Murphy USA Inc. Financial Ratios — MUSA Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	435.07	106.04	40.07	34.66	28.12	19.39	12.04	24.85	20.58	27.64	18.45	14.31	- -
Return on Assets (%)	36.31	4.42	12.13	12.73	9.19	11.14	11.1	9.11	6.13	14.37	11.79	16.47	13.16	11.32	- -
Return on Capital (%)	53,465.23	7,032.23	72.7	35.49	21.25	20.21	- -	12.91	8.8	16.07	12.69	15.73	11.94	9.9	1.32
Return on Invested Capital (%)	31.61	10.24	12.47	17.26	11.4	13.21	- -	12.23	10.98	21.18	17.8	23.64	19.82	17.44	16.37
Gross Margin (%)	4.92	4.55	5.2	6.19	7.55	8.76	8.28	7.58	8.03	12.81	10.65	10.24	10.75	11.39	12.17
EBITDA Margin (%)	1.99	1.47	1.88	2.62	2.69	3.43	3.15	2.85	3	6.4	4.76	5.07	4.9	4.96	5.24
Operating Margin (%)	1.65	1.1	1.47	2.15	2.01	2.58	2.24	1.92	1.91	4.97	3.53	4.13	3.84	3.73	3.81
Incremental Operating Margin (%)	2.4	-25.91	-3.31	-12.55	2.58	-4.06	-1.01	-0.74	2.28	-10.51	0.88	5.83	7.36	5.54	1.91
Pretax Margin (%)	1.64	0.78	1.43	2	1.72	3.04	1.87	1.91	1.44	4.52	3.01	3.77	3.41	3.22	3.14
Profit Margin (%)	1.71	0.43	1.32	1.44	1.39	1.91	1.91	1.49	1.1	3.43	2.29	2.87	2.59	2.48	- -
Net Income to Common Margin (%)	1.71	0.43	1.32	1.44	1.39	1.91	1.91	1.49	1.1	3.43	2.29	2.87	2.59	2.48	- -
Effective Tax Rate (%)	39.56	42.44	39.36	34.3	36.97	37.09	- -	22.02	23.52	24.16	23.95	23.86	24.18	22.88	22.75
Dvd Payout Ratio (%)	543.53	121.29	444.81	- -	- -	- -	- -	- -	- -	1.79	6.88	4.44	6	7.32	8.82
Sustainable Growth Rate (%)	- -	- -	-1,500.18	106.04	40.07	34.66	28.12	19.39	12.04	24.41	19.17	26.41	17.35	13.26	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	1	562	488	490	670	881	863	1,038	1,145	2,242	2,272	2,272	2,368	2,743
ST Debt	- -	- -	14	- -	- -	41	20	21	39	51	33	36	37	39	45
LT Debt	1	1	548	488	490	630	861	842	999	1,094	2,209	2,236	2,235	2,329	2,698
Total Debt/EBITDA	- -	- -	1.67	1.1	1.44	1.68	2.18	2.11	2.47	1.59	2.72	1.91	2.15	2.36	2.7
Net Debt/EBITDA	-0.09	-0.2	0.8	0.36	1.14	1.3	1.76	1.66	1.8	1.16	1.89	1.47	1.59	1.79	2.12
Total Debt/EBIT	- -	0.01	2.15	1.34	1.92	2.24	3.07	3.13	3.87	2.05	3.66	2.35	2.75	3.13	3.71
Net Debt/EBIT	-0.11	-0.26	1.02	0.44	1.52	1.72	2.47	2.46	2.82	1.5	2.54	1.8	2.03	2.38	2.91
EBITDA to Interest Expense	921.86	739.51	23.12	12.13	10.18	10.03	8.65	7.75	7.66	14.07	10.02	13.93	10.72	10.34	9.16
EBITDA-CapEx/Interest Expense	677.21	467.39	11.87	8.44	4.06	3.43	3.12	3.88	3.93	9.56	6.68	10.35	7.31	5.62	5.2
EBIT to Interest Expense	762.85	552.69	18.02	9.97	7.6	7.55	6.15	5.21	4.89	10.93	7.44	11.35	8.39	7.78	6.67
Interest Expense	- -	- -	15	37	34	40	47	53	55	51	82	85	98	97	111
Common Equity/Total Assets	- -	- -	5.74	18.05	28.01	35.89	42.69	51.19	50.74	64.92	52.19	66.83	75.54	82.44	88.3
Long-Term Debt/Equity (%)	0.1	0.1	83.43	56.86	61.87	90.32	116.59	104.31	124.45	139.48	273.66	349.01	269.63	277.23	432.75
Long-Term Debt/Capital (%)	96.46	96.07	81.77	58.11	48.12	44.34	45.9	40.64	41.61	37.86	50.72	44.48	40.27	38.1	39.02
Long-Term Debt/Total Assets (%)	0.07	0.06	29.11	25.05	25.99	30.14	36.93	35.67	37.19	40.72	54.57	54.23	51.5	51.28	57.1
Total Debt/Equity (%)	0.11	0.11	85.56	56.86	61.89	96.15	119.28	106.94	129.28	146.01	277.76	354.55	274.11	281.92	439.94
Total Debt/Capital (%)	100	100	83.87	58.11	48.14	47.2	46.96	41.67	43.23	39.64	51.48	45.19	40.93	38.75	39.66
Total Debt/Total Assets (%)	0.07	0.06	29.85	25.05	26	32.09	37.79	36.57	38.63	42.63	55.39	55.09	52.35	52.15	58.04
Net Debt to Equity	-3.19	-5.09	40.66	18.76	48.98	74.08	96.26	84.08	94.37	106.98	193.1	272.58	202.91	214.43	345.42
Net Debt/Capital (%)	100	100	71.18	31.4	42.35	40.79	41.67	35.96	35.73	30.78	38.03	35.16	30.96	29.7	31.27
EBITDA	376	284	335	444	341	398	404	410	420	720	826	1,188	1,056	1,004	1,016
EBITDA-CapEx	276	179	172	309	136	136	146	206	216	490	551	883	720	546	576
Operating Income (Loss)	311	212	261	365	255	300	287	276	268	559	613	968	827	756	739

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.07	0.08	0.56	0.79	0.26	0.3	0.32	0.39	0.56	0.31	0.38	0.09	0.14	0.05	0.03
Current Ratio	1.19	1.12	1.3	1.67	1.11	1	1.15	1.19	1.41	1.18	1.14	0.85	0.95	0.79	0.8
Quick Ratio	0.8	0.8	0.93	1.13	0.61	0.66	0.74	0.68	0.9	0.63	0.67	0.42	0.53	0.33	0.33
CFO/Avg Current Liab	0.76	0.39	0.57	0.65	0.54	0.74	0.54	0.79	0.64	1.09	1.22	1.3	0.91	0.93	0.87
Common Equity/Total Assets	- -	- -	5.74	18.05	28.01	35.89	42.69	51.19	50.74	64.92	52.19	66.83	75.54	82.44	88.3
Long-Term Debt/Equity (%)	0.1	0.1	83.43	56.86	61.87	90.32	116.59	104.31	124.45	139.48	273.66	349.01	269.63	277.23	432.75
Long-Term Debt/Capital (%)	96.46	96.07	81.77	58.11	48.12	44.34	45.9	40.64	41.61	37.86	50.72	44.48	40.27	38.1	39.02
Long-Term Debt/Total Assets (%)	0.07	0.06	29.11	25.05	25.99	30.14	36.93	35.67	37.19	40.72	54.57	54.23	51.5	51.28	57.1
Total Debt/Equity (%)	0.11	0.11	85.56	56.86	61.89	96.15	119.28	106.94	129.28	146.01	277.76	354.55	274.11	281.92	439.94
Total Debt/Capital (%)	100	100	83.87	58.11	48.14	47.2	46.96	41.67	43.23	39.64	51.48	45.19	40.93	38.75	39.66
Total Debt/Total Assets (%)	0.07	0.06	29.85	25.05	26	32.09	37.79	36.57	38.63	42.63	55.39	55.09	52.35	52.15	58.04
CFO/Total Liabilities	28.28	26.74	29.12	28.02	19.73	24.24	17.81	25.66	16.63	29.64	22.75	28.56	22.33	22.9	19.84
CFO/CapEx	1.89	2.27	2.18	2.26	1.05	1.29	1.1	1.95	1.53	2.44	2.68	3.26	2.34	1.85	1.85
Altman's Z-Score	11.24	10.09	11.06	11.5	9.04	7.57	7.63	8.2	7.53	7.11	7.24	9.43	8.74	8.48	7.58

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	106.08	43.58	49.33	102.43	92.45	72.52	62.76	78.92	90.05	65.93	95.26	98.22	69.63	66.9	71.17
Days Sales Outstanding	3.44	8.37	7.4	3.56	3.95	5.03	5.82	4.63	4.05	5.54	3.83	3.72	5.24	5.46	5.13
Inventory Turnover	195.41	91.77	85.19	94.82	75.03	68.41	70.06	65.71	57.48	38.77	54.29	68.85	58.2	48.3	41.8
Days Inventory Outstanding	1.87	3.98	4.28	3.85	4.86	5.34	5.21	5.55	6.35	9.42	6.72	5.3	6.27	7.56	8.73
Accounts Payable Turnover	96.79	37.35	36.46	59.1	51.73	39.41	36.31	43.33	46.48	36.44	47.51	44.83	36.54	35.17	34.23
Accounts Payable Turnover Days	3.77	9.77	10.01	6.18	7.06	9.26	10.05	8.42	7.85	10.02	7.68	8.14	9.99	10.38	10.66
Cash Conversion Cycle	1.54	2.58	1.67	1.24	1.76	1.11	0.97	1.76	2.55	4.94	2.87	0.88	1.52	2.64	3.2
Inventory to Cash Days	1.57	4.4	3.11	-0.29	-0.92	-0.3	0.61	-0.93	-2.3	-3.88	-2.89	-1.59	-1.03	-2.1	-3.6
Inventories	184	217	179	157	156	153	182	222	228	279	292	319	341	402	413
Raw Materials	7	7	5	2	4	3	13	10	6	5	7	11	13	11	15
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	158	172	162	155	152	150	170	211	221	274	285	308	328	391	398
Other Inventory	19	39	320	144	103	153	167	116	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,943	3,175	2,638	2,414	2,878	2,504	3,696	3,813	5,222	6,571	7,664	10,302	7,789
- Cash & Cash Equivalents	37	57	295	327	102	154	170	184	280	164	256	60	118	47	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	562	488	490	670	881	863	1,038	1,145	2,242	2,272	2,272	2,368	2,743
Enterprise Value	-36	-56	2,209	3,336	3,026	2,930	3,589	3,183	4,454	4,794	7,208	8,764	9,811	12,624	10,503
Total Capital	1	1	670	840	1,019	1,420	1,876	2,072	2,402	2,888	4,355	5,027	5,551	6,112	6,916
Total Debt/Capital (%)	100	100	83.87	58.11	48.14	47.2	46.96	41.67	43.23	39.64	51.48	45.19	40.93	38.75	39.66
Total Debt / EV	-0.03	-0.02	0.25	0.15	0.16	0.23	0.25	0.27	0.23	0.24	0.31	0.26	0.23	0.19	0.26
EV/Sales	- -	- -	0.12	0.2	0.24	0.25	0.28	0.22	0.32	0.43	0.42	0.37	0.46	0.62	0.54
EV/EBITDA	- -	- -	6.59	7.51	8.87	7.36	8.88	7.77	10.59	6.65	8.73	7.38	9.29	12.58	10.34
EV/EBIT	- -	- -	8.45	9.13	11.88	9.78	12.5	11.54	16.6	8.57	11.76	9.06	11.87	16.71	14.21
EV/Cash Flow to Firm	- -	- -	6.05	10.12	12.77	8.09	10.83	7.23	12.54	7.96	9.01	8.27	11.43	13.68	11.68
EV/Free Cash Flow to Firm	- -	- -	4.18	7.17	6.84	4.69	6.09	4.94	7.95	5.75	6.71	6.42	8.21	9.14	7.84
Diluted Market Cap	- -	- -	1,947	3,196	2,660	2,437	2,905	2,528	3,727	3,864	5,301	6,695	7,788	10,457	7,879
Diluted Enterprise Value	-36	-56	2,214	3,357	3,048	2,953	3,616	3,207	4,485	4,845	7,286	8,906	9,943	12,779	10,593
EV per Share	- -	- -	47.27	72.35	69.67	74.62	100.21	97.41	140.99	164.55	275	372.84	456.46	614.81	544.13
TTM Sales	18,919	19,301	17,814	16,986	12,699	11,594	12,827	14,363	14,035	11,264	17,360	23,446	21,529	20,244	19,384
TTM EBITDA	376	284	335	444	341	398	404	410	420	720	826	1,188	1,056	1,004	1,016
TTM Operating Income	311	212	261	365	255	300	287	276	268	559	613	968	827	756	739
TTM Cash Flow to Firm	189	238	365	330	237	362	331	440	355	603	800	1,060	859	922	900
TTM Free Cash Flow to Firm	288	342	529	465	442	624	590	644	560	833	1,075	1,365	1,194	1,381	1,339

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	3.75	7.25	6.32	4.07	5.36	4.19	7.19	4.86	5.24	5.15	6.96	8.01	6.29
EV/EBIT	- -	- -	8.45	9.13	11.88	9.78	12.5	11.54	16.6	8.57	11.76	9.06	11.87	16.71	14.21
Enterprise Value	-36	-56	2,209	3,336	3,026	2,930	3,589	3,183	4,454	4,794	7,208	8,764	9,811	12,624	10,503
Low Price	- -	- -	36.12	37.09	47.73	51.68	60.44	61.05	72.07	78.75	119.47	164.3	231.65	350.55	345.23
EV/Sales	- -	- -	0.12	0.2	0.24	0.25	0.28	0.22	0.32	0.43	0.42	0.37	0.46	0.62	0.54
EV/EBITDA	- -	- -	6.59	7.51	8.87	7.36	8.88	7.77	10.59	6.65	8.73	7.38	9.29	12.58	10.34
Price/Earnings	- -	- -	8.27	13.02	14.96	10.9	11.73	11.72	23.88	9.87	13.16	9.76	13.76	20.5	16.55
Price/Earnings Average	- -	- -	8.23	9.38	15.13	11.92	10.26	11.79	18.32	8.95	9.87	8.69	11.79	18.82	- -
Price/Earnings High	- -	- -	9.33	13.27	18.22	14.26	11.87	13.72	24.74	10.87	13.28	11.28	14.75	22.93	- -
Price/Earnings Low	- -	- -	7.18	7.01	11.76	9.16	8.82	9.34	14.71	5.94	7.89	5.74	8.94	14.32	- -
Price/Book Value	- -	- -	17.98	9.02	4.99	3.22	2.89	2.07	2.71	2.19	2.47	2.38	2.34	2.75	1.87
Price/Book Value Average	- -	- -	17.9	6.5	5.05	3.52	2.53	2.08	2.08	1.98	1.85	2.12	2	2.53	1.97
Price/Book Value High	- -	- -	20.29	9.19	6.08	4.21	2.93	2.42	2.81	2.41	2.5	2.76	2.5	3.08	2.42
Price/Book Value Low	- -	- -	15.63	4.86	3.92	2.71	2.18	1.65	1.67	1.32	1.48	1.4	1.52	1.92	1.6
Price/Tangible Book Value	- -	- -	2.96	3.7	3.33	3.46	3.9	3.1	4.6	5.09	15.43	38.14	21.22	27.65	49.87
Price/Tangible Book Value Average	- -	- -	2.95	2.66	3.37	3.79	3.41	3.12	3.53	4.61	11.58	33.93	18.17	25.38	52.67
Price/Tangible Book Value High	- -	- -	3.34	3.77	4.06	4.53	3.94	3.63	4.77	5.6	15.57	44.07	22.74	30.92	64.64
Price/Tangible Book Value Low	- -	- -	2.57	1.99	2.62	2.91	2.93	2.47	2.84	3.06	9.25	22.41	13.79	19.32	42.66
Price/Sales	- -	- -	0.11	0.19	0.21	0.21	0.22	0.17	0.26	0.34	0.3	0.28	0.36	0.51	0.4
Price/Sales Average	- -	- -	0.11	0.13	0.21	0.23	0.2	0.18	0.2	0.31	0.23	0.25	0.3	0.47	0.42
Price/Sales High	- -	- -	0.12	0.19	0.25	0.27	0.23	0.2	0.27	0.37	0.3	0.32	0.38	0.57	0.52
Price/Sales Low	- -	- -	0.09	0.1	0.16	0.18	0.17	0.14	0.16	0.2	0.18	0.16	0.23	0.36	0.34
Price/Cash Flow	- -	- -	5.45	10.39	12.22	7.15	10.15	6.28	11.8	6.76	7.08	6.61	9.77	12.15	9.57
Price/Cash Flow Average	- -	- -	5.42	7.48	12.36	7.82	8.87	6.32	9.05	6.13	5.31	5.88	8.37	11.16	10.11
Price/Cash Flow High	- -	- -	6.15	10.59	14.89	9.36	10.27	7.35	12.23	7.45	7.15	7.63	10.47	13.59	12.41
Price/Cash Flow Low	- -	- -	4.73	5.6	9.6	6.01	7.63	5	7.27	4.07	4.25	3.88	6.35	8.49	8.19
Price/Free Cash Flow Average	- -	- -	3.73	5.22	6.39	4.45	4.69	4.22	5.52	4.41	3.93	4.58	5.96	7.35	6.64
Price/Free Cash Flow High	- -	- -	4.23	7.39	7.69	5.32	5.42	4.91	7.46	5.36	5.29	5.95	7.45	8.96	8.15
Price/Free Cash Flow Low	- -	- -	3.25	3.9	4.96	3.42	4.03	3.34	4.43	2.93	3.14	3.03	4.52	5.6	5.38
EV/Sales Average	- -	- -	0.12	0.14	0.24	0.27	0.25	0.22	0.26	0.39	0.34	0.34	0.4	0.58	0.56
EV/Sales High	- -	- -	0.14	0.2	0.28	0.32	0.28	0.25	0.33	0.46	0.42	0.42	0.48	0.68	0.66
EV/Sales Low	- -	- -	0.11	0.11	0.19	0.22	0.22	0.19	0.22	0.29	0.29	0.26	0.33	0.47	0.48
EV/EBITDA Average	-0.09	-0.2	6.56	5.51	8.95	7.93	7.99	7.8	8.55	6.16	7.15	6.78	8.26	11.74	10.77
EV/EBITDA High	-0.09	-0.2	7.33	7.64	10.55	9.23	8.96	8.81	10.91	7.19	8.79	8.25	9.82	13.79	12.61
EV/EBITDA Low	-0.09	-0.2	5.83	4.21	7.21	6.39	7.12	6.52	7.22	4.55	6.2	5.11	6.76	9.49	9.23
EV/EBIT Average	-0.11	-0.26	8.42	6.7	11.99	10.54	11.24	11.59	13.4	7.93	9.63	8.33	10.54	15.59	14.8
EV/EBIT High	-0.11	-0.26	9.41	9.29	14.13	12.27	12.61	13.09	17.1	9.26	11.84	10.13	12.54	18.32	17.33
EV/EBIT Low	-0.11	-0.26	7.48	5.12	9.66	8.5	10.01	9.69	11.31	5.86	8.35	6.28	8.63	12.6	12.69
Last Price	- -	- -	41.56	68.86	60.74	61.47	80.36	76.64	117	130.87	199.24	279.54	356.56	501.75	403.52
High Price	- -	- -	46.91	70.17	73.97	80.44	81.3	89.69	121.24	144.09	201.14	323	382.04	561.08	523.09
Enterprise Value Average	-36	-56	2,200	2,447	3,055	3,156	3,228	3,198	3,594	4,438	5,905	8,057	8,716	11,780	10,942
Enterprise Value High	-36	-56	2,460	3,396	3,601	3,675	3,623	3,609	4,588	5,179	7,258	9,804	10,365	13,842	12,811
Enterprise Value Low	-36	-56	1,955	1,871	2,461	2,546	2,876	2,674	3,035	3,275	5,117	6,073	7,133	9,519	9,378

Shares Outstanding	47	47	47	46	42	37	34	32	30	27	25	22	21	20	19
Diluted Weighted Avg Shares	47	47	47	46	44	40	36	33	32	30	27	24	22	21	20
Basic Weighted Avg Shares	47	47	47	46	43	39	36	33	32	29	26	24	21	21	19
Revenue per Share	404.75	413.11	381.11	368.43	292.38	295.25	358.12	439.58	444.22	386.66	662.36	997.45	1,001.69	985.94	1,004.2
EBITDA per Share	8.05	6.08	7.18	9.64	7.86	10.14	11.28	12.54	13.31	24.73	31.5	50.55	49.11	48.88	52.63
Operating Income per Share	6.66	4.54	5.59	7.93	5.87	7.63	8.02	8.44	8.49	19.2	23.38	41.17	38.47	36.8	38.29
Basic EPS, GAAP	6.93	1.79	5.03	5.29	4.06	5.64	6.85	6.54	4.9	13.25	15.14	28.63	25.91	24.47	- -
Basic EPS from Cont Ops	4.02	1.85	3.3	4.84	3.17	5.64	6.85	6.54	4.9	13.25	15.14	28.63	25.91	24.47	24.38
Diluted EPS, GAAP	6.93	1.78	5.02	5.25	4.03	5.59	6.78	6.48	4.86	13.08	14.92	28.1	25.49	24.11	- -
Diluted EPS from Cont Ops	4.02	1.84	3.29	4.8	3.14	5.59	6.78	6.48	4.86	13.08	14.92	28.1	25.49	24.11	24.1
Dividend per Share	21.84	2.24	14.67	- -	- -	- -	- -	- -	- -	0.24	1.04	1.27	1.55	1.79	2.15
Cash Flow per Share	4.03	5.08	7.63	6.63	4.97	8.59	7.92	12.2	9.92	19.35	28.13	42.32	36.48	41.28	42.16
Free Cash Flow per Basic Share	1.89	2.85	4.14	3.69	0.24	1.92	0.71	5.95	3.43	11.43	17.65	29.33	20.86	18.97	19.39
Cash & Equivalents per Share	0.79	1.23	6.31	7.1	2.36	3.92	4.75	5.65	8.87	5.62	9.78	3.34	5.81	2.29	1.5
Book Value per Share	- -	- -	2.31	7.63	12.16	19.09	27.78	36.99	43.15	59.85	80.61	117.23	152.54	182.34	216.17
Tangible Book Value per Share	23.94	23.64	14.04	18.63	18.24	17.75	20.62	24.71	25.42	25.73	12.91	7.33	16.8	18.15	8.09

Murphy USA Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)