Murphy USA Inc. Reports Second Quarter 2024 Results
Key Highlights:
-
Net income was
$144.8 million $6.92 $132.8 million $6.02 - Total fuel contribution for Q2 2024 was 31.7 cpg, compared to 29.5 cpg in Q2 2023.
-
Total retail gallons decreased
0.6% in Q2 2024 compared to Q2 2023, while volumes on a same store sales ("SSS") basis declined1.3% in Q2 2024 compared to Q2 2023. -
Merchandise contribution dollars for Q2 2024 increased
4.7% to$216.5 million 20.0% , compared to Q2 2023 contribution dollars of$206.8 million 19.7% . -
During Q2 2024, the Company repurchased approximately 238.4 thousand common shares for
$107.1 million $449.30 -
The Company paid a quarterly cash dividend of
$0.44 $1.76 4.8% increase from March of 2024, for a total cash payment of$9.1 million
“Murphy USA’s advantaged business model delivered strong second quarter results led by continued outperformance in the core non-discretionary fuel and tobacco categories,” said President and CEO Andrew Clyde. “Record second quarter retail fuel contribution dollars helped make up for a slow start in the first quarter and clearly demonstrated that structural margin dynamics remain intact, despite limited volatility versus prior years. Nicotine continues to gain share, while center-of-store results remain mixed, particularly in the Northeast where inflation and other drivers are impacting traffic at QuickChek, more than offsetting the benefits of our initiatives to drive further value in the business. Given these trends remain below our high expectations into the third quarter, we are revising our full-year merchandise margin guidance. Despite these headwinds, customer spend on non-discretionary categories remains robust in our core footprint, creating sustainable value as our NTI activity accelerates in the second half of 2024 and into 2025.”
Consolidated Results
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
Key Operating Metrics |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Net income (loss) ($ Millions) |
|
$ |
144.8 |
|
$ |
132.8 |
|
$ |
210.8 |
|
$ |
239.1 |
Earnings per share (diluted) |
|
$ |
6.92 |
|
$ |
6.02 |
|
$ |
10.02 |
|
$ |
10.82 |
Adjusted EBITDA ($ Millions) |
|
$ |
278.6 |
|
$ |
257.1 |
|
$ |
442.9 |
|
$ |
477.3 |
Net income and Adjusted EBITDA for Q2 2024 were higher versus the prior-year quarter, due primarily to higher total fuel contribution and higher overall merchandise contribution, which were partially offset by higher store operating expenses.
Fuel
|
|
Three Months Ended
|
|
Six Months Ended
|
|||||||||||
Key Operating Metrics |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
2023 |
|
Total retail fuel contribution ($ Millions) |
|
$ |
365.2 |
|
|
$ |
334.7 |
|
|
$ |
615.2 |
|
$ |
599.4 |
|
Total PS&W contribution ($ Millions) |
|
|
(3.8 |
) |
|
|
(53.0 |
) |
|
|
2.9 |
|
|
(103.1 |
) |
RINs (included in Other operating revenues on Consolidated Income Statement) ($ Millions) |
|
28.9 |
|
|
|
84.1 |
|
|
|
58.3 |
|
|
199.4 |
|
|
Total fuel contribution ($ Millions) |
|
$ |
390.3 |
|
|
$ |
365.8 |
|
|
$ |
676.4 |
|
$ |
695.7 |
|
Retail fuel volume - chain (Million gal) |
|
|
1,231.6 |
|
|
|
1,238.8 |
|
|
|
2,384.7 |
|
|
2,380.5 |
|
Retail fuel volume - per store (K gal APSM)1 |
|
|
247.2 |
|
|
|
249.3 |
|
|
|
238.6 |
|
|
239.8 |
|
Retail fuel volume - per store (K gal SSS)2 |
|
|
244.3 |
|
|
|
245.2 |
|
|
|
235.7 |
|
|
236.2 |
|
Total fuel contribution (cpg) |
|
|
31.7 |
|
|
|
29.5 |
|
|
|
28.4 |
|
|
29.2 |
|
Retail fuel margin (cpg) |
|
|
29.7 |
|
|
|
27.0 |
|
|
|
25.8 |
|
|
25.2 |
|
PS&W including RINs contribution (cpg) |
|
|
2.0 |
|
|
|
2.5 |
|
|
|
2.6 |
|
|
4.0 |
|
|
|||||||||||||||
1Average Per Store Month ("APSM") metric includes all stores open through the date of calculation |
|||||||||||||||
22023 amounts not revised for 2024 raze-and-rebuild activity |
|||||||||||||||
Total fuel contribution dollars of
Merchandise
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
Key Operating Metrics |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Total merchandise contribution ($ Millions) |
|
$ |
216.5 |
|
|
$ |
206.8 |
|
|
$ |
408.1 |
|
|
$ |
393.9 |
|
Total merchandise sales ($ Millions) |
|
$ |
1,080.4 |
|
|
$ |
1,049.0 |
|
|
$ |
2,081.1 |
|
|
$ |
2,015.2 |
|
Total merchandise sales ($K SSS)1,2 |
|
$ |
211.3 |
|
|
$ |
204.7 |
|
|
$ |
203.2 |
|
|
$ |
197.0 |
|
Merchandise unit margin (%) |
|
|
20.0 |
% |
|
|
19.7 |
% |
|
|
19.6 |
% |
|
|
19.6 |
% |
Tobacco contribution ($K SSS)1,2 |
|
$ |
20.0 |
|
|
$ |
18.2 |
|
|
$ |
19.2 |
|
|
$ |
17.8 |
|
Non-tobacco contribution ($K SSS)1,2 |
|
$ |
22.8 |
|
|
$ |
22.5 |
|
|
$ |
21.1 |
|
|
$ |
21.1 |
|
Total merchandise contribution ($K SSS)1,2 |
|
$ |
42.8 |
|
|
$ |
40.7 |
|
|
$ |
40.3 |
|
|
$ |
38.9 |
|
|
||||||||||||||||
12023 amounts not revised for 2024 raze-and-rebuild activity |
||||||||||||||||
2Includes store-level discounts for Murphy Drive Reward ("MDR") redemptions and excludes change in value of unredeemed MDR points |
||||||||||||||||
Total merchandise contribution increased
Other Areas
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
Key Operating Metrics |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Total store and other operating expenses ($ Millions) |
$ |
269.9 |
|
$ |
256.7 |
|
$ |
522.0 |
|
$ |
495.0 |
|
Store OPEX excluding payment fees and rent ($K APSM) |
$ |
35.5 |
|
$ |
33.5 |
|
$ |
34.4 |
|
$ |
32.3 |
|
Total SG&A cost ($ Millions) |
|
$ |
59.1 |
|
$ |
59.4 |
|
$ |
121.2 |
|
$ |
118.4 |
Total store and other operating expenses were
Store Openings
The tables below reflect changes in our store portfolio in Q2 2024:
Net Change in Q2 2024 |
|
Murphy
|
|
QuickChek |
|
Total |
|||
New-to-industry ("NTI") |
|
3 |
|
|
— |
|
|
3 |
|
Closed |
|
— |
|
|
— |
|
|
— |
|
Net change |
|
3 |
|
|
— |
|
|
3 |
|
|
|
|
|
|
|
|
|||
Raze-and-rebuilds reopened in Q2* |
|
9 |
|
|
— |
|
|
9 |
|
|
|
|
|
|
|
|
|||
Under Construction at End of Q2 |
|
|
|
|
|
|
|||
NTI |
|
15 |
|
|
3 |
|
|
18 |
|
Raze-and-rebuilds* |
|
26 |
|
|
— |
|
|
26 |
|
Total under construction at end of Q2 |
|
41 |
|
|
3 |
|
|
44 |
|
|
|
|
|
|
|
|
|||
Net Change YTD in 2024 |
|
|
|
|
|
|
|||
NTI |
|
5 |
|
|
1 |
|
|
6 |
|
Closed |
|
— |
|
|
(3 |
) |
|
(3 |
) |
Net change |
|
5 |
|
|
(2 |
) |
|
3 |
|
|
|
|
|
|
|
|
|||
Raze-and-rebuilds reopened YTD* |
|
11 |
|
|
— |
|
|
11 |
|
|
|
|
|
|
|
|
|||
Store count at June 30, 2024* |
|
1,582 |
|
154 |
|
|
1,736 |
|
|
|
|
|
|
|
|
|
|||
*Store counts include raze-and-rebuild stores |
|||||||||
Financial Resources
|
|
As of June 30, |
||||
Key Financial Metrics |
|
2024 |
|
2023 |
||
Cash and cash equivalents ($ Millions) |
|
$ |
79.8 |
|
$ |
92.9 |
Marketable securities, current ($ Millions) |
|
$ |
4.5 |
|
$ |
13.0 |
Marketable securities, non-current ($ Millions) |
|
$ |
3.0 |
|
$ |
7.4 |
Long-term debt, including finance lease obligations ($ Millions) |
$ |
1,781.4 |
|
$ |
1,787.3 |
|
Cash balances as of June 30, 2024 totaled
|
|
Three Months Ended
|
|
Six Months Ended
|
||||
Key Financial Metric |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Average shares outstanding (diluted) (in thousands) |
20,922 |
|
22,051 |
|
21,043 |
|
22,092 |
|
At June 30, 2024, the Company had common shares outstanding of 20,492,205. Common shares repurchased during the quarter were approximately 238.4 thousand shares for
The effective income tax rate for Q2 2024 was
The Company paid a quarterly cash dividend on June 3, 2024 of
2024 Guidance Update
Concurrent with the earnings release, the Company is also updating our full-year merchandise contribution results to a range of
In addition, we are revising our guidance for raze-and-rebuild sites to more than 40, up from the originally guided range of 35 to 40, due primarily to the successful efforts of our team to pull forward some future projects into the current year.
All other previously issued guidance metrics remain unchanged. More details on the guidance updates will be shared in the earnings conference call noted below.
Earnings Call Information
The Company will host a conference call on August 1, 2024 at 10:00 a.m. Central Time to discuss second quarter 2024 results. The conference call number is 1 (888) 330-2384 and the conference ID number is 6680883. The earnings and investor related materials, including reconciliations of any non-GAAP financial measures to GAAP financial measures and any other applicable disclosures, will be available on that same day on the investor section of the Murphy USA website (http://ir.corporate.murphyusa.com). Approximately one hour after the conclusion of the conference, the webcast will be available for replay. Shortly thereafter, a transcript will be available.
Source: Murphy USA Inc. (NYSE: MUSA)
Forward-Looking Statements
Certain statements in this news release contains certain statements or may suggest “forward-looking” information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risk and uncertainties, including, but not limited to our M&A activity, anticipated store openings and associated capital expenditures, fuel margins, merchandise margins, sales of RINs, trends in our operations, dividends, and share repurchases. Such statements are based upon the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: our ability to successfully expand our food and beverage offerings; our ability to continue to maintain a good business relationship with Walmart; successful execution of our growth strategy, including our ability to realize the anticipated benefits from such growth initiatives, and the timely completion of construction associated with our newly planned stores which may be impacted by the financial health of third parties; our ability to effectively manage our inventory, manage disruptions in our supply chain and our ability to control costs; geopolitical events, such as
Murphy USA Inc. |
||||||||||||||||
Consolidated Statements of Income |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
(Millions of dollars, except share and per share amounts) |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Operating Revenues |
|
|
|
|
|
|
|
|
||||||||
Petroleum product sales1 |
|
$ |
4,340.5 |
|
|
$ |
4,450.6 |
|
|
$ |
8,152.2 |
|
|
$ |
8,444.8 |
|
Merchandise sales |
|
|
1,080.4 |
|
|
|
1,049.0 |
|
|
|
2,081.1 |
|
|
|
2,015.2 |
|
Other operating revenues |
|
|
30.8 |
|
|
|
85.8 |
|
|
|
62.1 |
|
|
|
202.6 |
|
Total operating revenues |
|
|
5,451.7 |
|
|
|
5,585.4 |
|
|
|
10,295.4 |
|
|
|
10,662.6 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating Expenses |
|
|
|
|
|
|
|
|
||||||||
Petroleum product cost of goods sold1 |
|
|
3,980.2 |
|
|
|
4,170.0 |
|
|
|
7,536.3 |
|
|
|
7,950.6 |
|
Merchandise cost of goods sold |
|
|
863.9 |
|
|
|
842.2 |
|
|
|
1,673.0 |
|
|
|
1,621.3 |
|
Store and other operating expenses |
|
|
269.9 |
|
|
|
256.7 |
|
|
|
522.0 |
|
|
|
495.0 |
|
Depreciation and amortization |
|
|
59.3 |
|
|
|
57.8 |
|
|
|
118.0 |
|
|
|
114.2 |
|
Selling, general and administrative |
|
|
59.1 |
|
|
|
59.4 |
|
|
|
121.2 |
|
|
|
118.4 |
|
Accretion of asset retirement obligations |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
1.6 |
|
|
|
1.5 |
|
Total operating expenses |
|
|
5,233.2 |
|
|
|
5,386.8 |
|
|
|
9,972.1 |
|
|
|
10,301.0 |
|
|
|
|
|
|
|
|
|
|
||||||||
Gain (loss) on sale of assets |
|
|
(1.4 |
) |
|
|
0.1 |
|
|
|
(1.0 |
) |
|
|
(0.1 |
) |
Income (loss) from operations |
|
|
217.1 |
|
|
|
198.7 |
|
|
|
322.3 |
|
|
|
361.5 |
|
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense) |
|
|
|
|
|
|
|
|
||||||||
Investment income |
|
|
0.9 |
|
|
|
1.8 |
|
|
|
2.1 |
|
|
|
2.6 |
|
Interest expense |
|
|
(24.9 |
) |
|
|
(25.0 |
) |
|
|
(49.8 |
) |
|
|
(49.9 |
) |
Other nonoperating income (expense) |
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.5 |
|
|
|
0.5 |
|
Total other income (expense) |
|
|
(23.9 |
) |
|
|
(23.0 |
) |
|
|
(47.2 |
) |
|
|
(46.8 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Income before income taxes |
|
|
193.2 |
|
|
|
175.7 |
|
|
|
275.1 |
|
|
|
314.7 |
|
Income tax expense (benefit) |
|
|
48.4 |
|
|
|
42.9 |
|
|
|
64.3 |
|
|
|
75.6 |
|
Net Income |
|
$ |
144.8 |
|
|
$ |
132.8 |
|
|
$ |
210.8 |
|
|
$ |
239.1 |
|
|
|
|
|
|
|
|
|
|
||||||||
Basic and Diluted Earnings Per Common Share |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
7.02 |
|
|
$ |
6.12 |
|
|
$ |
10.17 |
|
|
$ |
11.01 |
|
Diluted |
|
$ |
6.92 |
|
|
$ |
6.02 |
|
|
$ |
10.02 |
|
|
$ |
10.82 |
|
Weighted-average Common shares outstanding (in thousands): |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
20,643 |
|
|
|
21,686 |
|
|
|
20,728 |
|
|
|
21,712 |
|
Diluted |
|
|
20,922 |
|
|
|
22,051 |
|
|
|
21,043 |
|
|
|
22,092 |
|
Supplemental information: |
|
|
|
|
|
|
|
|
||||||||
1Includes excise taxes of: |
|
$ |
597.5 |
|
|
$ |
594.2 |
|
|
$ |
1,156.3 |
|
|
$ |
1,139.0 |
|
Murphy USA Inc. |
||||||||||||||||
Segment Operating Results |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
(Millions of dollars, except revenue per same store sales (in thousands) and store counts) |
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
Marketing Segment |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating Revenues |
|
|
|
|
|
|
|
|
||||||||
Petroleum product sales |
|
$ |
4,340.5 |
|
|
$ |
4,450.6 |
|
|
$ |
8,152.2 |
|
|
$ |
8,444.8 |
|
Merchandise sales |
|
|
1,080.4 |
|
|
|
1,049.0 |
|
|
|
2,081.1 |
|
|
|
2,015.2 |
|
Other operating revenues |
|
|
30.8 |
|
|
|
85.8 |
|
|
|
62.0 |
|
|
|
202.5 |
|
Total operating revenues |
|
|
5,451.7 |
|
|
|
5,585.4 |
|
|
|
10,295.3 |
|
|
|
10,662.5 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses |
|
|
|
|
|
|
|
|
||||||||
Petroleum products cost of goods sold |
|
|
3,980.2 |
|
|
|
4,170.0 |
|
|
|
7,536.3 |
|
|
|
7,950.6 |
|
Merchandise cost of goods sold |
|
|
863.9 |
|
|
|
842.2 |
|
|
|
1,673.0 |
|
|
|
1,621.3 |
|
Store and other operating expenses |
|
|
269.8 |
|
|
|
256.8 |
|
|
|
521.9 |
|
|
|
495.0 |
|
Depreciation and amortization |
|
|
55.7 |
|
|
|
53.2 |
|
|
|
110.6 |
|
|
|
105.6 |
|
Selling, general and administrative |
|
|
59.1 |
|
|
|
59.4 |
|
|
|
121.2 |
|
|
|
118.4 |
|
Accretion of asset retirement obligations |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
1.6 |
|
|
|
1.5 |
|
Total operating expenses |
|
|
5,229.5 |
|
|
|
5,382.3 |
|
|
|
9,964.6 |
|
|
|
10,292.4 |
|
|
|
|
|
|
|
|
|
|
||||||||
Gain (loss) on sale of assets |
|
|
(1.0 |
) |
|
|
0.1 |
|
|
|
(1.1 |
) |
|
|
(0.1 |
) |
Income (loss) from operations |
|
|
221.2 |
|
|
|
203.2 |
|
|
|
329.6 |
|
|
|
370.0 |
|
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense) |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
(2.1 |
) |
|
|
(2.2 |
) |
|
|
(4.2 |
) |
|
|
(4.5 |
) |
Total other income (expense) |
|
|
(2.1 |
) |
|
|
(2.2 |
) |
|
|
(4.2 |
) |
|
|
(4.5 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes |
|
|
219.1 |
|
|
|
201.0 |
|
|
|
325.4 |
|
|
|
365.5 |
|
Income tax expense (benefit) |
|
|
55.3 |
|
|
|
49.3 |
|
|
|
76.1 |
|
|
|
87.9 |
|
Net income (loss) from operations |
|
$ |
163.8 |
|
|
$ |
151.7 |
|
|
$ |
249.3 |
|
|
$ |
277.6 |
|
|
|
|
|
|
|
|
|
|
||||||||
Total tobacco sales revenue same store sales1,2 |
|
$ |
135.0 |
|
|
$ |
128.5 |
|
|
$ |
130.5 |
|
|
$ |
124.0 |
|
Total non-tobacco sales revenue same store sales1,2 |
|
76.3 |
|
|
|
76.2 |
|
|
|
72.7 |
|
|
|
73.0 |
|
|
Total merchandise sales revenue same store sales1,2 |
$ |
211.3 |
|
|
$ |
204.7 |
|
|
$ |
203.2 |
|
|
$ |
197.0 |
|
|
12023 amounts not revised for 2024 raze-and-rebuild activity |
||||||||||||||||
2Includes store-level discounts for Murphy Drive Reward ("MDR") redemptions and excludes change in value of unredeemed MDR points |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Store count at end of period |
|
|
1,736 |
|
|
|
1,725 |
|
|
|
1,736 |
|
|
|
1,725 |
|
Total store months during the period |
|
|
5,133 |
|
|
|
5,149 |
|
|
|
10,297 |
|
|
|
10,290 |
|
Same store sales information compared to APSM metrics
|
|
Variance from prior year period |
||||||||||
|
|
Three months ended |
|
Six months ended |
||||||||
|
|
June 30, 2024 |
|
June 30, 2024 |
||||||||
|
|
SSS1 |
|
APSM2 |
|
SSS1 |
|
APSM2 |
||||
Retail fuel volume per month |
|
(1.3 |
)% |
|
(0.8 |
)% |
|
(1.1 |
%) |
|
(0.5 |
%) |
|
|
|
|
|
|
|
|
|
||||
Merchandise sales |
|
3.1 |
% |
|
3.3 |
% |
|
3.2 |
% |
|
3.2 |
% |
Tobacco sales |
|
5.9 |
% |
|
5.5 |
% |
|
6.3 |
% |
|
5.5 |
% |
Non tobacco sales |
|
(1.5 |
)% |
|
(0.2 |
)% |
|
(1.9 |
%) |
|
(0.5 |
%) |
|
|
|
|
|
|
|
|
|
||||
Merchandise margin |
|
5.0 |
% |
|
5.0 |
% |
|
3.7 |
% |
|
3.5 |
% |
Tobacco margin |
|
12.1 |
% |
|
10.7 |
% |
|
9.2 |
% |
|
7.4 |
% |
Non tobacco margin |
|
(0.5 |
)% |
|
0.6 |
% |
|
(0.9 |
%) |
|
0.4 |
% |
1Includes store-level discounts for MDR redemptions and excludes change in value of unredeemed MDR points |
||||||||||||
2Includes all MDR activity |
||||||||||||
Notes
Average Per Store Month (APSM) metric includes all stores open through the date of the calculation, including stores acquired during the period.
Same store sales (SSS) metric includes aggregated individual store results for all stores open throughout both periods presented. For all periods presented, the store must have been open for the entire calendar year to be included in the comparison. Remodeled stores that remained open or were closed for just a very brief time (less than a month) during the period being compared remain in the same store sales calculation. If a store is replaced either at the same location (raze-and-rebuild) or relocated to a new location, it will be excluded from the calculation during the period it is out of service. Newly constructed stores do not enter the calculation until they are open for each full calendar year for the periods being compared (open by January 1, 2023 for the stores being compared in the 2024 versus 2023 comparison). Acquired stores are not included in the calculation of same store sales for the first 12 months after the acquisition. When prior period same store sales volumes or sales are presented, they have not been revised for current year activity for raze-and-rebuilds and asset dispositions.
QuickChek uses a weekly retail calendar where each quarter has 13 weeks. The QuickChek results for Q2 2024 covers the period March 30, 2024 to June 28, 2024 and for the 2024 year-to-date period December 30, 2023 to June 28, 2024. The QuickChek results for Q2 2023 covers the period April 1, 2023 to June 30, 2023 and the 2023 year-to-date period December 31, 2022 to June 30, 2023. The difference in the timing of the period ends is immaterial to the overall consolidated results.
Murphy USA Inc. |
||||||||
Consolidated Balance Sheets |
||||||||
|
|
|
|
|
||||
(Millions of dollars, except share amounts) |
|
June 30,
|
|
December 31,
|
||||
|
|
(unaudited) |
|
|
||||
Assets |
|
|
|
|
||||
Current assets |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
79.8 |
|
|
$ |
117.8 |
|
Marketable securities, current |
|
|
4.5 |
|
|
|
7.1 |
|
Accounts receivable—trade, less allowance for doubtful accounts of |
|
|
386.5 |
|
|
|
336.7 |
|
Inventories, at lower of cost or market |
|
|
315.9 |
|
|
|
341.2 |
|
Prepaid expenses and other current assets |
|
|
33.4 |
|
|
|
23.7 |
|
Total current assets |
|
|
820.1 |
|
|
|
826.5 |
|
Marketable securities, non-current |
|
|
3.0 |
|
|
|
4.4 |
|
Property, plant and equipment, at cost less accumulated depreciation and amortization of |
|
|
2,655.4 |
|
|
|
2,571.8 |
|
Operating lease right of use assets, net |
|
|
463.5 |
|
|
|
452.1 |
|
Intangible assets, net of amortization |
|
|
139.6 |
|
|
|
139.8 |
|
Goodwill |
|
|
328.0 |
|
|
|
328.0 |
|
Other assets |
|
|
20.3 |
|
|
|
17.5 |
|
Total assets |
|
$ |
4,429.9 |
|
|
$ |
4,340.1 |
|
|
|
|
|
|
||||
Liabilities and Stockholders' Equity |
|
|
|
|
||||
Current liabilities |
|
|
|
|
||||
Current maturities of long-term debt |
|
$ |
15.6 |
|
|
$ |
15.0 |
|
Trade accounts payable and accrued liabilities |
|
|
924.0 |
|
|
|
834.7 |
|
Income taxes payable |
|
|
31.1 |
|
|
|
23.1 |
|
Total current liabilities |
|
|
970.7 |
|
|
|
872.8 |
|
|
|
|
|
|
||||
Long-term debt, including capitalized lease obligations |
|
|
1,781.4 |
|
|
|
1,784.7 |
|
Deferred income taxes |
|
|
323.0 |
|
|
|
329.5 |
|
Asset retirement obligations |
|
|
46.3 |
|
|
|
46.1 |
|
Non-current operating lease liabilities |
|
|
464.6 |
|
|
|
450.3 |
|
Deferred credits and other liabilities |
|
|
32.6 |
|
|
|
27.8 |
|
Total liabilities |
|
|
3,618.6 |
|
|
|
3,511.2 |
|
Stockholders' Equity |
|
|
|
|
||||
Preferred Stock, par |
|
|
— |
|
|
|
— |
|
Common Stock, par |
|
|
0.5 |
|
|
|
0.5 |
|
Treasury stock (26,274,959 and 25,929,836 shares held at 2024 and 2023, respectively) |
|
|
(3,139.4 |
) |
|
|
(2,957.8 |
) |
Additional paid in capital (APIC) |
|
|
479.3 |
|
|
|
508.1 |
|
Retained earnings |
|
|
3,470.9 |
|
|
|
3,278.1 |
|
Total stockholders' equity |
|
|
811.3 |
|
|
|
828.9 |
|
Total liabilities and stockholders' equity |
|
$ |
4,429.9 |
|
|
$ |
4,340.1 |
|
Murphy USA Inc. |
||||||||||||||||
Consolidated Statements of Cash Flows |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
(Millions of dollars) |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Operating Activities |
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
144.8 |
|
|
$ |
132.8 |
|
|
$ |
210.8 |
|
|
$ |
239.1 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
59.3 |
|
|
|
57.8 |
|
|
|
118.0 |
|
|
|
114.2 |
|
Deferred and noncurrent income tax charges (benefits) |
|
|
(6.0 |
) |
|
|
2.8 |
|
|
|
(6.5 |
) |
|
|
9.4 |
|
Accretion of asset retirement obligations |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
1.6 |
|
|
|
1.5 |
|
Amortization of discount on marketable securities |
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
(Gains) losses from sale of assets |
|
|
1.4 |
|
|
|
(0.1 |
) |
|
|
1.0 |
|
|
|
0.1 |
|
Net (increase) decrease in noncash operating working capital |
|
|
51.6 |
|
|
|
(31.2 |
) |
|
|
55.8 |
|
|
|
(61.6 |
) |
Other operating activities - net |
|
|
8.9 |
|
|
|
8.4 |
|
|
|
16.2 |
|
|
|
18.2 |
|
Net cash provided (required) by operating activities |
|
|
260.8 |
|
|
|
171.2 |
|
|
|
396.8 |
|
|
|
320.9 |
|
Investing Activities |
|
|
|
|
|
|
|
|
||||||||
Property additions |
|
|
(118.0 |
) |
|
|
(72.5 |
) |
|
|
(194.2 |
) |
|
|
(145.2 |
) |
Proceeds from sale of assets |
|
|
0.6 |
|
|
|
1.8 |
|
|
|
1.6 |
|
|
|
1.8 |
|
Investment in marketable securities |
|
|
— |
|
|
|
(8.4 |
) |
|
|
— |
|
|
|
(8.4 |
) |
Redemptions of marketable securities |
|
|
3.0 |
|
|
|
6.0 |
|
|
|
4.0 |
|
|
|
10.5 |
|
Other investing activities - net |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.8 |
) |
|
|
(1.0 |
) |
Net cash provided (required) by investing activities |
|
|
(114.5 |
) |
|
|
(73.3 |
) |
|
|
(189.4 |
) |
|
|
(142.3 |
) |
Financing Activities |
|
|
|
|
|
|
|
|
||||||||
Purchase of treasury stock |
|
|
(106.1 |
) |
|
|
(94.2 |
) |
|
|
(192.5 |
) |
|
|
(107.9 |
) |
Dividends paid |
|
|
(9.1 |
) |
|
|
(8.2 |
) |
|
|
(17.9 |
) |
|
|
(16.3 |
) |
Borrowings of debt |
|
|
120.0 |
|
|
|
— |
|
|
|
120.0 |
|
|
|
8.0 |
|
Repayments of debt |
|
|
(123.9 |
) |
|
|
(3.9 |
) |
|
|
(127.8 |
) |
|
|
(15.7 |
) |
Amounts related to share-based compensation |
|
|
(4.1 |
) |
|
|
(0.8 |
) |
|
|
(27.2 |
) |
|
|
(14.3 |
) |
Net cash provided (required) by financing activities |
|
|
(123.2 |
) |
|
|
(107.1 |
) |
|
|
(245.4 |
) |
|
|
(146.2 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
23.1 |
|
|
|
(9.2 |
) |
|
|
(38.0 |
) |
|
|
32.4 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
56.7 |
|
|
|
102.1 |
|
|
|
117.8 |
|
|
|
60.5 |
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
79.8 |
|
|
$ |
92.9 |
|
|
$ |
79.8 |
|
|
$ |
92.9 |
|
Supplemental Disclosure Regarding Non-GAAP Financial Information
The following table reconciles EBITDA and Adjusted EBITDA to Net Income for the three and six months ended June 30, 2024 and 2023. EBITDA means net income (loss) plus net interest expense, plus income tax expense, depreciation and amortization, and Adjusted EBITDA adds back (i) other non-cash items (e.g., impairment of properties and accretion of asset retirement obligations) and (ii) other items that management does not consider to be meaningful in assessing our operating performance (e.g., (income) from discontinued operations, net settlement proceeds, (gain) loss on sale of assets, loss on early debt extinguishment, transaction and integration costs related to acquisitions, and other non-operating (income) expense). EBITDA and Adjusted EBITDA are not measures that are prepared in accordance with
We use Adjusted EBITDA in our operational and financial decision-making, believing that the measure is useful to eliminate certain items in order to focus on what we deem to be a more reliable indicator of ongoing operating performance and our ability to generate cash flow from operations. Adjusted EBITDA is also used by many of our investors, research analysts, investment bankers, and lenders to assess our operating performance. We believe that the presentation of Adjusted EBITDA provides useful information to investors because it allows understanding of a key measure that we evaluate internally when making operating and strategic decisions, preparing our annual plan, and evaluating our overall performance. However, non-GAAP measures are not a substitute for GAAP disclosures, and EBITDA and Adjusted EBITDA may be prepared differently by us than by other companies using similarly titled non-GAAP measures.
The reconciliation of net income (loss) to EBITDA and Adjusted EBITDA is as follows:
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
(Millions of dollars) |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income |
|
$ |
144.8 |
|
|
$ |
132.8 |
|
|
$ |
210.8 |
|
|
$ |
239.1 |
|
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
|
48.4 |
|
|
|
42.9 |
|
|
|
64.3 |
|
|
|
75.6 |
|
Interest expense, net of investment income |
|
|
24.0 |
|
|
|
23.2 |
|
|
|
47.7 |
|
|
|
47.3 |
|
Depreciation and amortization |
|
|
59.3 |
|
|
|
57.8 |
|
|
|
118.0 |
|
|
|
114.2 |
|
EBITDA |
|
$ |
276.5 |
|
|
$ |
256.7 |
|
|
$ |
440.8 |
|
|
$ |
476.2 |
|
|
|
|
|
|
|
|
|
|
||||||||
Accretion of asset retirement obligations |
|
|
0.8 |
|
|
|
0.7 |
|
|
|
1.6 |
|
|
|
1.5 |
|
(Gain) loss on sale of assets |
|
|
1.4 |
|
|
|
(0.1 |
) |
|
|
1.0 |
|
|
|
0.1 |
|
Other nonoperating (income) expense |
|
|
(0.1 |
) |
|
|
(0.2 |
) |
|
|
(0.5 |
) |
|
|
(0.5 |
) |
Adjusted EBITDA |
|
$ |
278.6 |
|
|
$ |
257.1 |
|
|
$ |
442.9 |
|
|
$ |
477.3 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240731046117/en/
Investor Contact:
Christian Pikul
Vice President, Investor Relations and Financial Planning and Analysis
christian.pikul@murphyusa.com
Source: Murphy USA Inc.
