US Market News
2月前
Murphy USA Inc. Reports First Quarter 2026 ResultsApril 29, 2026 4:31 PM
Business Wire
Murphy USA Inc. (NYSE: MUSA), a leading marketer of retail motor fuel products and convenience merchandise, today announced financial results for the three months ended March 31, 2026.
Key Highlights:
Net income was $136.3 million, or $7.28 per diluted share, in Q1 2026 compared to net income of $53.2 million, or $2.63 per diluted share, in Q1 2025.
Total fuel contribution for Q1 2026 was 35.0 cpg, compared to 25.4 cpg in Q1 2025.
Total retail gallons increased 2.1%, and volumes on a same store sales ("SSS") basis declined 0.8%, in Q1 2026 compared to Q1 2025.
Merchandise contribution dollars for Q1 2026 increased 7.3% to $210.2 million on average unit margins of 20.0%, compared to Q1 2025 contribution dollars of $195.9 million on unit margins of 19.6%.
During Q1 2026, the Company repurchased approximately 169.0 thousand common shares for $70.9 million at an average price of $419.87 per share.
The Company paid a quarterly cash dividend of $0.63 per share, or $2.52 per share on an annualized basis, on March 5, 2026, for a total cash payment of $11.7 million.
"Murphy USA delivered first quarter results that showcase the strength of our low-cost high volume operating model," said President and CEO Mindy West. "As volatility was re-introduced to commodity markets, specifically in refined products, the business behaved far more favorably, as we would expect. Retail margins showed continued strength, despite a rising price environment, and our fuel supply business, which benefits during periods of rising prices, helped deliver strong all-in margins of 35 cents per gallon. Inside sales remain consistent, although consumer spending is restrained in discretionary non-nicotine categories, where same-store sales are slightly below prior year. Nevertheless, thanks to exceptional nicotine performance, first quarter merchandise margin contribution was up $14M versus the prior year, or a 7.3% increase, demonstrating early momentum versus the prior year first quarter merchandise contribution increase of just over $4M. Coupled with minimal OPEX growth, these results better represent the earnings potential of the business. Additionally, we are on pace to open between 45 and 55 new stores in 2026, with six stores opened in the first quarter and 18 stores currently under construction. Importantly, the strength we saw in March has carried through into April, where volumes are running roughly flat to prior year with all-in fuel margins for the month expected to be between 35 and 40 cpg.”
Consolidated Results
Three Months Ended
March 31,
Key Operating Metrics
2026
2025
Net income (loss) ($ Millions)
$
136.3
$
53.2
Earnings per share (diluted)
$
7.28
$
2.63
Adjusted EBITDA ($ Millions)
$
277.9
$
157.4
Both Net Income and Adjusted EBITDA for Q1 2026 were significantly higher compared to the prior-year quarter. The quarter benefited from higher fuel and merchandise contribution, driven by increased total fuel contribution margins, higher total fuel volumes, and improved merchandise sales and unit margins. Offsetting these positive factors were higher income taxes, increased store and other operating expenses including payment fees, greater depreciation and amortization, and higher interest expense.
Fuel
Three Months Ended
March 31,
Key Operating Metrics
2026
2025
Total retail fuel contribution ($ Millions)
$
293.0
$
267.7
Total fuel supply contribution ($ Millions)
39.0
(15.3
)
RINs (included in Other operating revenues on Consolidated Income Statement) ($ Millions)
71.9
34.9
Total fuel contribution ($ Millions)
$
403.9
$
287.3
Retail fuel volume - chain (Million gal)
1,154.5
1,131.2
Retail fuel volume - (K gal APSM)1,3
219.2
221.3
Retail fuel volume - (K gal SSS)2,3
219.6
220.1
Total fuel contribution (cpg)
35.0
25.4
Retail fuel margin (cpg)
25.4
23.7
Fuel supply including RINs contribution (cpg)
9.6
1.7
1Average Per Store Month ("APSM") metric includes all stores open through the date of calculation
22025 amounts not revised for 2026 raze-and-rebuild activity
3All amounts are on a per store per month basis
Total fuel contribution dollars of $403.9 million increased $116.6 million, or 40.6%, in Q1 2026 compared to Q1 2025 primarily due to higher total fuel contribution margins and higher retail fuel volumes. Retail fuel contribution dollars increased $25.3 million, or 9.5%, to $293.0 million compared to Q1 2025 driven by higher retail fuel margins and increased volumes sold. Retail fuel margins were 25.4 cpg in Q1 2026, a 7.2% increase compared to the prior-year quarter, and overall retail fuel volumes were 2.1% higher. Fuel supply contribution including RINs increased $91.3 million compared to Q1 2025, primarily due to market-driven pricing effects and timing of inventory movements during the period.
Merchandise
Three Months Ended
March 31,
Key Operating Metrics
2026
2025
Total merchandise contribution ($ Millions)
$
210.2
$
195.9
Total merchandise sales ($ Millions)
$
1,049.2
$
999.4
Total merchandise sales ($K SSS)1,2,3
$
196.8
$
192.4
Merchandise unit margin (%)
20.0
%
19.6
%
Nicotine contribution ($K SSS)1,2,3
$
20.2
$
18.5
Non-nicotine contribution ($K SSS)1,2,3
$
19.7
$
19.9
Total merchandise contribution ($K SSS)1,2,3
$
39.9
$
38.4
12025 amounts not revised for 2026 raze-and-rebuild activity
2Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s)
3All amounts are on a per store per month basis
Total merchandise contribution increased $14.3 million, or 7.3%, to $210.2 million in Q1 2026 compared to the prior-year quarter, driven by higher merchandise sales volume and improved unit margins. Total nicotine contribution dollars increased 11.5% and non-nicotine contribution dollars increased 2.7% in Q1 2026 compared to Q1 2025. Total merchandise contribution increased 4.9% on a SSS basis in Q1 2026 compared to the prior-year quarter.
Other Areas
Three Months Ended
March 31,
Key Operating Metrics
2026
2025
Total store and other operating expenses ($ Millions)
$
279.8
$
266.1
Store OPEX excluding payment fees and rent ($K APSM)
$
35.2
$
35.1
Total SG&A cost ($ Millions)
$
56.6
$
60.1
Total store and other operating expenses were $13.7 million higher in Q1 2026 versus Q1 2025 mainly due to increases in net new store operating expenses combined with higher employee related expenses at existing stores. Store OPEX excluding payment fees and rent on an APSM basis were 0.3% higher versus Q1 2025 primarily attributable to increased employee related expenses tied to the new store growth.
Total SG&A costs for Q1 2026 were $3.5 million lower than Q1 2025, primarily due to lower employee related expenses in the period.
Store Openings
The tables below reflect changes in our store portfolio in Q1 2026:
Net Change in Q1 2026
Murphy
USA / Express
QuickChek
Total
New-to-industry ("NTI")
6
—
6
Closed
—
(3
)
(3
)
Net change
6
(3
)
3
Raze-and-rebuilds reopened in Q1*
1
—
1
Store count at March 31, 2026*
1,655
148
1,803
Under Construction at End of Q1
NTI
13
6
19
Raze-and-rebuilds*
9
—
9
Total under construction at end of Q1
22
6
28
*Store counts include raze-and-rebuild stores
Financial Resources
As of March 31,
Key Financial Metrics
2026
2025
Cash and cash equivalents ($ Millions)
$
118.6
$
49.4
Long-term debt, including finance lease obligations ($ Millions)
$
2,137.3
$
1,974.2
As of March 31, 2026, cash balances totaled $118.6 million. Long-term debt consisted of approximately $299.4 million in carrying value of 5.625% senior notes due 2027, $497.4 million in carrying value of 4.75% senior notes due 2029, $496.3 million in carrying value of 3.75% senior notes due 2031, and $581.5 million of term debt due 2032, combined with approximately $102.7 million in long-term finance leases. In addition, long-term debt included $160.0 million in outstanding borrowings under the $750 million revolving credit facility due 2030.
Three Months Ended
March 31,
Key Financial Metric
2026
2025
Average shares outstanding (diluted) (in thousands)
18,708
20,204
At March 31, 2026, the Company had common shares outstanding of 18,470,685. Common shares repurchased during the quarter were approximately 169.0 thousand shares for $70.9 million. As of March 31, 2026, approximately $221.4 million remained available under the existing $1.5 billion 2023 authorization. In addition, the Company had $2.0 billion of capacity available under its previously announced share repurchase 2025 authorization, which becomes effective upon completion of the 2023 authorization and expires on December 31, 2030.
The effective income tax rate was approximately 22.6% for Q1 2026 compared to 14.1% in Q1 2025. The rate for the quarter is higher due to lower excess tax benefits related to share-based compensation in the period, partially offset by greater benefits associated with Federal energy tax credits in the current year.
The Company paid a quarterly cash dividend on March 5, 2026 of $0.63 per share, or $2.52 per share on an annualized basis for a total cash payment of $11.7 million.
* * * * *
Earnings Call Information
The Company will issue pre-recorded management remarks today, April 29, 2026 at approximately 3:30pm Central Time and will host a webcasted question and answer session on April 30, 2026 at 10:00 a.m. Central Time to discuss first quarter 2026 results. Both the management remarks and live Q&A session can be accessed via webcast through the Investor Relations section of the Murphy USA website at https://ir.corporate.murphyusa.com. If you are unable to attend the Q&A session via webcast, the conference call number is 1 (833) 461-5787 and the conference ID number is 497864854. The earnings and investor related materials, including reconciliations of any non-GAAP financial measures to GAAP financial measures and any other applicable disclosures, will be available on that same day on the investor section of the Murphy USA website (https://ir.corporate.murphyusa.com). Approximately one hour after the conclusion of the live session, the webcast will be available for replay. Shortly thereafter, a transcript will be available.
Forward-Looking Statements
This news release contains certain statements or may suggest “forward-looking” information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risk and uncertainties, including, but not limited to our M&A activity, anticipated store openings and associated capital expenditures, fuel margins, merchandise margins, sales of RINs, trends in our operations, dividends, and share repurchases. Such statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: our ability to continue to maintain a good business relationship with Walmart; successful execution of our growth strategy, including our ability to realize the anticipated benefits from such growth initiatives, and the timely completion of construction associated with our newly planned stores which may be impacted by the financial health of third parties; our ability to effectively manage our inventory, manage disruptions in our supply chain and our ability to control costs; geopolitical events, such as evolving trade policies and the imposition of reciprocal tariffs and the conflicts in the Middle East, that impact the supply and demand and price of crude oil; the impact of severe weather events, such as hurricanes, floods and earthquakes; the impact of a global health pandemic and any governmental response thereto; the impact of any systems failures, cybersecurity and/or security breaches of the company or its vendor partners, including any security breach that results in theft, transfer or unauthorized disclosure of customer, employee or company information or our compliance with information security and privacy laws and regulations in the event of such an incident; successful execution of our information technology strategy; reduced demand for our products due to the implementation of more stringent fuel economy and greenhouse gas reduction requirements, or increasingly widespread adoption of electric vehicle technology; future nicotine or e-cigarette legislation and any other efforts that make purchasing nicotine products more costly or difficult could hurt our revenues and impact gross margins; our ability to successfully expand our food and beverage offerings; efficient and proper allocation of our capital resources, including the timing, declaration, amount and payment of any future dividends or levels of the Company's share repurchases, or management of operating cash; the market price of the Company's stock prevailing from time to time, the nature of other investment opportunities presented to the Company from time to time, the Company's cash flows from operations, and general economic conditions; compliance with debt covenants; availability and cost of credit; and changes in interest rates. Our SEC reports, including our most recent annual Report on Form 10-K and quarterly report on Form 10-Q, contain other information on these and other factors that could affect our financial results and cause actual results to differ materially from any forward-looking information we may provide. The Company undertakes no obligation to update or revise any forward-looking statements to reflect subsequent events, new information or future circumstances.
Murphy USA Inc.
Consolidated Statements of Income
(Unaudited)
Three Months Ended
March 31,
(Millions of dollars, except share and per share amounts)
2026
2025
Operating Revenues
Petroleum product sales1
$
3,696.8
$
3,489.8
Merchandise sales
1,049.2
999.4
Other operating revenues
73.3
36.2
Total operating revenues
4,819.3
4,525.4
Operating Expenses
Petroleum product cost of goods sold1
3,366.0
3,238.3
Merchandise cost of goods sold
839.0
803.5
Store and other operating expenses
279.8
266.1
Depreciation and amortization
72.1
68.2
Selling, general and administrative
56.6
60.1
Accretion of asset retirement obligations
0.9
0.9
Total operating expenses
4,614.4
4,437.1
Gain (loss) on sale of assets
0.3
(0.3
)
Income (loss) from operations
205.2
88.0
Other income (expense)
Investment income (expense)
0.3
(0.1
)
Interest expense
(29.0
)
(25.4
)
Other nonoperating income (expense)
(0.3
)
(0.6
)
Total other income (expense)
(29.0
)
(26.1
)
Income before income taxes
176.2
61.9
Income tax expense (benefit)
39.9
8.7
Net Income
$
136.3
$
53.2
Basic and Diluted Earnings Per Common Share:
Basic
$
7.36
$
2.67
Diluted
$
7.28
$
2.63
Weighted-average Common shares outstanding
(in thousands):
Basic
18,518
19,929
Diluted
18,708
20,204
Supplemental information:
1Includes excise taxes of:
$
565.0
$
551.8
Murphy USA Inc.
Segment Operating Results
(Unaudited)
(Millions of dollars, except revenue per same store sales (in thousands) and store counts)
Three Months Ended
March 31,
Marketing Segment
2026
2025
Operating Revenues
Petroleum product sales
$
3,696.8
$
3,489.8
Merchandise sales
1,049.2
999.4
Other operating revenues
73.3
36.1
Total operating revenues
4,819.3
4,525.3
Operating expenses
Petroleum products cost of goods sold
3,366.0
3,238.3
Merchandise cost of goods sold
839.0
803.5
Store and other operating expenses
279.8
266.0
Depreciation and amortization
65.9
61.5
Selling, general and administrative
56.6
60.1
Accretion of asset retirement obligations
0.9
0.9
Total operating expenses
4,608.2
4,430.3
Gain (loss) on sale of assets
0.3
(0.3
)
Income (loss) from operations
211.4
94.7
Other income (expense)
Interest expense
(2.0
)
(1.9
)
Total other income (expense)
(2.0
)
(1.9
)
Income (loss) before income taxes
209.4
92.8
Income tax expense (benefit)
47.5
13.7
Net income (loss) from operations
$
161.9
$
79.1
Total nicotine sales revenue same store sales1,2
$
128.4
$
123.1
Total non-nicotine sales revenue same store sales1,2
68.4
69.3
Total merchandise sales revenue same store sales1,2
$
196.8
$
192.4
12025 amounts not revised for 2026 raze-and-rebuild activity
2Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s)
Store count at end of period
1,803
1,761
Total store months during the period
5,392
5,259
Same store sales information compared to APSM metrics
Variance from prior year period
Three months ended
March 31, 2026
SSS1
APSM2
Retail fuel volume per month
(0.8
)%
(0.9
)%
Merchandise sales
2.8
%
2.4
%
Nicotine sales
4.9
%
4.1
%
Non-nicotine sales
(1.0
)%
(0.7
)%
Merchandise margin
4.9
%
4.6
%
Nicotine margin
10.4
%
8.8
%
Non-nicotine margin
(0.1
)%
0.2
%
1Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s)
2Includes all activity associated with our loyalty program(s)
Notes
Average Per Store Month ("APSM") metric includes all stores open through the date of the calculation, including stores acquired during the period.
Same store sales ("SSS") metric includes aggregated individual store results for all stores open throughout both periods presented. For all periods presented, the store must have been open for the entire calendar year to be included in the comparison. Remodeled stores that remained open or were closed for just a very brief time (less than a month) during the period being compared remain in the same store sales calculation. If a store is replaced either at the same location (raze-and-rebuild) or relocated to a new location, it will be excluded from the calculation during the period it is out of service. Newly constructed stores do not enter the calculation until they are open for each full calendar year for the periods being compared (open by January 1, 2025 for the stores being compared in the 2026 versus 2025 comparison). Acquired stores are not included in the calculation of same store sales for the first 12 months after the acquisition. When prior period same store sales volumes or sales are presented, they have not been revised for current year activity for raze-and-rebuilds and asset dispositions.
Murphy USA Inc.
Consolidated Balance Sheets
(Millions of dollars, except share amounts)
March 31,
2026
December 31,
2025
(unaudited)
Assets
Current assets
Cash and cash equivalents
$
118.6
$
28.9
Accounts receivable—trade, less allowance for doubtful accounts of $0.2 and $0.3 at 2026 and 2025, respectively
354.1
276.2
Inventories, at lower of cost or market
363.3
413.0
Prepaid expenses and other current assets
35.1
29.7
Total current assets
871.1
747.8
Property, plant and equipment, at cost less accumulated depreciation and amortization of $2,244.3 and $2,173.5 at 2026 and 2025, respectively
2,981.2
2,962.8
Operating lease right of use assets, net
523.7
526.3
Intangible assets, net of amortization
139.3
139.3
Goodwill
328.0
328.0
Other assets
23.1
21.6
Total assets
$
4,866.4
$
4,725.8
Liabilities and Stockholders' Equity
Current liabilities
Current maturities of long-term debt
$
19.2
$
19.0
Trade accounts payable and accrued liabilities
1,018.6
865.2
Income taxes payable
12.0
44.9
Total current liabilities
1,049.8
929.1
Long-term debt, including capitalized lease obligations
2,137.3
2,163.6
Deferred income taxes
397.9
388.5
Asset retirement obligations
53.3
52.5
Non-current operating lease liabilities
532.6
534.6
Deferred credits and other liabilities
36.8
34.0
Total liabilities
4,207.7
4,102.3
Stockholders' Equity
Preferred Stock, par $0.01 (authorized 20,000,000 shares, none outstanding)
—
—
Common Stock, par $0.01 (authorized 200,000,000 shares, 46,767,164 shares issued at 2026 and 2025 respectively
0.5
0.5
Treasury stock (28,296,479 and 28,201,581 shares held at 2026 and 2025, respectively)
(4,092.1
)
(4,031.7
)
Additional paid in capital (APIC)
453.5
482.4
Retained earnings
4,296.8
4,172.3
Total stockholders' equity
658.7
623.5
Total liabilities and stockholders' equity
$
4,866.4
$
4,725.8
Murphy USA Inc.
Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended
March 31,
(Millions of dollars)
2026
2025
Operating Activities
Net income
$
136.3
$
53.2
Adjustments to reconcile net income (loss) to net cash provided (required) by operating activities
Depreciation and amortization
72.1
68.2
Deferred and noncurrent income tax charges (benefits)
9.3
(1.4
)
Restructuring expense, net of cash paid
(0.2
)
—
Accretion of asset retirement obligations
0.9
0.9
(Gains) losses from sale of assets
(0.3
)
0.3
Net (increase) decrease in noncash operating working capital
95.1
0.3
Other operating activities - net
6.8
7.0
Net cash provided (required) by operating activities
320.0
128.5
Investing Activities
Property additions
(98.3
)
(87.8
)
Proceeds from sale of assets
0.2
0.3
Other investing activities - net
(0.4
)
(0.2
)
Net cash provided (required) by investing activities
(98.5
)
(87.7
)
Financing Activities
Purchase of treasury stock
(70.5
)
(150.0
)
Dividends paid
(11.7
)
(9.8
)
Borrowings of debt
590.0
670.0
Repayments of debt
(617.8
)
(530.0
)
Amounts related to share-based compensation
(21.8
)
(18.6
)
Net cash provided (required) by financing activities
(131.8
)
(38.4
)
Net increase (decrease) in cash, cash equivalents and restricted cash
89.7
2.4
Cash, cash equivalents and restricted cash at beginning of period
28.9
47.0
Cash, cash equivalents and restricted cash at end of period
$
118.6
$
49.4
Supplemental Disclosure Regarding Non-GAAP Financial Information
The following table reconciles EBITDA and Adjusted EBITDA to Net Income for the three months ended March 31, 2026 and 2025. EBITDA means net income (loss) plus net interest expense, plus income tax expense, depreciation and amortization, and Adjusted EBITDA adds back (i) other non-cash items (e.g., impairment of properties and accretion of asset retirement obligations) and (ii) other items that management does not consider to be meaningful in assessing our operating performance (e.g., (income) from discontinued operations, net settlement proceeds, (gain) loss on sale of assets, loss on early debt extinguishment, transaction and integration costs related to acquisitions, restructuring expenses, and other non-operating (income) expense). EBITDA and Adjusted EBITDA are not measures that are prepared in accordance with U.S. generally accepted accounting principles (GAAP).
We use Adjusted EBITDA in our operational and financial decision-making, believing that the measure is useful to eliminate certain items in order to focus on what we deem to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations. Adjusted EBITDA is also used by many of our investors, research analysts, investment bankers, and lenders to assess our operating performance. We believe that the presentation of Adjusted EBITDA provides useful information to investors because it allows understanding of a key measure that we evaluate internally when making operating and strategic decisions, preparing our annual plan, and evaluating our overall performance. However, non-GAAP measures are not a substitute for GAAP disclosures, and EBITDA and Adjusted EBITDA may be prepared differently by us than by other companies using similarly titled non-GAAP measures.
The reconciliation of net income (loss) to EBITDA and Adjusted EBITDA is as follows:
Three Months Ended
March 31,
(Millions of dollars)
2026
2025
Net income
$
136.3
$
53.2
Income tax expense (benefit)
39.9
8.7
Interest expense, net of investment income
28.7
25.5
Depreciation and amortization
72.1
68.2
EBITDA
$
277.0
$
155.6
Accretion of asset retirement obligations
0.9
0.9
(Gain) loss on sale of assets
(0.3
)
0.3
Other nonoperating (income) expense
0.3
0.6
Adjusted EBITDA
$
277.9
$
157.4
View source version on businesswire.com: https://www.businesswire.com/news/home/20260429136766/en/
Investor Contacts:
Christian Pikul
Vice President, Investor Relations and Financial Planning and Analysis
christian.pikul@murphyusa.com
Ash Aulds
Director, Investor Relations and Financial Planning and Analysis
ash.aulds@murphyusa.com
Original: Murphy USA Inc. Reports First Quarter 2026 Results
US Market News
4月前
Murphy USA Inc. Reports Fourth Quarter 2025 Results and 2026 GuidanceFebruary 4, 2026 4:31 PM
Business Wire
Murphy USA Inc. (NYSE: MUSA), a leading marketer of retail motor fuel products and convenience merchandise, today announced financial results for the three months and twelve months ended December 31, 2025.
Key Highlights:
Net income was $141.9 million, or $7.53 per diluted share, in Q4 2025 compared to net income of $142.5 million, or $6.96 per diluted share, in Q4 2024. For the full year 2025, net income was $470.6 million, or $24.10 per diluted share, compared to 2024 net income of $502.5 million, or $24.11 per diluted share.
Total fuel contribution for Q4 2025 was 34.3 cpg, compared to 32.5 cpg in Q4 2024. For the year 2025, total fuel contribution was 30.7 cpg, compared to 30.5 cpg in 2024.
Total retail gallons increased 3.1%, and volumes on a same store sales ("SSS") basis declined 0.6%, in Q4 2025 compared to Q4 2024. Total retail gallons were 4.8 billion gallons for both the full year 2025 and 2024, and volumes on a SSS basis for the year 2025 decreased 2.6% compared to the prior-year period.
Merchandise contribution dollars for Q4 2025 increased 2.1% to $213.2 million on average unit margins of 19.6%, compared to Q4 2024 contribution dollars of $208.8 million on unit margins of 19.9%. For the full year 2025, merchandise contribution dollars increased 4.2% to $869.0 million and average unit margins were 20.2% and 19.8% in 2025 and 2024, respectively.
During Q4 2025, the Company repurchased approximately 175.4 thousand common shares for $67.5 million at an average price of $384.65 per share. For the year 2025, the Company repurchased approximately 1.5 million shares for a total of $652.0 million at an average of $424.28 per share.
The Company paid a quarterly cash dividend of $0.63 per share, or $2.52 per share on an annualized basis, on December 1, 2025, a 18.9% increase from September of 2025, for a total cash payment of $11.8 million.
“Fourth quarter results were strong across the board, underscoring the strength of our operating model, our continued focus on efficiency and execution against our organic growth goals for the year,” said President and CEO Mindy West. “Fourth quarter retail margins were 2 cents higher than the prior year, responding favorably as higher levels of volatility were introduced to the market. Fourth quarter APSM operating expenses were up a modest 3.4%, reflecting the benefits of our ongoing improvement initiatives. We put 29 new stores into service in the fourth quarter, exceeding our 50-store target for the full-year 2025. The new store pipeline remains in great shape and with 2 stores open year-to-date and 18 stores under construction, we are well positioned for sustainable organic growth in the years ahead. The business has overcome a challenging first half in 2025 to deliver strong full-year results, demonstrating the resiliency of our strategy, reflecting the tireless efforts of our dedicated team members, and providing incredible momentum as we enter 2026.”
Consolidated Results
Three Months Ended
December 31,
Twelve Months Ended
December 31,
Key Operating Metrics
2025
2024
2025
2024
Net income (loss) ($ Millions)
$
141.9
$
142.5
$
470.6
$
502.5
Earnings per share (diluted)
$
7.53
$
6.96
$
24.10
$
24.11
Adjusted EBITDA ($ Millions)
$
290.9
$
278.3
$
1,019.4
$
1,006.8
Net Income for Q4 2025 was nearly flat compared to the prior-year quarter. The quarter benefited from higher fuel and merchandise contribution, driven by increased retail fuel margins, higher fuel volumes, and improved merchandise sales. Offsetting these positive factors were higher store operating expenses, increased general and administrative costs, greater depreciation and amortization, higher interest expense, and increased income taxes which led to the slight decrease in net income quarter over quarter.
Net income for the full year 2025 decreased compared to the same prior-year period. The year-over-year decline was primarily driven by higher store and other operating expenses, increased depreciation and amortization, higher interest expense and restructuring charges in the current year. These negative impacts were partially offset by higher merchandise contribution, improved fuel contribution, and lower income tax and general and administrative expenses.
Fuel
Three Months Ended
December 31,
Twelve Months Ended
December 31,
Key Operating Metrics
2025
2024
2025
2024
Total retail fuel contribution ($ Millions)
$
383.0
$
345.8
$
1,364.3
$
1,356.7
Total PS&W contribution ($ Millions)
(14.7
)
4.7
(87.3
)
(16.6
)
RINs (included in Other operating revenues on Consolidated Income Statement) ($ Millions)
55.3
38.6
211.7
129.6
Total fuel contribution ($ Millions)
$
423.6
$
389.1
$
1,488.7
$
1,469.7
Retail fuel volume - chain (Million gal)
1,234.2
1,196.8
4,849.0
4,820.8
Retail fuel volume - per store (K gal APSM)1
236.2
237.0
235.8
240.6
Retail fuel volume - per store (K gal SSS)2
234.3
233.6
233.8
237.6
Total fuel contribution (cpg)
34.3
32.5
30.7
30.5
Retail fuel margin (cpg)
31.0
28.9
28.1
28.1
PS&W including RINs contribution (cpg)
3.3
3.6
2.6
2.4
1Average Per Store Month ("APSM") metric includes all stores open through the date of calculation
22024 amounts not revised for 2025 raze-and-rebuild activity
Total fuel contribution dollars of $423.6 million increased $34.5 million, or 8.9%, in Q4 2025 compared to Q4 2024 primarily due to higher total fuel contribution margins and higher retail fuel volumes. Retail fuel contribution dollars increased $37.2 million, or 10.8%, to $383.0 million compared to Q4 2024 driven by higher retail fuel margins and increased volumes sold. Retail fuel margins were 31.0 cpg in Q4 2025, a 7.3% increase compared to the prior-year quarter, and overall retail fuel volumes were 3.1% higher. PS&W contribution including RINs decreased $2.7 million compared to Q4 2024, primarily due to timing of inventory movements and pricing impacts related to market conditions.
For the full year 2025, total fuel contribution dollars increased $19.0 million, or 1.3%, driven by higher total fuel contribution margins and higher retail fuel volumes. Retail fuel contribution dollars increased $7.6 million, or 0.6%, for the year 2025, primarily due to higher retail volumes sold. Retail fuel margins for 2025 were 28.1 cpg, flat compared to the prior-year period, while overall retail volumes were 0.6% higher for the year 2025 compared to the prior-year period. PS&W contribution including RINs increased by $11.4 million for the full year, primarily due to timing and pricing impacts related to market conditions and improved spot-to-rack margins.
Merchandise
Three Months Ended
December 31,
Twelve Months Ended
December 31,
Key Operating Metrics
2025
2024
2025
2024
Total merchandise contribution ($ Millions)
$
213.2
$
208.8
$
869.0
$
833.7
Total merchandise sales ($ Millions)
$
1,089.7
$
1,051.3
$
4,303.8
$
4,214.8
Total merchandise sales ($K SSS)1,2
$
204.6
$
203.3
$
205.3
$
205.6
Merchandise unit margin (%)
19.6
%
19.9
%
20.2
%
19.8
%
Nicotine contribution ($K SSS)1,2
$
18.7
$
19.4
$
20.1
$
19.4
Non-nicotine contribution ($K SSS)1,2
$
22.0
$
21.0
$
22.0
$
21.6
Total merchandise contribution ($K SSS)1,2
$
40.7
$
40.4
$
42.1
$
41.0
12024 amounts not revised for 2025 raze-and-rebuild activity
2Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s)
Total merchandise contribution increased $4.4 million, or 2.1%, to $213.2 million in Q4 2025 compared to the prior-year quarter, due to higher overall merchandise sales volume. For the full year 2025, total merchandise contribution increased $35.3 million, or 4.2%, to $869.0 million versus the prior year, primarily driven by higher overall merchandise sales volume and higher merchandise unit margins. Total nicotine contribution dollars decreased 1.5% and non-nicotine contribution dollars increased 4.6% in Q4 2025 compared to Q4 2024. For the full year 2025, nicotine contribution dollars increased 5.8% and non-nicotine contribution dollars increased 2.5% compared to prior year. Total merchandise contribution increased 0.4% on a SSS basis in Q4 2025 compared to the prior-year quarter, and increased 2.3% on a SSS basis for the full year 2025 compared to prior year.
Other Areas
Three Months Ended
December 31,
Twelve Months Ended
December 31,
Key Operating Metrics
2025
2024
2025
2024
Total store and other operating expenses ($ Millions)
$
281.3
$
266.5
$
1,108.5
$
1,064.6
Store OPEX excluding payment fees and rent ($K APSM)
$
36.1
$
34.9
$
36.1
$
35.0
Total SG&A cost ($ Millions)
$
65.2
$
54.2
$
231.5
$
235.4
Total store and other operating expenses were $14.8 million higher in Q4 2025 versus Q4 2024, and were $43.9 million higher for the year 2025 versus 2024, mainly due to increases in net new store operating expenses combined with higher employee related expenses and maintenance costs at existing stores. Store OPEX excluding payment fees and rent on an APSM basis were 3.4% higher versus Q4 2024, and 3.1% higher for the year 2025, primarily attributable to increased employee related expenses and maintenance costs.
Total SG&A costs for Q4 2025 were $11.0 million higher than Q4 2024, primarily due to higher incentive costs in the period. For the year 2025, SG&A costs were $3.9 million lower compared to the prior year, primarily due to lower professional fees, partially offset by higher incentive costs.
Store Openings
The tables below reflect changes in our store portfolio in Q4 and full year 2025:
Net Change in Q4 2025
Murphy
USA / Express
QuickChek
Total
New-to-industry ("NTI")
29
—
29
Closed
—
(1
)
(1
)
Net change
29
(1
)
28
Net Change YTD in 2025
NTI
50
1
51
Closed
(2
)
(6
)
(8
)
Net change
48
(5
)
43
Raze-and-rebuilds reopened in Q4*
3
—
3
Raze-and-rebuilds reopened YTD*
23
—
23
Store count at December 31, 2025*
1,649
151
1,800
Under Construction at End of Q4
NTI
13
5
18
Raze-and-rebuilds*
1
—
1
Total under construction at end of Q4
14
5
19
*Store counts include raze-and-rebuild stores
Financial Resources
As of December 31,
Key Financial Metrics
2025
2024
Cash and cash equivalents ($ Millions)
$
28.9
$
47.0
Long-term debt, including finance lease obligations ($ Millions)
$
2,163.6
$
1,832.7
As of December 31, 2025, cash balances totaled $28.9 million. Long-term debt consisted of approximately $299.3 million in carrying value of 5.625% senior notes due 2027, $497.2 million in carrying value of 4.75% senior notes due 2029, $496.1 million in carrying value of 3.75% senior notes due 2031, and $582.5 million of term debt due 2032, combined with approximately $105.5 million in long-term finance leases. In addition, long-term debt included $183.0 million in outstanding borrowings under the $750 million revolving credit facility due 2030.
Three Months Ended
December 31,
Twelve Months Ended
December 31,
Key Financial Metric
2025
2024
2025
2024
Average shares outstanding (diluted) (in thousands)
18,837
20,458
19,526
20,842
At December 31, 2025, the Company had common shares outstanding of 18,565,583. Common shares repurchased during the quarter were approximately 175.4 thousand shares for $67.5 million. Common shares repurchased during the twelve months ended December 31, 2025 were approximately 1.5 million shares for a total of $652.0 million. As of December 31, 2025, approximately $291.9 million remained available under the existing $1.5 billion 2023 authorization. In addition, the Company had $2.0 billion of capacity available under its previously announced share repurchase 2025 authorization, which becomes effective upon completion of the 2023 authorization and expires on December 31, 2030.
The effective income tax rate was approximately 21.8% for Q4 2025 compared to 19.9% in Q4 2024. For the year 2025, the effective income tax rate was approximately 22.8% compared to 22.9% in 2024.
The Company paid a quarterly cash dividend on December 1, 2025 of $0.63 per share, or $2.52 per share on an annualized basis, an 18.9% increase from September of 2025, for a total cash payment of $11.8 million. The total amount paid in dividends year-to-date was $41.5 million, or $2.15 per share.
2025 Guidance Range, 2025 Actual Results, and 2026 Guidance Range
2025
Guidance Range
2025
Actual Results
2026
Guidance Range
Organic Growth
New Stores
45 or more
51
45 to 55
Raze-and-Rebuilds
23 to 24
23
Up to 30
Fuel Contribution
Retail fuel volume per store
(K gallons APSM)
235 to 237
236
233 to 237
Retail fuel volume per store
(same-store YoY%)
N/A
(2.6)%
(3.0)% to (1.0)%
Store Profitability
Merchandise contribution ($ Millions)
$870 to $875
$869
$890 to $900
Store OPEX excluding payment fees and rent ($K, APSM)
$36.2 to $36.6
$36.1
$37.0 to $38.0
Corporate Costs
SG&A ($ Millions)
$230 to $240
$232
$240 to $250
Effective Tax Rate
23.5% to 24.5%
22.8%
23% to 25%
Capital Allocation
Capital expenditures ($ Millions)
$450 to $500
$432
$475 to $525
Management's annual guidance for 2026 reflects the Company's economic and market environment assessment, business improvement initiatives and known potential headwinds. Key 2026 guidance ranges include the following assumptions and are subject to the uncertainties noted below:
Organic Growth:
New store additions and investments in raze-and-rebuild sites reflect our expectation of being able to sustain a higher level of growth into 2026 and beyond. Our disciplined capital approach combined with a more robust NTI pipeline will allow us to prioritize NTI construction while managing a similar number of total projects. The wider range of NTI's in 2026 is to allow for potential bolt-on, small acquisitions in target markets or the ability of our team to pull forward some early 2027 stores into the current year.
Fuel Contribution:
The company's low-price offering continues to resonate with our loyal customers, despite shifting consumer preferences in a low-price environment, which we expect to persist in 2026, resulting in flat per store volumes with NTI volume helping to offset the nominal decline expected in 2026 due to these temporal factors.
Store Profitability:
Merchandise contribution growth of 3% at the mid-point of our guidance is based on expected impact from new stores, raze and rebuilds, and ongoing promotional and center-of-store focused initiatives net of some expected headwinds.
Growth in store operating expenses per site, before payment fees and rent, will likely be modestly higher in 2026 as we continue to build larger new stores, raze and rebuild existing stores, and invest in our people, coupled with normal cost inflation in this area.
Corporate Costs:
SG&A costs increasing between 3% and 7% represents continued investments in our people, processes, and technology to run the business efficiently and promote innovation.
The effective tax rate in 2026 is expected to be in a range of 23% to 25%.
Capital Allocation:
Capital expenditures primarily reflect a continued level of new store growth, raze-and-rebuild activity, investments in replacing aging equipment, as well as corporate infrastructure projects to improve efficiency.
The Company does not provide a projected range of all-in fuel margin, Adjusted EBITDA, or Net Income. However, for modeling purposes only, using all-in fuel margins of 30.5 cpg along with the mid-point of the official guided ranges above, management would expect the business to generate Net Income of $439 million in 2026, respectively, which would translate to expected Adjusted EBITDA of about $1.0 billion. A reconciliation of the Adjusted EBITDA to Net Income is provided as the final page of this release.
* * * * *
Earnings Call Information
The Company will issue pre-recorded management remarks today, February 4, 2026 at approximately 3:30pm Central Time and will host a webcasted question and answer session on February 5, 2026 at 10:00 a.m. Central Time to discuss fourth quarter 2025 results. Both the management remarks and live Q&A session can be accessed via webcast through the Investor Relations section of the Murphy USA website at https://ir.corporate.murphyusa.com. If you are unable to attend the Q&A session via webcast, the conference call number is 1 (888) 330-2384 and the conference ID number is 6680883. The earnings and investor related materials, including reconciliations of any non-GAAP financial measures to GAAP financial measures and any other applicable disclosures, will be available on that same day on the investor section of the Murphy USA website (https://ir.corporate.murphyusa.com). Approximately one hour after the conclusion of the live session, the webcast will be available for replay. Shortly thereafter, a transcript will be available.
Forward-Looking Statements
This news release contains certain statements or may suggest “forward-looking” information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risk and uncertainties, including, but not limited to our M&A activity, anticipated store openings and associated capital expenditures, fuel margins, merchandise margins, sales of RINs, trends in our operations, dividends, and share repurchases. Such statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: our ability to continue to maintain a good business relationship with Walmart; successful execution of our growth strategy, including our ability to realize the anticipated benefits from such growth initiatives, and the timely completion of construction associated with our newly planned stores which may be impacted by the financial health of third parties; our ability to effectively manage our inventory, manage disruptions in our supply chain and our ability to control costs; geopolitical events, such as evolving trade policies and the imposition of reciprocal tariffs and the conflicts in the Middle East, that impact the supply and demand and price of crude oil; the impact of severe weather events, such as hurricanes, floods and earthquakes; the impact of a global health pandemic and any governmental response thereto; the impact of any systems failures, cybersecurity and/or security breaches of the company or its vendor partners, including any security breach that results in theft, transfer or unauthorized disclosure of customer, employee or company information or our compliance with information security and privacy laws and regulations in the event of such an incident; successful execution of our information technology strategy; reduced demand for our products due to the implementation of more stringent fuel economy and greenhouse gas reduction requirements, or increasingly widespread adoption of electric vehicle technology; future nicotine or e-cigarette legislation and any other efforts that make purchasing nicotine products more costly or difficult could hurt our revenues and impact gross margins; our ability to successfully expand our food and beverage offerings; efficient and proper allocation of our capital resources, including the timing, declaration, amount and payment of any future dividends or levels of the Company's share repurchases, or management of operating cash; the market price of the Company's stock prevailing from time to time, the nature of other investment opportunities presented to the Company from time to time, the Company's cash flows from operations, and general economic conditions; compliance with debt covenants; availability and cost of credit; and changes in interest rates. Our SEC reports, including our most recent annual Report on Form 10-K and quarterly report on Form 10-Q, contain other information on these and other factors that could affect our financial results and cause actual results to differ materially from any forward-looking information we may provide. The Company undertakes no obligation to update or revise any forward-looking statements to reflect subsequent events, new information or future circumstances.
Murphy USA Inc.
Consolidated Statements of Income
(Unaudited)
Three Months Ended
December 31,
Twelve Months Ended
December 31,
(Millions of dollars, except share and per share amounts)
2025
2024
2025
2024
Operating Revenues
Petroleum product sales1
$
3,596.9
$
3,618.2
$
14,862.8
$
15,891.8
Merchandise sales
1,089.7
1,051.3
4,303.8
4,214.8
Other operating revenues
57.0
40.9
217.4
137.7
Total operating revenues
4,743.6
4,710.4
19,384.0
20,244.3
Operating Expenses
Petroleum product cost of goods sold1
3,229.7
3,268.9
13,589.8
14,556.4
Merchandise cost of goods sold
876.5
842.5
3,434.8
3,381.1
Store and other operating expenses
281.3
266.5
1,108.5
1,064.6
Depreciation and amortization
72.7
67.2
276.8
248.0
Impairment of properties
5.3
8.2
5.3
8.2
Selling, general and administrative
65.2
54.2
231.5
235.4
Restructuring expense
—
—
12.6
—
Accretion of asset retirement obligations
0.8
0.8
3.4
3.2
Total operating expenses
4,531.5
4,508.3
18,662.7
19,496.9
Gain (loss) on sale of assets
(2.6
)
(3.1
)
(2.8
)
(4.5
)
Income (loss) from operations
209.5
199.0
718.5
742.9
Other income (expense)
Investment income (expense)
0.1
3.3
0.2
6.4
Interest expense
(28.6
)
(22.9
)
(110.9
)
(97.1
)
Other nonoperating income (expense)
0.4
(1.6
)
1.4
(0.6
)
Total other income (expense)
(28.1
)
(21.2
)
(109.3
)
(91.3
)
Income before income taxes
181.4
177.8
609.2
651.6
Income tax expense (benefit)
39.5
35.3
138.6
149.1
Net Income
$
141.9
$
142.5
$
470.6
$
502.5
Basic and Diluted Earnings Per Common Share:
Basic
$
7.61
$
7.07
$
24.38
$
24.47
Diluted
$
7.53
$
6.96
$
24.10
$
24.11
Weighted-average Common shares outstanding
(in thousands):
Basic
18,647
20,159
19,303
20,533
Diluted
18,837
20,458
19,526
20,842
Supplemental information:
1Includes excise taxes of:
$
600.9
$
577.5
$
2,366.1
$
2,334.9
Murphy USA Inc.
Segment Operating Results
(Unaudited)
(Millions of dollars, except revenue per same store sales (in thousands) and store counts)
Three Months Ended
December 31,
Twelve Months Ended
December 31,
Marketing Segment
2025
2024
2025
2024
Operating Revenues
Petroleum product sales
$
3,596.9
$
3,618.2
$
14,862.8
$
15,891.8
Merchandise sales
1,089.7
1,051.3
4,303.8
4,214.8
Other operating revenues
56.6
40.5
216.9
137.1
Total operating revenues
4,743.2
4,710.0
19,383.5
20,243.7
Operating expenses
Petroleum products cost of goods sold
3,229.7
3,268.9
13,589.8
14,556.4
Merchandise cost of goods sold
876.5
842.5
3,434.8
3,381.1
Store and other operating expenses
281.3
266.4
1,108.3
1,064.4
Depreciation and amortization
66.2
60.7
250.8
229.8
Impairment of properties
5.3
8.2
5.3
8.2
Selling, general and administrative
65.2
54.2
231.5
235.4
Accretion of asset retirement obligations
0.8
0.8
3.4
3.2
Total operating expenses
4,525.0
4,501.7
18,623.9
19,478.5
Gain (loss) on sale of assets
(2.3
)
(3.2
)
(2.5
)
(4.6
)
Income (loss) from operations
215.9
205.1
757.1
760.6
Other income (expense)
Interest expense
(2.1
)
(2.2
)
(8.0
)
(8.4
)
Total other income (expense)
(2.1
)
(2.2
)
(8.0
)
(8.4
)
Income (loss) before income taxes
213.8
202.9
749.1
752.2
Income tax expense (benefit)
47.4
40.0
171.8
172.0
Net income (loss) from operations
$
166.4
$
162.9
$
577.3
$
580.2
Total nicotine sales revenue same store sales1,2
$
130.6
$
130.6
$
130.9
$
132.0
Total non-nicotine sales revenue same store sales1,2
74.0
72.7
74.4
73.6
Total merchandise sales revenue same store sales1,2
$
204.6
$
203.3
$
205.3
$
205.6
12024 amounts not revised for 2025 raze-and-rebuild activity
2Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s)
Store count at end of period
1,800
1,757
1,800
1,757
Total store months during the period
5,361
5,197
21,123
20,632
Same store sales information compared to APSM metrics
Variance from prior year period
Three months ended
Twelve months ended
December 31, 2025
December 31, 2025
SSS1
APSM2
SSS1
APSM2
Retail fuel volume per month
(0.6
)%
(0.3
)%
(2.6
%)
(2.0
%)
Merchandise sales
0.5
%
0.5
%
(0.3
%)
(0.3
%)
Nicotine sales
0.6
%
0.3
%
(0.3
%)
(0.8
%)
Non-nicotine sales
0.3
%
0.6
%
(0.4
%)
0.5
%
Merchandise margin
0.4
%
(1.0
)%
2.3
%
1.8
%
Nicotine margin
(2.2
)%
(4.5
)%
5.0
%
3.3
%
Non-nicotine margin
2.7
%
1.4
%
(0.1
%)
0.1
%
1Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s)
2Includes all activity associated with our loyalty program(s)
Notes
Average Per Store Month ("APSM") metric includes all stores open through the date of the calculation, including stores acquired during the period.
Same store sales ("SSS") metric includes aggregated individual store results for all stores open throughout both periods presented. For all periods presented, the store must have been open for the entire calendar year to be included in the comparison. Remodeled stores that remained open or were closed for just a very brief time (less than a month) during the period being compared remain in the same store sales calculation. If a store is replaced either at the same location (raze-and-rebuild) or relocated to a new location, it will be excluded from the calculation during the period it is out of service. Newly constructed stores do not enter the calculation until they are open for each full calendar year for the periods being compared (open by January 1, 2024 for the stores being compared in the 2025 versus 2024 comparison). Acquired stores are not included in the calculation of same store sales for the first 12 months after the acquisition. When prior period same store sales volumes or sales are presented, they have not been revised for current year activity for raze-and-rebuilds and asset dispositions.
QuickChek previously used a weekly retail calendar where each quarter has 13 weeks until November 2025, when its period end was aligned with the rest of the Company. The QuickChek results for Q4 2025 covers the period September 27, 2025 to December 31, 2025 and the 2025 year-to-date covers the period December 28, 2024 to December 31, 2025. The QuickChek results for Q4 2024 covers the period September 28, 2024 to December 27, 2024 and the 2024 year-to-date covers the period December 30, 2023 to December 27, 2024. The difference in the timing of the period ends is immaterial to the overall consolidated results and all future periods will be aligned.
Murphy USA Inc.
Consolidated Balance Sheets
(Millions of dollars, except share amounts)
December 31,
2025
December 31,
2024
(unaudited)
Assets
Current assets
Cash and cash equivalents
$
28.9
$
47.0
Accounts receivable—trade, less allowance for doubtful
accounts of $0.3 at 2025 and 2024, respectively
276.2
268.5
Inventories, at lower of cost or market
413.0
401.6
Prepaid expenses and other current assets
29.7
31.0
Total current assets
747.8
748.1
Property, plant and equipment, at cost less accumulated depreciation and amortization of $2,173.5 and $1,931.4 at 2025 and 2024, respectively
2,962.8
2,813.2
Operating lease right of use assets, net
526.3
492.9
Intangible assets, net of amortization
139.3
139.5
Goodwill
328.0
328.0
Other assets
21.6
19.9
Total assets
$
4,725.8
$
4,541.6
Liabilities and Stockholders' Equity
Current liabilities
Current maturities of long-term debt
$
19.0
$
15.7
Trade accounts payable and accrued liabilities
865.2
874.4
Income taxes payable
44.9
57.8
Total current liabilities
929.1
947.9
Long-term debt, including capitalized lease obligations
2,163.6
1,832.7
Deferred income taxes
388.5
343.4
Asset retirement obligations
52.5
49.1
Non-current operating lease liabilities
534.6
496.3
Deferred credits and other liabilities
34.0
32.1
Total liabilities
4,102.3
3,701.5
Stockholders' Equity
Preferred Stock, par $0.01 (authorized 20,000,000 shares,
none outstanding)
—
—
Common Stock, par $0.01 (authorized 200,000,000 shares,
46,767,164 shares issued at 2025 and 2024, respectively)
0.5
0.5
Treasury stock (28,201,581 and 26,750,846 shares held at
2025 and 2024, respectively)
(4,031.7
)
(3,391.3
)
Additional paid in capital (APIC)
482.4
487.5
Retained earnings
4,172.3
3,743.4
Total stockholders' equity
623.5
840.1
Total liabilities and stockholders' equity
$
4,725.8
$
4,541.6
Murphy USA Inc.
Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended
December 31,
Twelve Months Ended
December 31,
(Millions of dollars)
2025
2024
2025
2024
Operating Activities
Net income
$
141.9
$
142.5
$
470.6
$
502.5
Adjustments to reconcile net income (loss) to net cash provided (required) by operating activities
Depreciation and amortization
72.7
67.2
276.8
248.0
Impairment of properties
5.3
8.2
5.3
8.2
Deferred and noncurrent income tax charges (benefits)
18.1
18.0
45.1
14.0
Restructuring expense, net of cash paid
(7.0
)
—
5.6
—
Accretion of asset retirement obligations
0.8
0.8
3.4
3.2
Amortization of discount on marketable securities
—
(0.1
)
—
(0.2
)
(Gains) losses from sale of assets
2.6
3.1
2.8
4.5
Net (increase) decrease in noncash operating working capital
(6.9
)
0.8
(33.1
)
32.8
Other operating activities - net
18.0
8.2
37.4
34.6
Net cash provided (required) by operating activities
245.5
248.7
813.9
847.6
Investing Activities
Property additions
(116.7
)
(127.0
)
(439.6
)
(458.1
)
Proceeds from sale of assets
0.1
0.1
2.4
2.0
Redemptions of marketable securities
—
1.5
—
11.5
Other investing activities - net
1.8
0.5
1.2
(1.2
)
Net cash provided (required) by investing activities
(114.8
)
(124.9
)
(436.0
)
(445.8
)
Financing Activities
Purchase of treasury stock
(66.9
)
(128.0
)
(649.9
)
(445.7
)
Dividends paid
(11.8
)
(9.7
)
(41.5
)
(36.8
)
Borrowings of debt
453.1
362.0
2,982.3
707.0
Repayments of debt
(518.3
)
(351.0
)
(2,654.4
)
(666.7
)
Debt issuance costs
—
—
(9.0
)
—
Amounts related to share-based compensation
(0.7
)
(2.6
)
(23.5
)
(30.4
)
Net cash provided (required) by financing activities
(144.6
)
(129.3
)
(396.0
)
(472.6
)
Net increase (decrease) in cash, cash equivalents and restricted cash
(13.9
)
(5.5
)
(18.1
)
(70.8
)
Cash, cash equivalents and restricted cash at beginning of period
42.8
52.5
47.0
117.8
Cash, cash equivalents and restricted cash at end of period
$
28.9
$
47.0
$
28.9
$
47.0
Supplemental Disclosure Regarding Non-GAAP Financial Information
The following table reconciles EBITDA and Adjusted EBITDA to Net Income for the three months and twelve months ended December 31, 2025 and 2024. EBITDA means net income (loss) plus net interest expense, plus income tax expense, depreciation and amortization, and Adjusted EBITDA adds back (i) other non-cash items (e.g., impairment of properties and accretion of asset retirement obligations) and (ii) other items that management does not consider to be meaningful in assessing our operating performance (e.g., (income) from discontinued operations, net settlement proceeds, (gain) loss on sale of assets, loss on early debt extinguishment, transaction and integration costs related to acquisitions, restructuring expenses, and other non-operating (income) expense). EBITDA and Adjusted EBITDA are not measures that are prepared in accordance with U.S. generally accepted accounting principles (GAAP).
We use Adjusted EBITDA in our operational and financial decision-making, believing that the measure is useful to eliminate certain items in order to focus on what we deem to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations. Adjusted EBITDA is also used by many of our investors, research analysts, investment bankers, and lenders to assess our operating performance. We believe that the presentation of Adjusted EBITDA provides useful information to investors because it allows understanding of a key measure that we evaluate internally when making operating and strategic decisions, preparing our annual plan, and evaluating our overall performance. However, non-GAAP measures are not a substitute for GAAP disclosures, and EBITDA and Adjusted EBITDA may be prepared differently by us than by other companies using similarly titled non-GAAP measures.
The reconciliation of net income (loss) to EBITDA and Adjusted EBITDA is as follows:
Three Months Ended
December 31,
Twelve Months Ended
December 31,
(Millions of dollars)
2025
2024
2025
2024
Net income
$
141.9
$
142.5
$
470.6
$
502.5
Income tax expense (benefit)
39.5
35.3
138.6
149.1
Interest expense, net of investment income
28.5
19.6
110.7
90.7
Depreciation and amortization
72.7
67.2
276.8
248.0
EBITDA
$
282.6
$
264.6
$
996.7
$
990.3
Impairment of properties
5.3
8.2
5.3
8.2
Restructuring expense
—
—
12.6
—
Accretion of asset retirement obligations
0.8
0.8
3.4
3.2
(Gain) loss on sale of assets
2.6
3.1
2.8
4.5
Other nonoperating (income) expense
(0.4
)
1.6
(1.4
)
0.6
Adjusted EBITDA
$
290.9
$
278.3
$
1,019.4
$
1,006.8
Required Non-GAAP Reconciliation
An itemized reconciliation of Adjusted EBITDA to Net Income for the full year 2026, which is provided for modeling purposes only, is as follows:
Calendar Year
2026
(Millions of dollars)
Net Income
$439
Income taxes
$148
Interest expense, net of investment income
$117
Depreciation and amortization
$295
Other operating and nonoperating, net
$1
Adjusted EBITDA
$1,000
The Company does not provide a projected range of all-in fuel margin, Adjusted EBITDA, or Net Income. However, for modeling purposes only, using all-in fuel margins of 30.5 cpg, combined with the mid-point of the official guided ranges above, management would expect the business to generate Net Income of $439 million, which would translate to expected Adjusted EBITDA of about $1 billion.
View source version on businesswire.com: https://www.businesswire.com/news/home/20260204721016/en/
Investor Contacts:
Christian Pikul
Vice President, Investor Relations and Financial Planning and Analysis
christian.pikul@murphyusa.com
Ash Aulds
Director, Investor Relations and Financial Planning and Analysis
ash.aulds@murphyusa.com
Original: Murphy USA Inc. Reports Fourth Quarter 2025 Results and 2026 Guidance
Hot Features
プレミアム
登録して、同じ考えを持つ投資家と議論するためのアクティブなフォーラムで相互作用するためのアクティブなフォーラムに参加してください。
whytestocks
6年前
eFinanceMarkets
9年前
ValueInvestor15
10年前
メールアドレスで登録
