Murphy USA Inc.
NYSE:MUSA
527.58 (USD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 5,238.5 | 5,451.7 | 4,843.7 | 5,068.9 | 5,797.9 | 5,585.4 | 5,077.2 | 5,366.3 | 6,194.7 | 6,766.7 | 5,118.4 | 4,767 | 4,600.4 | 4,456 | 3,537.1 | 2,860.9 | 2,839 | 2,379.6 | 3,184.8 | 3,460.2 | 3,657.6 | 3,800.4 | 3,116.4 | 3,501.7 | 3,788 | 3,829 | 3,244.2 | 3,379.524 | 3,236.351 | 3,211.06 | 2,999.618 | 3,055.791 | 3,042.738 | 3,005.762 | 2,490.262 | 2,928.154 | 3,382.507 | 3,517.221 | 2,962.515 | 3,608.861 | 4,678.775 | 4,757.949 | 4,164.334 | 4,194.975 | 4,785.74 | 4,943.953 | 4,455.815 | 4,997.491 | 4,965.989 | 4,990.261 | 4,701.695 |
Kosten van de omzet
| -9,052.8 | 5,174.1 | 4,676.8 | 254.2 | 265.6 | 5,012.2 | 4,559.7 | 4,807.2 | 5,520.8 | 6,145.7 | 4,572.5 | 4,277 | 4,119.6 | 3,954.1 | 3,160.9 | 2,544.2 | 2,500.9 | 1,936.5 | 2,839.8 | 3,171.4 | 3,319.5 | 3,527 | 2,890.2 | 3,179.5 | 3,510.5 | 3,546.3 | 3,037.3 | 3,110.122 | 2,927.045 | 2,921.154 | 2,806.294 | 2,801.018 | 2,778.753 | 2,739.737 | 2,258.931 | 2,690.644 | 3,099.473 | 3,277.582 | 2,746.219 | 3,276.161 | 4,388.038 | 4,457.81 | 3,970.578 | 3,963.923 | 4,518.77 | 4,631.095 | 4,232.327 | 4,717.901 | 4,764.245 | 4,700.662 | 4,544.024 |
Brutowinst
| 14,291.3 | 277.6 | 166.9 | 4,814.7 | 5,532.3 | 573.2 | 517.5 | 559.1 | 673.9 | 621 | 545.9 | 490 | 480.8 | 501.9 | 376.2 | 316.7 | 338.1 | 443.1 | 345 | 288.8 | 338.1 | 273.4 | 226.2 | 322.2 | 277.5 | 282.7 | 206.9 | 269.402 | 309.306 | 289.906 | 193.324 | 254.773 | 263.985 | 266.025 | 231.331 | 237.51 | 283.034 | 239.639 | 216.296 | 332.7 | 290.737 | 300.139 | 193.756 | 231.052 | 266.97 | 312.858 | 223.488 | 279.59 | 201.744 | 289.599 | 157.671 |
Brutowinstmarge
| 2.728 | 0.051 | 0.034 | 0.95 | 0.954 | 0.103 | 0.102 | 0.104 | 0.109 | 0.092 | 0.107 | 0.103 | 0.105 | 0.113 | 0.106 | 0.111 | 0.119 | 0.186 | 0.108 | 0.083 | 0.092 | 0.072 | 0.073 | 0.092 | 0.073 | 0.074 | 0.064 | 0.08 | 0.096 | 0.09 | 0.064 | 0.083 | 0.087 | 0.089 | 0.093 | 0.081 | 0.084 | 0.068 | 0.073 | 0.092 | 0.062 | 0.063 | 0.047 | 0.055 | 0.056 | 0.063 | 0.05 | 0.056 | 0.041 | 0.058 | 0.034 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.2 | 0 | 0 | 39.2 | 38.9 | 36 | 35.1 | 34.6 | 33.9 | 32.6 | 35.2 | 34.5 | 40.043 | 31.535 | 31.347 | 38.246 | 28.12 | 30.726 | 32.32 | 31.503 | 32.282 | 33.016 | 33.249 | 31.456 | 33.027 | 30.105 | 29.698 | 28.071 | 24.209 | 46.133 | 29.292 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 60 | 59.1 | 62.1 | 62.1 | 60 | 59.4 | 59 | 81.7 | 52.4 | 52.2 | 46.2 | 53.6 | 47.2 | 48.5 | 44.3 | 41.1 | 53.7 | 37.1 | 39.2 | 38.9 | 36 | 35.1 | 34.6 | 33.9 | 32.6 | 35.2 | 34.5 | 40.043 | 31.535 | 31.347 | 38.246 | 28.12 | 30.726 | 32.32 | 31.503 | 32.282 | 33.016 | 33.249 | 31.456 | 33.027 | 30.105 | 29.698 | 28.071 | 27.611 | 46.133 | 29.292 | 33.366 | 27.078 | 27.824 | 30.735 | 30.966 |
Overige kosten
| 4,680.4 | 0.1 | 4,424.7 | 4,535.2 | 5,224.5 | 0.2 | 295.5 | 303.7 | 309.5 | 307.6 | 278.8 | 0.2 | -0.2 | 0.2 | 228.7 | 0.8 | 0.2 | 0.3 | -1 | 0.4 | -0.1 | -0.1 | 0.3 | 0.1 | 3,545.2 | 3.5 | 47 | -1.089 | 3.034 | 0.003 | 0.232 | 0.114 | 2.848 | 0.085 | 0.033 | -1.079 | 0.106 | -4.854 | 5.364 | 10.039 | 0.115 | 0.894 | 0.112 | 0.095 | 0.05 | 0.008 | 0.016 | 0.07 | 0.001 | 0.021 | 0 |
Bedrijfskosten
| 4,740.4 | 59.1 | 62.1 | 4,597.3 | 5,284.5 | 374.6 | 354.5 | 385.4 | 361.9 | 359.8 | 325 | 329.5 | 322.1 | 311.4 | 273 | 222.5 | 237.8 | 208.9 | 214.3 | 215.3 | 217.6 | 217.7 | 207.6 | 208.8 | 207 | 203.5 | 194.2 | 204.266 | 191.346 | 188.739 | 190.444 | 177.807 | 184.704 | 181.562 | 172.176 | 183.141 | 176.642 | 185.417 | 175.187 | 187.528 | 181.921 | 182.906 | 170.506 | 172.554 | 201.111 | 186.937 | 186.44 | 182.004 | 181.997 | 179.903 | 176.726 |
Bedrijfsresultaat
| 221.6 | 218.5 | 104.8 | 217.2 | 247.3 | 198.7 | 162.8 | 173.5 | 311.9 | 262.3 | 220.7 | 160.9 | 158.3 | 190.2 | 94.6 | 92.4 | 100.3 | 235.5 | 130.8 | 73.5 | 120.7 | 55.7 | 18.6 | 113 | 70 | 82.1 | 60 | 64.612 | 117.902 | 101.297 | 2.88 | 76.966 | 79.281 | 84.463 | 59.155 | 54.369 | 106.392 | 54.222 | 41.109 | 145.172 | 108.816 | 117.233 | 23.25 | 58.498 | 65.859 | 125.921 | 37.048 | 36.598 | 19.747 | 109.696 | -19.055 |
Bedrijfsresultaat ratio
| 0.042 | 0.04 | 0.022 | 0.043 | 0.043 | 0.036 | 0.032 | 0.032 | 0.05 | 0.039 | 0.043 | 0.034 | 0.034 | 0.043 | 0.027 | 0.032 | 0.035 | 0.099 | 0.041 | 0.021 | 0.033 | 0.015 | 0.006 | 0.032 | 0.018 | 0.021 | 0.018 | 0.019 | 0.036 | 0.032 | 0.001 | 0.025 | 0.026 | 0.028 | 0.024 | 0.019 | 0.031 | 0.015 | 0.014 | 0.04 | 0.023 | 0.025 | 0.006 | 0.014 | 0.014 | 0.025 | 0.008 | 0.007 | 0.004 | 0.022 | -0.004 |
Totaal overige inkomsten en kosten netto
| -22.9 | -23.9 | -23.3 | -20.9 | -23.9 | -23 | -23.8 | -22.1 | -21.2 | -21 | -20.3 | -20 | -20.6 | -20.2 | -21.3 | -11.7 | -12.2 | -12.5 | -13.5 | -11.6 | -29.4 | -12.4 | -12.7 | -12.5 | -13 | -13 | -12.7 | -13.403 | -9.324 | -11.326 | -12.717 | -10.134 | -7.525 | -10.365 | 80.19 | -9.868 | -12.328 | -13.191 | -1.088 | 1.854 | -17.807 | -9.62 | -8.798 | 12.855 | 10.452 | 0.445 | 0.179 | -1.148 | 0.054 | -0.069 | -0.084 |
Inkomen voor belasting
| 198.7 | 193.2 | 81.9 | 196.3 | 223.4 | 175.7 | 139 | 151.4 | 290.7 | 241.3 | 200.4 | 140.9 | 137.7 | 170 | 73.3 | 80.7 | 88.1 | 223 | 117.3 | 61.9 | 91.3 | 43.3 | 5.9 | 100.5 | 57 | 69.1 | 47.3 | 51.209 | 108.676 | 89.974 | -9.837 | 66.832 | 71.756 | 74.098 | 139.345 | 44.501 | 94.064 | 41.031 | 40.021 | 147.026 | 100.332 | 107.613 | 14.452 | 48.95 | 67.52 | 126.326 | 37.197 | 35.45 | 19.801 | 109.627 | -19.139 |
Inkomen voor belasting ratio
| 0.038 | 0.035 | 0.017 | 0.039 | 0.039 | 0.031 | 0.027 | 0.028 | 0.047 | 0.036 | 0.039 | 0.03 | 0.03 | 0.038 | 0.021 | 0.028 | 0.031 | 0.094 | 0.037 | 0.018 | 0.025 | 0.011 | 0.002 | 0.029 | 0.015 | 0.018 | 0.015 | 0.015 | 0.034 | 0.028 | -0.003 | 0.022 | 0.024 | 0.025 | 0.056 | 0.015 | 0.028 | 0.012 | 0.014 | 0.041 | 0.021 | 0.023 | 0.003 | 0.012 | 0.014 | 0.026 | 0.008 | 0.007 | 0.004 | 0.022 | -0.004 |
Belastingkosten
| 49.5 | 48.4 | 15.9 | 46.3 | 55.7 | 42.9 | 32.7 | 33.7 | 71.2 | 58 | 48 | 32.1 | 33.7 | 41.2 | 18 | 19.7 | 21.2 | 54.1 | 28 | 14.3 | 22.1 | 10.6 | 0.6 | 23 | 12 | 17.3 | 8 | -73.631 | 40.789 | 34.411 | -6.811 | 23.015 | 26.265 | 27.788 | 53.471 | 15.268 | 34.043 | 14.84 | 17.089 | 48.679 | 37.681 | 34.381 | 5.6 | 19.477 | 25.791 | 48.699 | 15.15 | 16.392 | 8.8 | 43.453 | -6.473 |
Nettowinst
| 149.2 | 144.8 | 66 | 150 | 167.7 | 132.8 | 106.3 | 117.7 | 219.5 | 183.3 | 152.4 | 108.8 | 104 | 128.8 | 55.3 | 61 | 66.9 | 168.9 | 89.3 | 47.6 | 69.2 | 32.7 | 5.3 | 77.5 | 45 | 51.8 | 39.3 | 124.84 | 67.887 | 55.563 | -3.026 | 43.817 | 45.491 | 46.31 | 85.874 | 66.686 | 60.531 | 26.191 | 22.932 | 98.347 | 62.651 | 73.232 | 9.633 | 93.629 | 41.729 | 77.627 | 22.047 | 19.058 | 11.001 | 66.174 | -12.666 |
Nettowinstmarge
| 0.028 | 0.027 | 0.014 | 0.03 | 0.029 | 0.024 | 0.021 | 0.022 | 0.035 | 0.027 | 0.03 | 0.023 | 0.023 | 0.029 | 0.016 | 0.021 | 0.024 | 0.071 | 0.028 | 0.014 | 0.019 | 0.009 | 0.002 | 0.022 | 0.012 | 0.014 | 0.012 | 0.037 | 0.021 | 0.017 | -0.001 | 0.014 | 0.015 | 0.015 | 0.034 | 0.023 | 0.018 | 0.007 | 0.008 | 0.027 | 0.013 | 0.015 | 0.002 | 0.022 | 0.009 | 0.016 | 0.005 | 0.004 | 0.002 | 0.013 | -0.003 |
WPA (Winst Per Aandeel)
| 7.3 | 7.01 | 3.17 | 7.12 | 7.84 | 6.12 | 4.89 | 5.31 | 9.46 | 7.65 | 6.18 | 4.3 | 4.03 | 4.85 | 2.04 | 2.19 | 2.3 | 5.79 | 2.95 | 1.56 | 2.2 | 1.02 | 0.16 | 2.4 | 1.4 | 1.59 | 1.17 | 3.62 | 1.92 | 1.52 | -0.082 | 1.16 | 1.17 | 1.18 | 2.1 | 1.6 | 1.42 | 0.59 | 0.5 | 2.15 | 1.37 | 1.58 | 0.21 | 2 | 0.89 | 1.66 | 0.47 | 0.41 | 0.24 | 1.42 | -0.27 |
Verwaterde WPA
| 7.2 | 6.92 | 3.12 | 7 | 7.7 | 6.02 | 4.8 | 5.21 | 9.28 | 7.53 | 6.08 | 4.23 | 3.98 | 4.79 | 2.01 | 2.16 | 2.27 | 5.73 | 2.92 | 1.54 | 2.18 | 1.01 | 0.16 | 2.38 | 1.38 | 1.58 | 1.16 | 3.58 | 1.9 | 1.51 | -0.082 | 1.14 | 1.16 | 1.17 | 2.08 | 1.58 | 1.41 | 0.59 | 0.5 | 2.13 | 1.36 | 1.57 | 0.21 | 2 | 0.89 | 1.66 | 0.47 | 0.41 | 0.23 | 1.41 | -0.27 |
EBITDA
| 286.7 | 278.6 | 164.3 | 275.2 | 305.5 | 259.3 | 221.3 | 230.3 | 367 | 317.2 | 276.3 | 216.2 | 212.2 | 244.6 | 154.8 | 134.7 | 141.1 | 274.2 | 170 | 113.1 | 158.8 | 93 | 59.2 | 148.8 | 104.4 | 115.5 | 92.1 | 97.453 | 150.4 | 129.001 | 27.115 | 103.047 | 107.514 | 107.993 | 82.754 | 75.547 | 128.213 | 70.7 | 70.36 | 175.697 | 119.335 | 137.825 | 43.208 | 51.844 | 81.572 | 133.451 | 53.096 | 55.426 | 39.186 | 128.592 | -0.338 |
EBITDA ratio
| 0.055 | 0.051 | 0.034 | 0.045 | 0.044 | 0.046 | 0.043 | 0.043 | 0.059 | 0.047 | 0.054 | 0.045 | 0.046 | 0.055 | 0.044 | 0.048 | 0.05 | 0.115 | 0.053 | 0.033 | 0.043 | 0.024 | 0.019 | 0.043 | 0.028 | 0.03 | 0.028 | 0.029 | 0.046 | 0.04 | 0.01 | 0.034 | 0.035 | 0.036 | 0.033 | 0.026 | 0.038 | 0.02 | 0.023 | 0.049 | 0.027 | 0.029 | 0.01 | 0.019 | 0.018 | 0.03 | 0.013 | 0.024 | 0.008 | 0.026 | -0 |