
Murphy Oil (MUR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
683.1M
Gross Profit
154.1M
22.56%
Operating Income
90.5M
13.25%
Net Income
35.1M
5.14%
EPS (Diluted)
$0.16
Balance Sheet Metrics
Total Assets
9.8B
Total Liabilities
4.5B
Shareholders Equity
5.3B
Debt to Equity
0.86
Cash Flow Metrics
Operating Cash Flow
275.0M
Free Cash Flow
-69.1M
Revenue & Profitability Trend
Murphy Oil Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.0B | 3.4B | 4.2B | 2.8B | 1.8B |
Cost of Goods Sold | 2.0B | 1.9B | 1.8B | 1.5B | 1.8B |
Gross Profit | 1.0B | 1.5B | 2.4B | 1.3B | -8.0M |
Gross Margin % | 33.2% | 44.0% | 56.4% | 45.7% | -0.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 110.1M | 117.3M | 131.1M | 122.0M | 140.2M |
Other Operating Expenses | 197.0M | 327.4M | 317.0M | 136.7M | 144.9M |
Total Operating Expenses | 307.1M | 444.7M | 448.1M | 258.7M | 285.1M |
Operating Income | 694.8M | 1.1B | 1.9B | 1.0B | -293.1M |
Operating Margin % | 23.0% | 31.1% | 45.8% | 36.4% | -16.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 105.9M | 112.4M | 150.8M | 221.8M | 169.4M |
Other Non-Operating Income | -21.3M | -40.1M | -330.2M | -756.2M | -1.1B |
Pre-tax Income | 567.6M | 921.1M | 1.5B | 42.9M | -1.5B |
Income Tax | 78.3M | 195.9M | 309.5M | -5.9M | -293.7M |
Effective Tax Rate % | 13.8% | 21.3% | 21.3% | -13.7% | 0.0% |
Net Income | 486.5M | 723.7M | 1.1B | 47.5M | -1.3B |
Net Margin % | 16.1% | 21.0% | 27.0% | 1.7% | -72.1% |
Key Metrics | |||||
EBITDA | 1.6B | 1.9B | 2.7B | 1.8B | 676.8M |
EPS (Basic) | $2.71 | $4.26 | $6.22 | $-0.48 | $-7.48 |
EPS (Diluted) | $2.70 | $4.22 | $6.13 | $-0.48 | $-7.48 |
Basic Shares Outstanding | 150011000 | 155233560 | 155277000 | 154291000 | 153507000 |
Diluted Shares Outstanding | 150011000 | 155233560 | 155277000 | 154291000 | 153507000 |
Income Statement Trend
Murphy Oil Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 423.6M | 317.1M | 492.0M | 521.2M | 310.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 272.5M | 344.0M | 391.2M | 258.2M | 262.0M |
Inventory | 54.9M | 54.5M | 54.5M | 54.2M | 66.1M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 785.3M | 752.2M | 972.3M | 880.9M | 1.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 927.4M | 877.3M | 1.1B | 1.0B | 1.1B |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 50.0M | 44.1M | 162.2M | 414.8M | 423.9M |
Total Non-Current Assets | 8.9B | 9.0B | 9.3B | 9.4B | 9.6B |
Total Assets | 9.7B | 9.8B | 10.3B | 10.3B | 10.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 472.2M | 446.9M | 543.8M | 623.1M | 407.1M |
Short-term Debt | 254.1M | 208.6M | 221.1M | 140.1M | 103.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 14.4M |
Total Current Liabilities | 942.8M | 846.5M | 1.3B | 1.2B | 716.3M |
Non-Current Liabilities | |||||
Long-term Debt | 1.8B | 1.9B | 2.6B | 3.2B | 3.8B |
Deferred Tax Liabilities | 335.8M | 276.6M | 214.9M | 182.9M | 180.3M |
Other Non-Current Liabilities | 274.3M | 309.6M | 304.9M | 570.6M | 680.6M |
Total Non-Current Liabilities | 3.4B | 3.4B | 3.9B | 4.8B | 5.5B |
Total Liabilities | 4.3B | 4.2B | 5.2B | 6.0B | 6.2B |
Equity | |||||
Common Stock | 195.1M | 195.1M | 195.1M | 195.1M | 195.1M |
Retained Earnings | 6.8B | 6.5B | 6.1B | 5.2B | 5.4B |
Treasury Stock | 2.0B | 1.7B | 1.6B | 1.7B | 1.7B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.3B | 5.5B | 5.1B | 4.3B | 4.4B |
Key Metrics | |||||
Total Debt | 2.1B | 2.1B | 2.8B | 3.4B | 3.9B |
Working Capital | -157.5M | -94.4M | -285.5M | -283.4M | 284.0M |
Balance Sheet Composition
Murphy Oil Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 486.5M | 723.7M | 1.1B | 47.5M | -1.3B |
Depreciation & Amortization | 865.8M | 861.6M | 776.8M | 795.1M | 987.2M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 75.7M | -92.5M | -68.9M | 116.0M | -38.2M |
Operating Cash Flow | 1.7B | 1.8B | 2.4B | 1.1B | -479.0M |
Investing Activities | |||||
Capital Expenditures | -908.2M | -998.7M | -1.1B | -417.7M | -859.0M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -908.2M | -998.7M | -1.1B | -417.7M | -859.0M |
Financing Activities | |||||
Share Repurchases | -301.4M | -150.0M | 0 | 0 | 0 |
Dividends Paid | -180.0M | -171.0M | -128.2M | -77.2M | -96.0M |
Debt Issuance | 600.0M | 0 | 0 | 541.9M | 450.0M |
Debt Repayment | -1.0B | -1.1B | -1.0B | -1.2B | -263.5M |
Financing Cash Flow | -1.1B | -1.5B | -1.5B | -1.2B | 239.7M |
Free Cash Flow | 820.8M | 647.2M | 1.1B | 734.0M | -70.1M |
Net Change in Cash | -309.5M | -766.8M | -181.3M | -465.9M | -1.1B |
Cash Flow Trend
Murphy Oil Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.62
Forward P/E
7.83
Price to Book
0.84
Price to Sales
1.56
PEG Ratio
-0.19
Profitability Ratios
Profit Margin
10.24%
Operating Margin
12.83%
Return on Equity
6.28%
Return on Assets
2.89%
Financial Health
Current Ratio
0.84
Debt to Equity
40.34
Beta
1.01
Per Share Data
EPS (TTM)
$1.95
Book Value per Share
$36.42
Revenue per Share
$19.10
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mur | 4.3B | 15.62 | 0.84 | 6.28% | 10.24% | 40.34 |
ConocoPhillips | 118.1B | 12.62 | 1.79 | 15.93% | 15.47% | 35.88 |
Canadian Natural | 67.4B | 11.25 | 1.61 | 20.61% | 21.90% | 44.70 |
Range Resources | 9.1B | 19.21 | 2.21 | 12.02% | 17.15% | 33.54 |
Apa | 8.9B | 8.49 | 1.49 | 20.44% | 11.03% | 67.57 |
Permian Resources | 8.9B | 8.07 | 0.93 | 13.11% | 22.41% | 38.18 |
Financial data is updated regularly. All figures are in the company's reporting currency.