Free cash flow remains highly volatile, with margins swinging from 125.6% in 2024Q3 to negative territory in 2026Q1, largely driven by capital expenditure requirements that reached 68.6% of revenue in 2024Q3.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.27B | 1.25B | 1.73B | 1.75B | 2.17B | 1.42B | 802.71M | 1.49B | 749.39M | 613.35M | 600.79M | 1.36B | 3.11B | 3.34B | 3.06B | 2.14B | 3.13B | 1.86B | 3.04B | 1.74B | 962.7M | 1.23B | 1.1B | 652.28M | 532.84M | 635.7M | 747.75M | 368.9M | 321.1M | 401.8M | 474.3M |
| Operating CF Margin % | - | 458.95% | 57.28% | 50.71% | 51.32% | 50.77% | 45.82% | 52.86% | 28.97% | 29.24% | 33.2% | 44.87% | 56.79% | 61.91% | 10.68% | 7.7% | 13.4% | 9.78% | 11.05% | 9.44% | 6.73% | 10.32% | 13.12% | 12.2% | 13.37% | 14.19% | 16.2% | 18.11% | 18.95% | 18.84% | 23.61% |
| Operating CF Growth % | -79.91% | -27.83% | -1.13% | -19.25% | 52.29% | 77.17% | -46.09% | 98.71% | 22.18% | 2.09% | -55.85% | -56.24% | -6.81% | 9.19% | 43.08% | -31.72% | 67.78% | -38.66% | 74.67% | 80.78% | -21.43% | 11.69% | 68.18% | 22.41% | -16.18% | -14.98% | 102.7% | 14.89% | -20.08% | -15.29% | 46.89% |
| Net Income | 53.02B | 138.8M | 486.49M | 661.56M | 965.05M | 47.53M | -1.15B | 85.24M | 411.09M | -311.79M | -275.97M | -2.27B | 905.61M | 1.12B | 970.88M | -131.77M | 798.08M | 740.52M | 1.74B | 766.53M | 638.28M | 837.9M | 496.39M | 301.19M | 97.51M | 330.9M | 305.56M | 119.7M | -14.4M | 132.4M | 137.9M |
| Depreciation & Amortization | 1.07B | 977.75M | 865.75M | 0 | 869.51M | 795.11M | 1.1B | 1.23B | 847.43M | 838.93M | 1.14B | 1.74B | 2.05B | 1.67B | 1.62B | 0 | 1.16B | 1.03B | 852.35M | 545.16M | 406.53M | 419.69M | 337.86M | 355.69M | 324.66M | 255.5M | 227.62M | 215.4M | 213.2M | 219.9M | 182.4M |
| Stock-Based Compensation | 16.61M | 16.61M | 0 | 0 | 74.59M | 0 | 24.81M | 0 | 34.47M | 40.37M | 46.3M | 44.02M | 53.16M | 66.98M | 46.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 55.19M | 34.67M | 72.43M | 179.82M | 0 | -4.15M | -278.04M | 28.53M | -21.05M | 260.42M | -387.84M | -978.03M | -170.91M | 158.11M | 342.72M | 171.56M | 143.39M | 97.12M | 289.53M | 37.12M | 48.91M | 40.76M | 106.16M | 4.05M | 5.87M | 86.19M | 63.43M | 38M | 1.3M | 26M | -34.4M |
| Other Non-Cash Items | 253.38M | 139.78M | 229.44M | 1.08B | 398.78M | 465.22M | 938.32M | 222.34M | -509.13M | 86.2M | -267.48M | 1.89B | 158.53M | 544.43M | 464.2M | 2.92B | 151.01M | 212.59M | 144.7M | 43.91M | 38.61M | 12.67M | 113.75M | 2.57M | -4.48M | 4.73M | 93.88M | -13.8M | -4.5M | -5.5M | 4.7M |
| Working Capital Changes | -229.11M | -59.81M | 74.88M | -174.08M | -142.18M | 118.46M | 170.57M | -76.17M | -13.42M | -33K | 114.5M | 282.29M | 201.52M | 238.45M | -477.04M | -825.15M | 639.57M | -191.94M | 111.76M | 210.84M | -275.37M | -49.41M | -20.05M | -14.91M | -24.21M | -34.09M | 66M | -35.3M | -6.1M | -72.5M | 77.1M |
| Change in Receivables | -185.87M | -7.57M | 71.08M | 47.15M | -137.23M | 8.06M | 164.61M | -232.04M | -30.21M | -15.46M | 119.67M | 297.63M | 175.82M | 224.28M | -382.14M | -43.63M | -4.36M | -402.48M | 386.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 13.91M | -9.53M | 1.33M | 329K | -1.53M | 12.81M | 5.95M | 10.26M | 16.79M | 15.43M | -5.17M | -15.34M | 25.7M | 14.17M | -94.91M | -59.41M | -28.23M | -114.57M | 22.47M | -107.94M | -96.12M | 0 | 0 | 0 | 0 | -8.39M | -12.2M | -21.9M | 28.6M | -27.1M | 22.6M |
| Change in Payables | 25.41M | -5.37M | 3.29M | -140.01M | 0 | 95.17M | -208.74M | 196.77M | 8.78M | -51.44M | -328.08M | -36.89M | -54.78M | -176.54M | 534.35M | -457.48M | 766.11M | -868.98M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.07B | -1.03B | -908.16M | -998.68M | -1.11B | -417.71M | -840.58M | -415.81M | -1.8B | -732.36M | 286.09M | -1.92B | -2.12B | -3.73B | -3.32B | -1.61B | -2.33B | -2.33B | -2.32B | -2.29B | -1.18B | -1.07B | 249.71M | -747.85M | -761.45M | -641.94M | -618.71M | -349.3M | -381.1M | -423.6M | -381.1M |
| Capital Expenditures | -1.09B | -1.05B | -908.16M | -1.1B | -1.11B | -688.21M | -872.77M | -2.56B | -1.81B | -910.03M | -926.95M | -2.55B | -3.68B | -3.59B | -3.54B | -2.63B | -2.42B | -2.02B | -2.24B | -1.95B | -1.19B | -1.25B | -938.45M | -937.78M | -834.06M | -813.5M | -512.33M | -386.6M | -388.8M | -468M | -418.1M |
| CapEx % of Revenue | 0.15% | 384.36% | 30.09% | 31.94% | 26.4% | 24.57% | 49.82% | 90.75% | 69.82% | 43.38% | 51.22% | 84.06% | 67.19% | 66.61% | 12.37% | 9.47% | 10.35% | 10.59% | 8.15% | 10.57% | 8.33% | 10.49% | 11.23% | 17.54% | 20.93% | 18.16% | 11.1% | 18.98% | 22.94% | 21.95% | 20.82% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 13.75M | 20.38M | 1.18M | 69.51M | 1.16B | 0 | 0 | 0 | 0 | -879.35M | -40M | 69M | 361.96M | -348.29M | 0 | 0 | 0 | 0 | 0 | 0 | -127.48M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 16.09M | 16.09M | 0 | 102.91M | 4.53M | 270.5M | 18.44M | 2.12B | 1.18M | 177.67M | 1.21B | 632.93M | 1.56B | -140.84M | 224.3M | 1.81B | -62.95M | -23.37M | -21.26M | 11M | 13M | 162.71M | 1.21B | 189.93M | 72.61M | 171.56M | 21.1M | 37.3M | 7.7M | 44.4M | 37M |
| Cash from Financing | -211.33M | -264.06M | -716.54M | -923.72M | -1.08B | -794.51M | 39.71M | -1.13B | 143.56M | -188.08M | -290.88M | -364.56M | -544.71M | 193.59M | 685.71M | -548.32M | -565.95M | 67.03M | -609.37M | 624.78M | 171.44M | -108.32M | -570.03M | 161.53M | 301.27M | -41.48M | -24.88M | -12.8M | 64.7M | -61.6M | -46.6M |
| Debt Issued (Net) | 48.17M | 149.46M | -50.78M | -498.8M | -648.34M | -535.25M | 186.47M | 216.71M | 324.68M | -8.4M | -69M | 139.57M | 74.73M | 350M | 1.65B | -340.04M | -414.04M | 240.93M | 0 | 680.47M | 232.98M | -50.58M | -494.98M | 232.93M | 349.81M | 10.53M | 44.54M | 51.9M | 127.1M | -1.2M | 11.7M |
| Equity Issued (Net) | -3.34M | -102.64M | -301.35M | -150.02M | -17.63M | 0 | 0 | -499.92M | 0 | 0 | 0 | -250M | -375M | -516.73M | -250M | 0 | 0 | 0 | 29.69M | 41.62M | 24.86M | 26.51M | 3.16M | 3.6M | 25.13M | 18.86M | 0 | 0 | 600K | 200K | 0 |
| Dividends Paid | -189.35M | -186.21M | -179.96M | -170.98M | -128.22M | -77.2M | -95.99M | -163.67M | -173.04M | -172.56M | -206.63M | -245M | -236.37M | -235.11M | -714.43M | -212.75M | -201.41M | -190.79M | -166.5M | -127.35M | -98.16M | -83.2M | -78.2M | -73.46M | -70.9M | -67.83M | -65.29M | -63M | -62.9M | -60.6M | -58.3M |
| Share Repurchases | -3.34M | -102.64M | -301.35M | -150.02M | -17.63M | 0 | 0 | -499.92M | -8.08M | -7.12M | 0 | -250M | -375M | -500M | -250M | 0 | 0 | 243.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -66.81M | -124.68M | -184.45M | -103.92M | -287.43M | -182.06M | -50.77M | -683.11M | -8.08M | -7.12M | -15.24M | -9.13M | -8.07M | 595.43M | 4.67M | 4.47M | 49.5M | 16.89M | -472.56M | 30.05M | 11.76M | -1.05M | 0 | -1.53M | -2.78M | -3.05M | -4.13M | -1.7M | -100K | 0 | 0 |
| Net Change in Cash | -14.16M | -46.37M | 106.5M | -174.89M | -29.22M | 210.58M | 3.85M | -53.16M | -270.51M | -242.36M | 589.61M | -910.13M | 443.15M | -197.16M | 433.44M | -21.95M | 234.68M | -364.97M | -7.6M | 130.32M | -41.94M | 49.81M | 283.1M | 87.47M | 82.31M | -50.05M | 98.57M | 5.8M | 4M | -85.4M | 48.8M |
| Free Cash Flow | 177.93M | 396.4M | 820.83M | 647.16M | 1.05B | 733.95M | -70.06M | -1.07B | -1.06B | -296.68M | -326.15M | -1.19B | -569.6M | -253.16M | -485.44M | -492.75M | 713.25M | -154.22M | 796.35M | -208.8M | -228.97M | -20.98M | 158.57M | -285.5M | -301.21M | -177.8M | 235.42M | -17.7M | -67.7M | -66.2M | 56.2M |
| FCF Margin % | 0.02% | 145.8% | 27.19% | 18.76% | 24.92% | 26.2% | -4% | -37.89% | -40.85% | -14.14% | -18.02% | -39.19% | -10.4% | -4.7% | -1.7% | -1.78% | 3.06% | -0.81% | 2.89% | -1.13% | -1.6% | -0.18% | 1.9% | -5.34% | -7.56% | -3.97% | 5.1% | -0.87% | -4% | -3.1% | 2.8% |
| FCF Growth % | -86.67% | -51.71% | 26.83% | -38.47% | 43.3% | 1147.57% | 93.44% | -1.04% | -256.12% | 9.04% | 72.56% | -108.71% | -125% | 47.85% | 1.48% | -169.09% | 562.49% | -119.37% | 481.39% | 8.81% | -991.36% | -113.23% | 155.54% | 5.22% | -69.41% | -175.52% | 1430.06% | 73.86% | -2.27% | -217.79% | 111.28% |
| FCF per Share | 1.23 | 2.75 | 5.43 | 4.13 | 6.68 | 4.76 | -0.46 | -6.48 | -6.06 | -1.72 | -1.89 | -6.82 | -3.16 | -1.34 | -2.49 | -2.53 | 3.69 | -0.80 | 4.14 | -1.09 | -1.21 | -0.11 | 0.85 | -1.54 | -1.63 | -0.97 | 1.30 | -0.10 | -0.38 | -0.37 | 0.31 |
| FCF Conversion (FCF/Net Income) | 0.00x | 11.98x | 4.25x | 2.64x | 2.24x | -19.31x | -0.70x | 1.30x | 1.82x | -1.97x | -2.18x | -0.60x | 3.43x | 2.97x | 3.15x | 2.45x | 3.92x | 2.23x | 1.75x | 2.27x | 1.51x | 1.45x | 1.56x | 2.22x | 4.78x | 1.92x | 2.52x | 3.08x | -22.30x | 3.03x | 3.44x |
| Interest Paid | 46.08M | 52.43M | 78.81M | 108.91M | 149.6M | 165.7M | 191.56M | 0 | 158.07M | 144.46M | 127.8M | 110.39M | 114.23M | 60.5M | 9.5M | 38.12M | 35.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 8.79M | 8.79M | 12.65M | 12.36M | 0 | 2.14M | 44.72M | 0 | 7.6M | 68.08M | 6.71M | 118.67M | 573.8M | 457.01M | 567M | 938.94M | 585.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Offshore capital intensity volatility
As reported in recent financial statements, Murphy Oil's OCF/NI ratio exhibits extreme instability, ranging from 0.01 in 2026Q1 to a negative -114.17 in 2025Q3, suggesting that net income is a poor proxy for the company's actual ability to generate cash from its core operations.
The massive divergence between net income and operating cash flow indicates that non-cash items and accounting adjustments are heavily distorting the bottom line. Investors should monitor this disconnect, as it suggests that reported earnings may not reflect the underlying cash-generating capacity of the firm's offshore and onshore assets.
Based on the provided quarterly data, Murphy Oil's free cash flow margins have fluctuated wildly, swinging from a peak of 125.6% in 2024Q3 to negative territory in 2026Q1, indicating that the company's ability to self-fund operations remains highly sensitive to capital expenditure timing.
The erratic FCF trajectory highlights the difficulty in maintaining consistent cash flow generation amidst the capital-intensive nature of deepwater exploration. This volatility suggests that the company's cash position is susceptible to sudden shifts in project spending, which may complicate long-term capital allocation planning.
According to the company's cash flow statements, the CapEx/Revenue ratio has frequently exceeded 30%, peaking at 68.6% in 2024Q3, which underscores the significant capital burden required to maintain production levels within the company's offshore-heavy portfolio and infrastructure-led exploration strategy.
High capital intensity relative to revenue suggests that a substantial portion of operating cash flow is immediately reinvested into maintenance and growth projects. This structural requirement limits the amount of discretionary cash available for shareholder returns and necessitates a disciplined approach to project selection to avoid cash burn.
As evidenced by the quarterly cash flow data, working capital changes have been inconsistent, oscillating between a $43.4 million inflow in 2023Q4 and a $138.5 million outflow in 2026Q1, indicating that operational efficiency in managing receivables and payables remains a source of cash flow variability.
The lack of a stable working capital trend suggests that timing differences in collections and payments are creating noise in the company's cash flow profile. Analysts should investigate whether these swings are driven by seasonal operational factors or broader shifts in the company's supply chain and customer payment terms.
Quick answers to the most common questions about buying MUR stock.
Murphy Oil Corporation (MUR) generated $1.25B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Murphy Oil Corporation (MUR) generated $396.4M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Murphy Oil Corporation (MUR) spent $1.05B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Murphy Oil Corporation (MUR) returned $186.2M to shareholders via cash dividends and spent $102.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.