Murphy Statements
MU
Murphy Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
801.01
100
262.62
32.8
538.39
67.2
42.677
5.3
22.893
2.9
345.42
43.1
192.97
24.1
-20.986
-2.6
26.245
3.3
189.58
23.7
32.676
4.1
127.74
15.9
0.838
153.14
794.85
100
234.42
29.5
560.42
70.5
44.429
5.6
31.161
3.9
363.32
45.7
197.11
24.8
-20.021
-2.5
11.551
1.5
145.59
18.3
30.057
3.8
90.002
11.3
0.591
153.82
842.27
100
201
23.9
641.27
76.1
82.287
9.8
42.908
5.1
432.7
51.4
208.56
24.8
-23.678
-2.8
-9.631
-1.1
169.54
20.1
29.108
3.5
116.29
13.8
0.754
155.18
953.8
100
198.9
20.9
754.9
79.1
26.5
2.8
30.7
3.2
372.3
39
382.6
40.1
-30
-3.1
8.8
0.9
356.3
37.4
78.1
8.2
255.3
26.8
1.63
156.8
812.9
100
203.9
25.1
608.9
74.9
115.8
14.2
25.3
3.1
433.1
53.3
175.9
21.6
-29.9
-3.7
-7.7
-0.9
127.3
15.7
34.9
4.3
98.3
12.1
0.63
157.3
840
100
232.3
27.7
607.7
72.3
10.2
1.2
18.3
2.2
301.2
35.9
306.5
36.5
-28.9
-3.4
-0.1
-0.01
267.9
31.9
53.8
6.4
191.6
22.8
1.22
157.4
974.4
100
243.2
25
731.2
75
61
6.3
41.1
4.2
398.2
40.9
332.9
34.2
-34.7
-3.6
-6.8
-0.7
282.7
29
61.9
6.4
199.4
20.5
1.27
157.7
1 281.6
100
242.3
18.9
1 039.3
81.1
9.5
0.7
29.3
2.3
292.9
22.9
746.4
58.2
-37.4
-2.9
18.3
1.4
733.9
57.3
159.5
12.4
528.4
41.2
3.36
157.3
1 093.2
100
195.3
17.9
897.8
82.1
15.2
1.4
27.1
2.5
336.6
30.8
561.3
51.3
-41.4
-3.8
5.3
0.5
515.5
47.2
105.1
9.6
350.6
32.1
2.23
157.5
550.6
100
170.5
31
380.1
69
47.6
8.6
33.5
6.1
409.9
74.4
-29.8
-5.4
-37.3
-6.8
-2.5
-0.5
-81.9
-14.9
-17
-3.09
-113.3
-20.6
-0.73
154.9
736.3
100
135.8
18.4
600.4
81.5
19.2
2.6
36.1
4.9
259.1
35.2
341.3
46.4
-43.4
-5.9
-5.3
-0.7
261.3
35.5
56.6
7.7
168.4
22.9
1.09
154.4
628.4
100
130.1
20.7
498.3
79.3
24.5
3.9
27.2
4.3
265.5
42.3
232.8
37
-46.9
-7.5
-1.6
-0.3
174.9
27.8
36.8
5.9
108.5
17.3
0.7
155.9
532.6
100
78.4
14.7
454.2
85.3
13.5
2.5
89.6
16.8
450.1
84.5
4.1
0.8
-43.4
-8.1
-4.5
-0.8
-38.1
-7.2
-11.2
-2.1
-63.1
-11.8
-0.41
154.4
378.1
100
147.2
38.9
231
61.1
11.8
3.1
29.5
7.8
314
83
-83.1
-22
-51.2
-13.5
-5.3
-1.4
-355.2
-93.9
-88.2
-23.3
-287.4
-76.01
-1.87
154
323.2
100
121.8
37.7
201.4
62.3
24.8
7.7
35.9
11.1
354.5
109.7
-153.1
-47.4
-51.7
-16
—
0
-207.3
-64.1
-44.9
-13.9
-171.9
-53.2
-1.12
153.6
420
100
124.5
29.6
295.5
70.4
12.1
2.9
28.5
6.8
344.5
82
-49
-11.7
-50.4
-12
—
0
-328.4
-78.2
-62.6
-14.9
-243.6
-58
-1.58
153.6
209.9
100
144.6
68.9
65.2
31.1
29.5
14.1
39.1
18.6
373.6
178
-308.3
-146.9
-43.8
-20.9
—
0
-417.9
-199.09
-94.8
-45.2
-317.2
-151.1
-2.06
153.6
1 001.2
100
137.5
13.7
863.7
86.3
20.1
2
118.7
11.9
443.7
44.3
420
41.9
-40.9
-4.09
—
0
-595.4
-59.5
-91.5
-9.1
-416.1
-41.6
-2.71
153.3
635
100
117.1
18.4
517.9
81.6
19.5
3.1
128.8
20.3
546.1
86
-28.2
-4.4
-78.6
-12.4
—
0
-115.3
-18.2
-7
-1.1
-71.7
-11.3
-0.46
154
813.6
100
85.4
10.5
728.2
89.5
12.4
1.5
118.6
14.6
491.4
60.4
236.8
29.1
-49.3
-6.06
—
0
177.1
21.8
18.8
2.3
1 089
133.8
6.76
161
738.4
100
69.9
9.5
668.5
90.5
30.7
4.2
115.8
15.7
489.9
66.3
178.5
24.2
-63.1
-8.5
—
0
107.9
14.6
9.1
1.2
92.3
12.5
0.58
157.6
629.4
100
83
13.2
546.3
86.8
32.5
5.2
121.9
19.4
452.9
72
93.5
14.9
-50.8
-8.07
—
0
33.7
5.4
10.8
1.7
40.2
6.4
0.23
173.3
503.4
100
100
19.9
403.4
80.1
32.5
6.5
40.1
8
320.2
63.6
83.3
16.5
-38.8
-7.7
—
0
12.7
2.5
-35
-7
103.4
20.5
0.59
174.2
473.2
100
83.8
17.7
389.5
82.3
21.7
4.6
60.7
12.8
268.9
56.8
120.6
25.5
-48.8
-10.3
—
0
74
15.6
17.8
3.8
93.9
19.8
0.53
174.2
421
100
81.2
19.3
339.8
80.7
18.9
4.5
56.3
13.4
305.9
72.7
33.9
8.1
-45
-10.7
—
0
-22.6
-5.4
-117.4
-27.9
45.5
10.8
0.25
175.7
366.8
100
88.8
24.2
278
75.8
28.7
7.8
48.1
13.1
254.9
69.5
23.1
6.3
-40
-10.9
—
0
-21.1
-5.8
8.4
2.3
168.3
45.9
0.96
174.6
545.2
122.3
423
45.5
54.5
373.5
49.4
-17.8
—
2.4
13.1
-286.8
-1.66
172.6
498.2
112.8
385.5
28.5
56.7
341.9
43.5
-96.4
—
-63.6
2.8
-65.9
-0.38
172.6
558.9
111.2
447.8
20.2
57.3
329.3
118.4
-128.3
-131.9
-21.9
-4.5
-17.6
-0.1
173.9
495.3
122.1
373.2
28.7
54.3
331.8
41.4
-7.3
—
154.9
97.4
58.5
0.33
173.1
483
124.1
358.9
18
69.1
370.3
-11.4
-20
—
-80.1
-17.3
-63.9
-0.36
172.2
486.3
119.7
366.6
19.9
55.5
348.8
17.8
-24.2
—
-16.8
-2.2
-16.2
-0.08
172.2
423.5
156.5
267
37.1
67.1
364.3
-97.3
-24.3
—
-131.3
-134.2
2.9
0.02
174.1
416.8
159.1
257.7
26.9
73.5
398.3
-140.6
-16.7
—
-265
-65.5
-198.8
-1.16
172.1
566.3
188.6
377.7
219.1
68.7
794.7
-417
-25.6
—
-646.4
-63.2
-587.1
-3.39
172.3
675.5
183.8
491.6
58.1
71.8
593.8
-102.2
9.3
—
-2 408
-820.9
-1 595.4
-9.26
172.2
712.7
227.5
485.2
65
79.2
573.2
-88.1
-21.3
—
-110.1
-21.1
-73.8
-0.42
174.5
785.9
232.4
553.4
128.7
87
758.2
-204.7
-28.1
—
-117.7
-121.3
-14.4
-0.08
177.7
1 263.6
276.3
987.3
122.9
94
806.2
181.1
-33.4
—
217
-225
375.2
2.1
178.5
1 433.2
265.5
1 167.7
117.4
83
712.8
454.9
-29.6
—
396.5
125.4
245.7
1.37
178.9
1 335.6
285.9
1 049.8
134.8
95
700.9
348.8
-10.3
—
304.6
161.9
129.4
0.72
178.8
1 304.8
262.3
1 042.5
138.5
92
639.6
402.9
-42.4
—
334.2
164.9
155.3
0.85
182.6
1 347.7
434.8
912.8
157.1
111.5
695.4
217.5
-22.6
—
194.8
14.4
75.4
0.4
186.6
1 419.5
258.5
1 161
147.8
99.3
654.4
506.6
-20.5
—
463.7
198.6
284.8
1.51
188.3
1 332
251.8
1 080.2
88.8
86.9
569
511.2
-15.1
—
454.2
194.3
402.6
2.12
189.9
1 290.9
337.2
953.7
108.5
81.5
565
388.8
-13.6
—
360
177.3
360.6
1.88
191.8