Murphy USA Inc. (MUSA) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
200 PEACH STREET EL DORADO, AR 71730-5836 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 55 - Automotive Dealers And Gasoline Service Stations (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 125 | 78 | 256 | 164 | 280 | 185 | |||
| Cash and cash equivalents | 118 | 61 | 256 | 164 | 280 | 185 | |||
| Short-term investments | 7 | 18 | |||||||
| Receivables | 337 | 282 | 196 | 169 | 173 | 139 | |||
| Inventory, net of allowances, customer advances and progress billings | 341 | 319 | 292 | 279 | 228 | 222 | |||
| Inventory | 341 | 319 | 292 | 279 | 228 | 222 | |||
| Prepaid expense | 24 | 48 | 23 | 14 | 30 | 25 | |||
| Total current assets: | 827 | 727 | 768 | 625 | 711 | 570 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 114 | 125 | 137 | 3 | ✕ | ||||
| Operating lease, right-of-use asset | 452 | 450 | 419 | 148 | ✕ | ||||
| Property, plant and equipment | 1,807 | 1,748 | |||||||
| Long-term investments and receivables | 4 | 4 | |||||||
| Long-term investments | 4 | 4 | |||||||
| Intangible assets, net (including goodwill) | 468 | 468 | 469 | ||||||
| Goodwill | 328 | 328 | 328 | ||||||
| Intangible assets, net (excluding goodwill) | 140 | 140 | 141 | ||||||
| Regulated entity, other noncurrent assets | 7 | 9 | 11 | 4 | |||||
| Other noncurrent assets | 18 | 15 | 14 | 193 | 169 | 43 | |||
| Other undisclosed noncurrent assets | 2,451 | 2,326 | 2,230 | 1,713 | |||||
| Total noncurrent assets: | 3,514 | 3,396 | 3,280 | 2,061 | 1,976 | 1,791 | |||
| TOTAL ASSETS: | 4,340 | 4,123 | 4,048 | 2,686 | 2,687 | 2,361 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 835 | 839 | 660 | 471 | 466 | 457 | |||
| Taxes payable | ✕ | ✕ | ✕ | 94 | 84 | 86 | 90 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | 37 | 33 | ||||
| Accounts payable | 520 | 548 | 393 | 261 | 281 | 275 | |||
| Accrued liabilities | 249 | 227 | 96 | 62 | 74 | 66 | |||
| Other undisclosed accounts payable and accrued liabilities | 66 | 65 | 41 | 32 | 26 | 27 | |||
| Debt | 15 | 15 | 15 | 51 | 39 | 21 | |||
| Other undisclosed current liabilities | 23 | 9 | |||||||
| Total current liabilities: | 873 | 854 | 675 | 531 | 505 | 478 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 1,785 | 1,792 | 1,800 | 951 | 999 | 842 | |||
| Finance lease, liability | 116 | 123 | 131 | 1 | 1 | ✕ | |||
| Other undisclosed long-term debt and lease obligation | 1,669 | 1,669 | 1,261 | 808 | 880 | 842 | |||
| Liabilities, other than long-term debt | 826 | 815 | 335 | 254 | 250 | 31 | |||
| Asset retirement obligations | 46 | 43 | 39 | 35 | 33 | 31 | |||
| Deferred income tax liabilities | 330 | 327 | 296 | 218 | 217 | ✕ | |||
| Operating lease, liability | 450 | 444 | 409 | 143 | 119 | ✕ | |||
| Other undisclosed noncurrent liabilities | 28 | 22 | 431 | 166 | 130 | 203 | |||
| Total noncurrent liabilities: | 2,638 | 2,628 | 2,566 | 1,371 | 1,379 | 1,075 | |||
| Total liabilities: | 3,511 | 3,483 | 3,241 | 1,902 | 1,884 | 1,554 | |||
| Equity | |||||||||
| Equity, attributable to parent | 829 | 641 | 807 | 784 | 803 | 807 | |||
| Common stock | 1 | 1 | 1 | 1 | 1 | 1 | |||
| Treasury stock, value | (2,958) | (2,633) | (1,839) | (1,491) | (1,100) | (940) | |||
| Additional paid in capital | 508 | 519 | 535 | 533 | 539 | 539 | |||
| Accumulated other comprehensive income (loss) | (1) | (1) | (2) | 1 | |||||
| Retained earnings | 3,278 | 2,755 | 2,112 | 1,743 | 1,363 | 1,208 | |||
| Total equity: | 829 | 641 | 807 | 784 | 803 | 807 | |||
| TOTAL LIABILITIES AND EQUITY: | 4,340 | 4,123 | 4,048 | 2,686 | 2,687 | 2,361 | |||
Income Statement (P&L) ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 21,529 | 23,446 | 17,361 | 11,264 | 14,035 | 14,363 | ||
| Cost of revenue | (19,447) | (21,273) | (15,739) | (9,988) | (13,063) | (13,409) | ||
| Cost of goods and services sold | (2,291) | (2,180) | (2,042) | (1,760) | (1,933) | (1,839) | ||
| Gross profit: | 2,083 | 2,173 | 1,622 | 1,277 | 972 | 954 | ||
| Operating expenses | (1,256) | (1,207) | (1,019) | (719) | (704) | (679) | ||
| Other undisclosed operating income (loss) | (1) | 2 | 2 | 1 | 0 | 49 | ||
| Operating income: | 826 | 968 | 604 | 559 | 269 | 325 | ||
| Nonoperating expense | (92) | (85) | (82) | (50) | (66) | (51) | ||
| Interest and debt expense | (99) | (85) | (82) | (51) | (15) | (53) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 51 | 15 | 53 | |||||
| Income from continuing operations before equity method investments, income taxes: | 636 | 799 | 440 | 509 | 202 | 274 | ||
| Other undisclosed income from continuing operations before income taxes | 99 | 85 | 82 | |||||
| Income from continuing operations before income taxes: | 734 | 884 | 522 | 509 | 202 | 274 | ||
| Income tax expense | (178) | (211) | (125) | (123) | (48) | (60) | ||
| Income from continuing operations: | 557 | 673 | 397 | 386 | 155 | 214 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 397 | 386 | 155 | 214 | |
| Net income available to common stockholders, diluted: | 557 | 673 | 397 | 386 | 155 | 214 | ||
Comprehensive Income ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 557 | 673 | 397 | 386 | 155 | 214 | ||
| Comprehensive income: | 557 | 673 | 397 | 386 | 155 | 214 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 1 | 1 | 1 | (3) | 1 | |||
| Comprehensive income, net of tax, attributable to parent: | 557 | 674 | 398 | 384 | 156 | 214 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.