23.5M -10.3% | $26.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $19.5M -6.3% | $20.8M -4.6% | $21.8M -8.8% | $23.9M -10.0% | $26.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Allison Transmission Holdings, Inc.
NYSE:ALSN
$9.73B
Levi Strauss & Co.
NYSE:LEVI
$9.46B
Birkenstock Holding plc
NYSE:BIRK
$8.97B
Vipshop Holdings Limited
NYSE:VIPS
$6.85B
Etsy, Inc.
NYSE:ETSY
$6.59B
Mohawk Industries, Inc.
NYSE:MHK
$6.56B
AutoNation, Inc.
NYSE:AN
$6.41B
Churchill Downs Incorporated
NASDAQ:CHDN
$6.06B
MINISO Group Holding Limited
NYSE:MNSO
$4.10B
Bath & Body Works, Inc.
NYSE:BBWI
$3.91B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MUSA generate?
Murphy USA Inc. (MUSA) reported $19.38B of revenue in fiscal 2025.
Is MUSA profitable?
Murphy USA Inc. (MUSA) reported $470.60M of net income, with a net margin of 2.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.