Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Murphy Usa Inc
NYSE:MUSA

Watchlist Manager
Murphy Usa Inc Logo
Murphy Usa Inc
NYSE:MUSA
Watchlist
Price: 435.455 USD 1.84% Market Closed
Market Cap: $8.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
-11%
5Y
+54%
10Y
+243%
Investing Cash Flow
+
3Y
-62%
5Y
-108%
10Y
-110%
Financing Cash Flow
+
3Y
+50%
5Y
-55%
10Y
-50%

Cash Flow Statement
Murphy Usa Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
84
118
130
161
235
223
218
239
244
257
210
208
176
239
259
244
222
133
142
164
245
288
284
261
214
180
161
185
155
239
375
373
386
352
312
349
397
494
549
664
673
627
576
525
557
517
529
510
503
490
491
471
Depreciation & Amortization
72
71
71
70
74
76
77
78
79
81
82
84
87
89
91
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
231
233
238
248
258
264
271
Change in Deffered Taxes
(17)
(15)
(18)
(23)
(12)
(15)
(16)
(9)
(4)
(5)
(3)
(6)
41
75
65
90
40
17
39
20
(50)
(55)
(52)
(54)
38
34
29
31
24
32
30
19
3
0
5
8
19
23
20
27
32
31
28
17
2
(5)
(14)
(2)
14
13
20
45
Other Non-Cash Items
67
64
65
83
(5)
(3)
(4)
(21)
9
10
10
23
(51)
(140)
(140)
(153)
(87)
6
6
6
6
2
3
3
3
4
3
17
17
17
15
1
1
1
3
2
1
1
(1)
(1)
1
1
3
4
3
3
4
4
16
17
15
27
Cash Taxes Paid
0
15
(6 566)
0
48
(6 471)
119
167
158
136
146
117
114
70
70
93
71
87
69
43
52
55
48
34
17
16
14
22
27
26
36
77
97
98
126
116
120
120
163
176
200
200
159
153
128
128
144
111
110
151
109
102
Cash Interest Paid
0
0
144
0
2
162
19
34
34
33
33
33
32
33
34
36
37
38
36
34
42
41
49
50
50
51
51
55
57
55
57
50
49
53
55
68
71
79
79
79
82
85
88
91
92
94
94
95
93
93
96
100
Change in Working Capital
32
(20)
80
189
64
98
35
(84)
(22)
(116)
(55)
(71)
(37)
(4)
32
(0)
64
(44)
(83)
(6)
(34)
81
48
16
10
(20)
19
27
(34)
(61)
(5)
(20)
13
154
7
125
108
112
137
12
69
(74)
(32)
(38)
(7)
25
109
122
67
63
44
2
Cash from Operating Activities
237
N/A
219
-8%
327
+49%
479
+46%
357
-26%
378
+6%
311
-18%
203
-35%
306
+50%
227
-26%
245
+8%
238
-3%
216
-9%
258
+20%
307
+19%
277
-10%
337
+22%
215
-36%
209
-3%
294
+41%
284
-4%
437
+54%
410
-6%
359
-12%
399
+11%
339
-15%
357
+5%
409
+14%
313
-23%
379
+21%
570
+51%
530
-7%
564
+6%
680
+21%
513
-25%
683
+33%
737
+8%
847
+15%
923
+9%
922
0%
995
+8%
805
-19%
799
-1%
734
-8%
784
+7%
770
-2%
860
+12%
872
+1%
848
-3%
840
-1%
834
-1%
817
-2%
Investing Cash Flow
Capital Expenditures
(105)
(154)
(154)
(151)
(163)
(120)
(122)
(138)
(135)
(143)
(173)
(193)
(205)
(220)
(230)
(250)
(262)
(281)
(280)
(265)
(258)
(241)
(226)
(220)
(204)
(186)
(189)
(195)
(205)
(221)
(224)
(221)
(231)
(238)
(262)
(273)
(275)
(285)
(283)
(286)
(305)
(314)
(306)
(307)
(336)
(339)
(385)
(442)
(458)
(470)
(470)
(450)
Other Items
(7)
(7)
(8)
(2)
176
178
178
172
(14)
(15)
(15)
(20)
16
37
100
145
127
107
39
(1)
(4)
(8)
(4)
(5)
(5)
(0)
(0)
2
2
0
7
6
6
(636)
(642)
(642)
(640)
3
10
11
(14)
(10)
(19)
(14)
12
10
14
15
12
11
9
4
Cash from Investing Activities
(112)
N/A
(162)
-44%
(162)
0%
(153)
+6%
13
N/A
58
+347%
56
-2%
35
-39%
(149)
N/A
(159)
-6%
(189)
-19%
(213)
-13%
(190)
+11%
(183)
+3%
(130)
+29%
(105)
+19%
(135)
-28%
(174)
-29%
(241)
-38%
(266)
-11%
(262)
+2%
(249)
+5%
(231)
+7%
(224)
+3%
(209)
+7%
(186)
+11%
(189)
-1%
(193)
-2%
(203)
-5%
(221)
-9%
(217)
+2%
(214)
+1%
(224)
-5%
(873)
-289%
(903)
-3%
(915)
-1%
(914)
+0%
(282)
+69%
(273)
+3%
(276)
-1%
(319)
-16%
(324)
-1%
(324)
0%
(321)
+1%
(324)
-1%
(330)
-2%
(371)
-13%
(428)
-15%
(446)
-4%
(459)
-3%
(461)
0%
(446)
+3%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
(50)
(50)
(51)
(91)
(191)
(250)
(249)
(359)
(226)
(212)
(323)
(191)
(223)
(263)
(206)
(260)
(284)
(198)
(144)
(86)
(30)
(139)
(166)
(293)
(276)
(257)
(400)
(315)
(464)
(407)
(355)
(451)
(506)
(684)
(806)
(668)
(559)
(412)
(333)
(406)
(418)
(478)
(446)
(509)
(617)
(711)
Net Issuance of Debt
0
0
0
641
560
545
490
(151)
(70)
(55)
0
(0)
(0)
200
190
190
180
(4)
203
203
207
186
(16)
(21)
(21)
(21)
(21)
115
170
176
168
24
(39)
640
650
660
669
(14)
(15)
(15)
(15)
(15)
(15)
(15)
(15)
(16)
(16)
26
40
184
287
404
Cash Paid for Dividends
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
(7)
(14)
(20)
(27)
(27)
(28)
(28)
(30)
(30)
(31)
(32)
(33)
(33)
(34)
(35)
(36)
(37)
(38)
(39)
(39)
Other
(105)
(43)
(164)
(769)
(692)
(686)
(606)
(5)
(2)
(4)
(4)
(3)
(3)
(7)
(8)
(9)
(7)
(5)
(6)
(5)
(7)
(4)
(4)
(8)
(9)
(11)
(10)
(19)
(19)
(21)
(20)
(12)
(11)
(14)
(14)
(10)
(17)
(20)
(25)
(26)
(20)
(21)
(17)
(21)
(21)
(31)
(34)
(28)
(30)
(26)
(31)
(34)
Cash from Financing Activities
(105)
N/A
(43)
+59%
(164)
-278%
(128)
+22%
(132)
-4%
(141)
-6%
(166)
-18%
(206)
-24%
(123)
+40%
(150)
-22%
(195)
-30%
(253)
-30%
(252)
+0%
(167)
+34%
(44)
+74%
(31)
+29%
(151)
-383%
(200)
-32%
(26)
+87%
(66)
-152%
(5)
+92%
(79)
-1 391%
(304)
-285%
(228)
+25%
(175)
+23%
(118)
+33%
(62)
+48%
(43)
+30%
(14)
+67%
(138)
-860%
(129)
+7%
(245)
-91%
(456)
-86%
297
N/A
152
-49%
216
+42%
270
+25%
(512)
N/A
(574)
-12%
(755)
-31%
(871)
-15%
(735)
+16%
(622)
+15%
(481)
+23%
(403)
+16%
(486)
-21%
(502)
-3%
(517)
-3%
(473)
+9%
(389)
+18%
(399)
-3%
(381)
+5%
Change in Cash
Net Change in Cash
20
N/A
14
-31%
1
-93%
198
+19 720%
237
+20%
295
+24%
201
-32%
32
-84%
33
+5%
(82)
N/A
(139)
-70%
(228)
-64%
(226)
+1%
(92)
+59%
133
N/A
140
+6%
51
-63%
(160)
N/A
(57)
+64%
(38)
+34%
16
N/A
109
+572%
(125)
N/A
(94)
+25%
15
N/A
35
+143%
107
+203%
172
+61%
96
-44%
20
-79%
225
+1 031%
70
-69%
(117)
N/A
104
N/A
(239)
N/A
(16)
+93%
93
N/A
52
-44%
75
+45%
(109)
N/A
(196)
-80%
(254)
-30%
(148)
+42%
(68)
+54%
57
N/A
(45)
N/A
(13)
+71%
(72)
-452%
(71)
+2%
(7)
+90%
(26)
-252%
(10)
+62%
Free Cash Flow
Free Cash Flow
133
N/A
65
-51%
173
+167%
328
+90%
193
-41%
258
+33%
189
-27%
66
-65%
170
+160%
84
-51%
72
-15%
45
-37%
11
-76%
38
+262%
77
+99%
27
-65%
75
+178%
(66)
N/A
(71)
-7%
29
N/A
25
-14%
196
+674%
183
-6%
139
-24%
194
+40%
153
-21%
169
+10%
214
+27%
109
-49%
158
+46%
346
+119%
309
-11%
333
+8%
442
+33%
251
-43%
410
+63%
463
+13%
562
+21%
640
+14%
636
-1%
689
+8%
491
-29%
494
+0%
427
-13%
448
+5%
431
-4%
475
+10%
430
-10%
390
-9%
370
-5%
365
-2%
367
+1%

See Also

Summary
MUSA intrinsic value, competitors valuation, and company profile.
DCF Valuation
MUSA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MUSA stock valuation using valuation multiples.
Wall Street Estimates
MUSA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MUSA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 314,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.