Murphy Usa Inc
NYSE:MUSA
Income Statement
Earnings Waterfall
Murphy Usa Inc
Revenue
|
21.5B
USD
|
Cost of Revenue
|
-19.2B
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
826.8m
USD
|
Other Expenses
|
-270m
USD
|
Net Income
|
556.8m
USD
|
Income Statement
Murphy Usa Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
17 814
N/A
|
17 620
-1%
|
17 535
0%
|
17 527
0%
|
16 986
-3%
|
15 743
-7%
|
14 453
-8%
|
13 156
-9%
|
12 699
-3%
|
12 269
-3%
|
11 807
-4%
|
11 467
-3%
|
11 595
+1%
|
12 104
+4%
|
12 309
+2%
|
12 503
+2%
|
12 827
+3%
|
13 071
+2%
|
13 689
+5%
|
14 241
+4%
|
14 363
+1%
|
14 235
-1%
|
14 207
0%
|
14 076
-1%
|
14 035
0%
|
14 103
+0%
|
12 682
-10%
|
11 864
-6%
|
11 264
-5%
|
11 617
+3%
|
13 693
+18%
|
15 454
+13%
|
17 361
+12%
|
18 942
+9%
|
21 253
+12%
|
22 847
+8%
|
23 446
+3%
|
23 405
0%
|
22 224
-5%
|
21 827
-2%
|
21 529
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17 076)
|
(16 895)
|
(16 796)
|
(16 740)
|
(15 934)
|
(14 793)
|
(13 574)
|
(12 285)
|
(11 741)
|
(11 288)
|
(10 789)
|
(10 468)
|
(10 578)
|
(11 126)
|
(11 307)
|
(11 456)
|
(11 765)
|
(11 996)
|
(12 621)
|
(13 204)
|
(13 274)
|
(13 127)
|
(13 107)
|
(12 916)
|
(12 908)
|
(12 858)
|
(11 267)
|
(10 449)
|
(9 821)
|
(10 143)
|
(12 160)
|
(13 779)
|
(15 512)
|
(16 923)
|
(19 115)
|
(20 516)
|
(21 046)
|
(21 033)
|
(19 900)
|
(19 545)
|
(19 216)
|
|
Gross Profit |
739
N/A
|
726
-2%
|
740
+2%
|
787
+6%
|
1 052
+34%
|
950
-10%
|
879
-8%
|
871
-1%
|
959
+10%
|
981
+2%
|
1 018
+4%
|
999
-2%
|
1 016
+2%
|
978
-4%
|
1 002
+2%
|
1 047
+5%
|
1 062
+1%
|
1 076
+1%
|
1 068
-1%
|
1 037
-3%
|
1 089
+5%
|
1 109
+2%
|
1 099
-1%
|
1 160
+6%
|
1 127
-3%
|
1 245
+10%
|
1 415
+14%
|
1 415
N/A
|
1 443
+2%
|
1 474
+2%
|
1 533
+4%
|
1 676
+9%
|
1 849
+10%
|
2 019
+9%
|
2 138
+6%
|
2 331
+9%
|
2 400
+3%
|
2 372
-1%
|
2 324
-2%
|
2 281
-2%
|
2 314
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(477)
|
(476)
|
(487)
|
(483)
|
(687)
|
(566)
|
(560)
|
(554)
|
(704)
|
(709)
|
(714)
|
(722)
|
(717)
|
(735)
|
(742)
|
(748)
|
(774)
|
(779)
|
(793)
|
(809)
|
(813)
|
(827)
|
(841)
|
(852)
|
(858)
|
(865)
|
(856)
|
(876)
|
(884)
|
(942)
|
(1 045)
|
(1 129)
|
(1 236)
|
(1 288)
|
(1 336)
|
(1 376)
|
(1 430)
|
(1 460)
|
(1 474)
|
(1 496)
|
(1 487)
|
|
Selling, General & Administrative |
(129)
|
(125)
|
(127)
|
(112)
|
(119)
|
(122)
|
(126)
|
(128)
|
(129)
|
(130)
|
(129)
|
(127)
|
(123)
|
(129)
|
(128)
|
(129)
|
(141)
|
(137)
|
(141)
|
(142)
|
(136)
|
(140)
|
(143)
|
(150)
|
(159)
|
(164)
|
(167)
|
(185)
|
(188)
|
(198)
|
(216)
|
(217)
|
(237)
|
(242)
|
(247)
|
(254)
|
(285)
|
(299)
|
(307)
|
(315)
|
(296)
|
|
Depreciation & Amortization |
(74)
|
(76)
|
(77)
|
(78)
|
(79)
|
(81)
|
(82)
|
(84)
|
(87)
|
(89)
|
(92)
|
(95)
|
(99)
|
(102)
|
(106)
|
(109)
|
(117)
|
(122)
|
(127)
|
(133)
|
(134)
|
(142)
|
(145)
|
(149)
|
(152)
|
(152)
|
(155)
|
(158)
|
(161)
|
(173)
|
(186)
|
(199)
|
(213)
|
(217)
|
(218)
|
(220)
|
(220)
|
(221)
|
(225)
|
(228)
|
(229)
|
|
Other Operating Expenses |
(274)
|
(275)
|
(284)
|
(293)
|
(488)
|
(363)
|
(352)
|
(342)
|
(488)
|
(490)
|
(493)
|
(500)
|
(495)
|
(503)
|
(507)
|
(510)
|
(517)
|
(519)
|
(525)
|
(534)
|
(543)
|
(545)
|
(552)
|
(553)
|
(547)
|
(549)
|
(535)
|
(533)
|
(535)
|
(572)
|
(642)
|
(713)
|
(787)
|
(829)
|
(871)
|
(902)
|
(925)
|
(939)
|
(943)
|
(954)
|
(963)
|
|
Operating Income |
261
N/A
|
250
-4%
|
253
+1%
|
304
+20%
|
365
+20%
|
384
+5%
|
319
-17%
|
317
-1%
|
255
-19%
|
272
+7%
|
305
+12%
|
277
-9%
|
300
+8%
|
244
-19%
|
260
+7%
|
299
+15%
|
287
-4%
|
297
+3%
|
275
-7%
|
228
-17%
|
276
+21%
|
282
+2%
|
258
-8%
|
308
+19%
|
269
-13%
|
380
+41%
|
559
+47%
|
539
-4%
|
560
+4%
|
532
-5%
|
488
-8%
|
547
+12%
|
613
+12%
|
731
+19%
|
801
+10%
|
955
+19%
|
970
+2%
|
912
-6%
|
849
-7%
|
785
-8%
|
827
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(13)
|
(23)
|
(34)
|
(38)
|
(36)
|
(34)
|
(32)
|
(31)
|
(31)
|
(34)
|
(36)
|
(38)
|
(39)
|
(39)
|
(41)
|
(43)
|
(45)
|
(49)
|
(50)
|
(51)
|
(51)
|
(52)
|
(51)
|
(52)
|
(52)
|
(51)
|
(52)
|
(50)
|
(50)
|
(59)
|
(67)
|
(75)
|
(82)
|
(81)
|
(80)
|
(80)
|
(82)
|
(87)
|
(90)
|
(92)
|
(92)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
50
|
50
|
50
|
4
|
0
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
(2)
|
(11)
|
(11)
|
(11)
|
(10)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
|
Gain/Loss on Disposition of Assets |
6
|
6
|
6
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
85
|
84
|
88
|
88
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
0
|
2
|
1
|
3
|
3
|
2
|
2
|
0
|
(1)
|
(1)
|
|
Total Other Income |
0
|
0
|
1
|
1
|
10
|
15
|
10
|
10
|
0
|
(6)
|
(1)
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
0
|
|
Pre-Tax Income |
254
N/A
|
234
-8%
|
226
-3%
|
268
+18%
|
339
+27%
|
366
+8%
|
297
-19%
|
291
-2%
|
218
-25%
|
317
+45%
|
352
+11%
|
330
-6%
|
352
+7%
|
203
-42%
|
219
+8%
|
256
+17%
|
240
-6%
|
297
+24%
|
276
-7%
|
225
-19%
|
274
+22%
|
233
-15%
|
207
-11%
|
241
+17%
|
202
-16%
|
314
+55%
|
494
+57%
|
490
-1%
|
509
+4%
|
465
-9%
|
412
-11%
|
462
+12%
|
522
+13%
|
649
+24%
|
720
+11%
|
873
+21%
|
884
+1%
|
822
-7%
|
757
-8%
|
690
-9%
|
734
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(100)
|
(91)
|
(81)
|
(96)
|
(116)
|
(128)
|
(108)
|
(104)
|
(81)
|
(117)
|
(131)
|
(123)
|
(131)
|
(70)
|
(77)
|
(91)
|
(84)
|
(99)
|
(81)
|
(53)
|
(60)
|
(53)
|
(46)
|
(56)
|
(48)
|
(75)
|
(119)
|
(118)
|
(123)
|
(113)
|
(100)
|
(113)
|
(125)
|
(155)
|
(172)
|
(209)
|
(211)
|
(196)
|
(181)
|
(165)
|
(178)
|
|
Income from Continuing Operations |
154
|
143
|
145
|
172
|
223
|
238
|
189
|
187
|
138
|
200
|
221
|
207
|
221
|
133
|
142
|
164
|
156
|
199
|
195
|
172
|
214
|
180
|
161
|
185
|
155
|
239
|
375
|
373
|
386
|
352
|
312
|
349
|
397
|
494
|
549
|
664
|
673
|
627
|
576
|
525
|
557
|
|
Net Income (Common) |
235
N/A
|
223
-5%
|
218
-2%
|
239
+10%
|
244
+2%
|
257
+5%
|
210
-18%
|
208
-1%
|
176
-15%
|
239
+36%
|
259
+8%
|
244
-6%
|
221
-10%
|
133
-40%
|
142
+7%
|
164
+16%
|
245
+49%
|
288
+17%
|
284
-1%
|
261
-8%
|
214
-18%
|
180
-16%
|
161
-11%
|
185
+15%
|
155
-16%
|
239
+54%
|
375
+57%
|
373
-1%
|
386
+4%
|
352
-9%
|
312
-11%
|
349
+12%
|
397
+14%
|
494
+24%
|
549
+11%
|
664
+21%
|
673
+1%
|
627
-7%
|
576
-8%
|
525
-9%
|
557
+6%
|
|
EPS (Diluted) |
4.97
N/A
|
4.74
-5%
|
4.69
-1%
|
5.18
+10%
|
5.3
+2%
|
5.58
+5%
|
5.05
-9%
|
4.85
-4%
|
4
-18%
|
5.79
+45%
|
6.53
+13%
|
6.23
-5%
|
5.52
-11%
|
3.59
-35%
|
3.84
+7%
|
4.6
+20%
|
6.8
+48%
|
8.43
+24%
|
8.65
+3%
|
8.02
-7%
|
6.48
-19%
|
5.54
-15%
|
4.96
-10%
|
5.82
+17%
|
4.86
-16%
|
7.82
+61%
|
12.71
+63%
|
12.63
-1%
|
12.86
+2%
|
12.8
0%
|
11.59
-9%
|
13.32
+15%
|
14.7
+10%
|
19.68
+34%
|
22.57
+15%
|
28.01
+24%
|
28.04
+0%
|
28.36
+1%
|
26.07
-8%
|
24.05
-8%
|
25.49
+6%
|