MUSA · XBRL financial data

Murphy USA financial statements, every fiscal year

The same tables from 7 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (MUSA's year ends in late December)

In millions of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue	11,264	17,361	23,446	21,529	—	—
Selling, general and administrative	171	194	233	241	235	232
Operating income (loss)	559	604	968	826	743	719
Interest expense	51	82	85	99	97	111
Other income (expense)	0	0	(2)	0	(1)	1
Income tax expense (benefit)	123	125	211	178	149	139
Net income (loss)	386	397	673	557	503	471
Earnings per share, basic USD per share	13.25	15.14	28.63	25.91	24.47	24.38
Earnings per share, diluted USD per share	13.08	14.92	28.10	25.49	24.11	24.10
Weighted average shares, basic millions of shares	29	26	24	21	21	19
Weighted average shares, diluted millions of shares	30	27	24	22	21	20

Fiscal years (MUSA's year ends in late December)

In millions of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	164	256	61	118	47	29
Marketable securities	—	0	18	7	0	0
Marketable securities, non-current	—	0	4	4	0	—
Accounts receivable	169	196	282	337	269	276
Inventory	279	292	319	341	402	413
Total current assets	625	768	727	827	748	748
Right-of-use asset	148	419	450	452	493	526
Goodwill	0	328	328	328	328	328
Total assets	2,686	4,048	4,123	4,340	4,542	4,726
Total current liabilities	531	675	854	873	948	929
Lease liability, non-current	143	409	444	450	496	535
Total liabilities	1,902	3,241	3,483	3,511	3,702	4,102
Retained earnings	1,743	2,112	2,755	3,278	3,743	4,172
Total stockholders' equity	784	807	641	829	840	624
Total liabilities and equity	2,686	4,048	4,123	4,340	4,542	4,726
Common shares outstanding (cover page) millions of shares	27	25	22	21	20	19

Fiscal years (MUSA's year ends in late December)

In millions of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	386	397	673	557	503	471
Net cash from operating activities	564	737	995	784	848	814
Net cash from investing activities	(224)	(914)	(319)	(324)	(446)	(436)
Share repurchases	400	355	806	333	446	650
Dividends paid	7	27	30	33	37	42
Proceeds from long-term debt	0	893	5	8	707	2,982
Net cash from financing activities	(456)	270	(871)	(403)	(473)	(396)
Net change in cash	(117)	93	(196)	57	(71)	(18)

SIC 5500 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 5500 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-Q, the year-to-date total less the earlier one.

Company	Cash ($M)	Revenue, quarter ($M)	Operating cash flow, quarter ($M)	Shares outstanding	Runway	Quarter
Murphy USA	162	6,890	348*	18.1M	—	Q3 FY26 10-QSep 30, 2026
Lithia Motors	108	9,947	(31)*	21.6M	0.7 quarters	Q3 FY26 10-QSep 30, 2026
Carmax	171	7,878	883*	141.9M	—	Q2 FY27 10-QAug 31, 2026
Autonation	51	7,010	209*	32.0M	—	Q3 FY26 10-QSep 30, 2026
Group 1 Automotive	882	5,397	187*	11.9M	—	Q3 FY26 10-QSep 30, 2026
Asbury Automotive Group	85	4,414	265*	18.0M	—	Q3 FY26 10-QSep 30, 2026
Rush Enterprises	265	1,900	133*	not reported	—	Q2 FY26 10-QJun 30, 2026
Caseys General Stores	524	5,678	384	37.0M	—	Q1 FY27 10-QJul 31, 2026
Penske Automotive Group	68	8,416	306*	65.7M	—	Q3 FY26 10-QSep 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.