VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MUSAMurphy USA Inc.
$526.33$9.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMUSACash Flow

Murphy USA Inc. (MUSA) Cash Flow Statement

15Y historyFree accessUpdated daily

While the company demonstrates strong cash conversion with an OCF/NI ratio of 2.35x in 2026Q1, aggressive share buybacks continue to pressure the balance sheet despite fluctuating free cash flow margins.

MUSA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations1.01B813.9M847.6M784M994.7M737.4M563.7M313.3M398.7M283.63M337.4M215.84M305.58M356.7M237.43M188.37M
Operating CF Margin %-4.2%4.19%3.64%4.24%4.25%5%2.23%2.78%2.21%2.91%1.7%1.8%1.97%1.23%1%
Operating CF Growth %136.99%-3.98%8.11%-21.18%34.89%30.81%79.92%-21.42%40.57%-15.94%56.32%-29.37%-14.33%50.23%26.04%-
Net Income553.7M470.6M502.5M556.8M672.9M396.9M386.1M154.8M213.6M245.26M221.49M137.59M243.86M154.13M83.57M187.85M
Depreciation & Amortization281.6M276.8M251.2M231.7M220.4M212.6M161M152.2M134M118.75M100.26M86.57M79.09M74.05M71.74M64.88M
Stock-Based Compensation-22.5M-23.5M00-19.8M000-9.4M0-4.16M010.44M000
Deferred Taxes28.4M014M2M31.5M19M2.5M23.7M37.9M-50.4M40.4M40.56M-7.69M-12.89M-16.46M22.95M
Other Non-Cash Items72.1M123.1M12.5M400K44.9M26.1M1M25.4M20.3M6.96M-74.29M-2.29M5.7M90.2M70.35M183.74M
Working Capital Changes92.1M-33.1M67.4M-6.9M44.8M82.8M13.1M-42.8M2.3M-36.95M53.7M-46.59M-25.8M51.2M28.23M-271.05M
Change in Receivables-4.4M-8.1M65.4M0004.9M086.6M002.86M59.52M331.68M-172.34M244.83M
Change in Inventory-48.6M-11.4M-60.2M0011.1M-51.7M00001.12M750K4.01M-33.29M20.18M
Change in Payables-7.2M-4.3M-3.9M-12M180.1M102.9M8.3M-5.9M-56.7M001.04M-53.23M-272.37M235.42M-452.49M
Cash from Investing-446.8M-436M-445.8M-323.6M-319.3M-914.2M-224.3M-203.1M-209.1M-262.11M-134.85M-189.63M-149.41M12.89M-112.09M812.88M
Capital Expenditures-235.1M0-458.1M-335.6M-305.3M-274.7M-230.7M-204.8M-204.3M-258.26M-262.1M-205.22M-135.34M-163.3M-104.75M-99.82M
CapEx % of Revenue1.19%2.27%2.26%1.56%1.3%1.58%2.05%1.46%1.42%2.01%2.26%1.62%0.8%0.9%0.54%0.53%
Acquisitions2M02M00-641.1M00000729K0000
Investments----------------
Other Investing-213.7M-436M-1.2M800K8.2M1.6M6.4M1.7M-4.8M-3.85M127.25M14.86M-14.08M176.19M-7.34M912.7M
Cash from Financing-489.4M-396M-472.6M-403.1M-871.3M269.6M-456.1M-14.4M-175.1M-5.3M-151.11M-251.97M-122.8M-132.22M-104.85M-1.02B
Debt Issued (Net)151.1M318.9M40.3M-15.4M-15.2M668.5M-38.9M170.4M-21.3M207.4M179.6M-146K-70M560.08M-42K-42K
Equity Issued (Net)-570.4M-649.9M-445.7M-333.2M-806.4M-355M-399.6M-165.8M-144.4M-206M-323.3M-248.69M-51.35M000
Dividends Paid-43.4M-41.5M-36.8M-33.4M-29.9M-27.3M-6.9M000000-685.61M0-1.02B
Share Repurchases-570.4M-649.9M-445.7M-333.2M-806.4M-355M-399.6M-165.8M-144.4M-206M-323.3M-248.69M-51.35M000
Other Financing-26.7M-23.5M-30.4M-21.1M-19.8M-16.6M-10.7M-19M-9.4M-6.7M-7.41M-3.13M-1.46M-6.69M-104.81M0
Net Change in Cash69.2M-18.1M-70.8M57.3M-195.9M92.8M-116.7M95.8M14.5M16.21M51.47M-225.77M33.36M237.37M20.49M-19.83M
Free Cash Flow555.3M374.3M389.5M448.4M689.4M462.7M333M108.5M194.4M25.3M75.3M10.61M170.24M193.4M132.68M88.55M
FCF Margin %2.82%1.93%1.92%2.08%2.94%2.67%2.96%0.77%1.35%0.2%0.65%0.08%1%1.07%0.69%0.47%
FCF Growth %49.92%-3.9%-13.14%-34.96%48.99%38.95%206.91%-44.19%668.38%-66.4%609.47%-93.77%-11.97%45.76%49.83%-
FCF per Share29.6819.1718.6920.5328.7817.3911.283.415.890.701.900.243.674.132.831.89
FCF Conversion (FCF/Net Income)1.00x1.73x1.69x1.41x1.48x1.86x1.46x2.02x1.87x1.16x1.52x1.22x1.25x1.52x2.84x0.58x
Interest Paid0000000000000000
Taxes Paid0000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowStable
Top Statement Risk

Leverage and fuel margin volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

As reported in recent financial statements, MUSA consistently demonstrates an OCF/NI ratio significantly above 1.0, with a 2.35x multiple in 2026Q1, indicating that the company's reported net income is heavily supported by non-cash charges like depreciation rather than purely organic operational cash generation.

The persistent gap between net income and operating cash flow suggests that MUSA's accounting earnings are conservative relative to its cash-generating capacity. Investors should monitor whether this conversion efficiency remains sustainable as the company integrates higher-margin food service operations which may alter the depreciation profile.

FCF Volatility Amidst Capital Intensity

Based on the provided quarterly data, MUSA's free cash flow margins have fluctuated between 0.9% and 4.6% over the last ten quarters, reflecting a business model that remains highly sensitive to commodity price cycles and the timing of significant capital expenditures for store network expansion.

The volatility in FCF margins suggests that while the core business is cash-generative, the company's reliance on aggressive reinvestment and share buybacks leaves little room for error during periods of margin compression. The trend warrants further investigation into whether FCF can remain positive if fuel spreads narrow significantly.

Capital Intensity and Asset Replacement

According to historical filings, MUSA maintains a capital expenditure-to-revenue ratio averaging roughly 2.2%, which appears to be a necessary cost to maintain its high-velocity kiosk footprint and support the ongoing integration of the QuickChek fresh food program across its retail network.

The consistent level of CapEx relative to revenue indicates a disciplined approach to maintaining the physical asset base, though it also highlights the capital-intensive nature of the convenience retail model. Analysts should interpret this spending as a defensive necessity to prevent market share erosion in a competitive retail landscape.

Aggressive Capital Return Strategy Risks

As indicated by recent financial disclosures, MUSA has prioritized share repurchases over debt reduction, with buybacks totaling over $200 million in several recent quarters, a strategy that appears increasingly aggressive given the company's elevated debt-to-equity ratio of 5.22% in a high-interest environment.

The reliance on debt to fund shareholder returns may indicate management's confidence in future cash flows, yet it introduces significant financial risk if interest rates remain elevated. Investors should monitor whether this capital allocation policy remains viable if the company faces a sustained downturn in fuel margins.

MUSA — Frequently Asked Questions

Quick answers to the most common questions about buying MUSA stock.

How much cash does Murphy USA Inc. (MUSA) generate from operations?

Murphy USA Inc. (MUSA) generated $813.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Murphy USA Inc.'s free cash flow?

Murphy USA Inc. (MUSA) generated $374.3M 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.

What is Murphy USA Inc.'s capital expenditure (CapEx)?

Murphy USA Inc. (MUSA) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Murphy USA Inc. distribute cash to shareholders?

In 2025, Murphy USA Inc. (MUSA) returned $41.5M to shareholders via cash dividends and spent $649.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.