Viper Energy Partners LP
NASDAQ:VNOM
Income Statement
Earnings Waterfall
Viper Energy Partners LP
Revenue
|
827.7m
USD
|
Cost of Revenue
|
-50.4m
USD
|
Gross Profit
|
777.3m
USD
|
Operating Expenses
|
-157.1m
USD
|
Operating Income
|
620.2m
USD
|
Other Expenses
|
-420.4m
USD
|
Net Income
|
199.8m
USD
|
Income Statement
Viper Energy Partners LP
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
78
N/A
|
78
+1%
|
81
+3%
|
77
-5%
|
75
-2%
|
73
-3%
|
70
-4%
|
71
+2%
|
79
+11%
|
99
+25%
|
118
+20%
|
141
+19%
|
172
+22%
|
201
+17%
|
239
+19%
|
274
+15%
|
289
+5%
|
287
-1%
|
284
-1%
|
278
-2%
|
298
+7%
|
315
+6%
|
276
-13%
|
267
-3%
|
251
-6%
|
269
+7%
|
350
+30%
|
416
+19%
|
505
+22%
|
610
+21%
|
735
+21%
|
829
+13%
|
867
+5%
|
834
-4%
|
755
-9%
|
827
+9%
|
828
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(11)
|
(13)
|
(15)
|
(17)
|
(19)
|
(19)
|
(18)
|
(18)
|
(19)
|
(22)
|
(20)
|
(21)
|
(20)
|
(20)
|
(25)
|
(29)
|
(33)
|
(40)
|
(48)
|
(55)
|
(56)
|
(55)
|
(52)
|
(49)
|
(50)
|
|
Gross Profit |
72
N/A
|
73
+0%
|
75
+3%
|
71
-6%
|
69
-2%
|
67
-3%
|
64
-4%
|
66
+2%
|
74
+12%
|
92
+25%
|
111
+20%
|
132
+19%
|
161
+23%
|
188
+16%
|
224
+19%
|
257
+15%
|
270
+5%
|
269
0%
|
266
-1%
|
260
-2%
|
279
+7%
|
294
+5%
|
256
-13%
|
246
-4%
|
231
-6%
|
249
+8%
|
325
+31%
|
387
+19%
|
472
+22%
|
570
+21%
|
687
+21%
|
774
+13%
|
810
+5%
|
778
-4%
|
703
-10%
|
778
+11%
|
777
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(32)
|
(37)
|
(41)
|
(41)
|
(42)
|
(41)
|
(39)
|
(36)
|
(36)
|
(36)
|
(39)
|
(44)
|
(48)
|
(52)
|
(56)
|
(61)
|
(67)
|
(69)
|
(72)
|
(75)
|
(86)
|
(95)
|
(101)
|
(108)
|
(109)
|
(178)
|
(179)
|
(180)
|
(111)
|
(113)
|
(121)
|
(126)
|
(130)
|
(134)
|
(136)
|
(142)
|
(157)
|
|
Selling, General & Administrative |
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(11)
|
|
Depreciation & Amortization |
(28)
|
(31)
|
(34)
|
(35)
|
(35)
|
(35)
|
(32)
|
(30)
|
(30)
|
(30)
|
(33)
|
(37)
|
(41)
|
(44)
|
(48)
|
(53)
|
(59)
|
(64)
|
(67)
|
(69)
|
(78)
|
(87)
|
(93)
|
(99)
|
(101)
|
(101)
|
(102)
|
(103)
|
(103)
|
(106)
|
(114)
|
(119)
|
(121)
|
(125)
|
(127)
|
(133)
|
(146)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(69)
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Operating Income |
40
N/A
|
36
-11%
|
34
-4%
|
30
-14%
|
28
-6%
|
26
-7%
|
26
0%
|
30
+16%
|
38
+28%
|
57
+49%
|
72
+26%
|
88
+23%
|
114
+29%
|
136
+20%
|
169
+24%
|
196
+16%
|
203
+3%
|
199
-2%
|
194
-3%
|
186
-4%
|
194
+4%
|
199
+3%
|
154
-22%
|
139
-10%
|
122
-12%
|
71
-42%
|
146
+106%
|
207
+42%
|
362
+75%
|
457
+26%
|
567
+24%
|
648
+14%
|
681
+5%
|
644
-5%
|
567
-12%
|
636
+12%
|
620
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(5)
|
(14)
|
(14)
|
(18)
|
(18)
|
(16)
|
(42)
|
(78)
|
(90)
|
(105)
|
(118)
|
(116)
|
(119)
|
(104)
|
(92)
|
(66)
|
(58)
|
(59)
|
(55)
|
(68)
|
(72)
|
(74)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(3)
|
(29)
|
(51)
|
(51)
|
(48)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Pre-Tax Income |
30
N/A
|
31
+4%
|
35
+13%
|
30
-13%
|
24
-19%
|
(4)
N/A
|
(26)
-550%
|
(22)
+15%
|
(11)
+51%
|
33
N/A
|
69
+109%
|
86
+24%
|
112
+30%
|
134
+20%
|
168
+26%
|
193
+15%
|
191
-1%
|
187
-2%
|
178
-5%
|
170
-4%
|
180
+5%
|
159
-12%
|
78
-51%
|
51
-35%
|
(51)
N/A
|
(46)
+10%
|
30
N/A
|
88
+195%
|
258
+193%
|
365
+41%
|
501
+37%
|
590
+18%
|
622
+6%
|
589
-5%
|
500
-15%
|
565
+13%
|
547
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
71
|
72
|
107
|
35
|
43
|
42
|
(136)
|
(135)
|
(143)
|
(143)
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(10)
|
37
|
33
|
26
|
24
|
(45)
|
(46)
|
|
Income from Continuing Operations |
30
|
31
|
35
|
30
|
24
|
(4)
|
(26)
|
(22)
|
(11)
|
33
|
69
|
86
|
112
|
134
|
240
|
264
|
263
|
294
|
213
|
213
|
221
|
23
|
(57)
|
(92)
|
(193)
|
(46)
|
30
|
87
|
257
|
361
|
490
|
627
|
655
|
615
|
524
|
521
|
501
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(78)
|
(119)
|
(160)
|
(175)
|
(170)
|
(175)
|
(153)
|
(96)
|
(70)
|
1
|
(7)
|
(56)
|
(96)
|
(199)
|
(283)
|
(383)
|
(457)
|
(503)
|
(446)
|
(358)
|
(356)
|
(301)
|
|
Net Income (Common) |
30
N/A
|
31
+4%
|
35
+13%
|
30
-13%
|
24
-19%
|
(4)
N/A
|
(26)
-550%
|
(22)
+15%
|
(11)
+51%
|
33
N/A
|
69
+109%
|
86
+24%
|
112
+30%
|
134
+20%
|
211
+58%
|
187
-12%
|
144
-23%
|
135
-6%
|
38
-72%
|
43
+15%
|
46
+7%
|
(130)
N/A
|
(154)
-19%
|
(163)
-6%
|
(192)
-18%
|
(53)
+72%
|
(27)
+50%
|
(9)
+66%
|
58
N/A
|
77
+34%
|
107
+38%
|
169
+58%
|
152
-10%
|
169
+11%
|
166
-2%
|
165
0%
|
200
+21%
|
|
EPS (Diluted) |
0.38
N/A
|
0.38
N/A
|
0.43
+13%
|
0.37
-14%
|
0.31
-16%
|
-0.05
N/A
|
-0.33
-560%
|
-0.26
+21%
|
-0.13
+50%
|
0.35
N/A
|
0.7
+100%
|
0.77
+10%
|
1.07
+39%
|
1.17
+9%
|
2.87
+145%
|
3.86
+34%
|
2.01
-48%
|
2.42
+20%
|
0.6
-75%
|
0.69
+15%
|
0.75
+9%
|
-1.9
N/A
|
-2.26
-19%
|
-2.4
-6%
|
-2.84
-18%
|
-0.81
+71%
|
-0.4
+51%
|
-0.13
+68%
|
0.85
N/A
|
1
+18%
|
1.42
+42%
|
2.25
+58%
|
2
-11%
|
2.32
+16%
|
2.34
+1%
|
2.32
-1%
|
2.69
+16%
|