BP Midstream Partners LP
NYSE:BPMP
Income Statement
Earnings Waterfall
BP Midstream Partners LP
Revenue
|
119.9m
USD
|
Cost of Revenue
|
-20.5m
USD
|
Gross Profit
|
99.4m
USD
|
Operating Expenses
|
-27.2m
USD
|
Operating Income
|
72.2m
USD
|
Other Expenses
|
79.9m
USD
|
Net Income
|
152.1m
USD
|
Income Statement
BP Midstream Partners LP
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||
Revenue |
103
N/A
|
102
-1%
|
98
-3%
|
102
+4%
|
108
+6%
|
108
0%
|
110
+2%
|
115
+5%
|
116
+1%
|
120
+3%
|
120
0%
|
122
+2%
|
129
+5%
|
129
+0%
|
132
+2%
|
131
-1%
|
129
-2%
|
128
-1%
|
126
-2%
|
118
-6%
|
120
+1%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(21)
|
|
Gross Profit |
89
N/A
|
87
-2%
|
84
-4%
|
86
+2%
|
92
+7%
|
92
0%
|
94
+2%
|
99
+6%
|
100
+1%
|
102
+2%
|
101
-1%
|
103
+2%
|
109
+6%
|
109
+0%
|
112
+3%
|
111
0%
|
109
-2%
|
109
-1%
|
106
-3%
|
98
-7%
|
99
+1%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(14)
|
(14)
|
(13)
|
(13)
|
(16)
|
(18)
|
(21)
|
(24)
|
(25)
|
(25)
|
(24)
|
(22)
|
(21)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(23)
|
(26)
|
(27)
|
|
Selling, General & Administrative |
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(18)
|
(21)
|
(22)
|
(22)
|
(20)
|
(18)
|
(17)
|
(17)
|
(20)
|
(21)
|
(21)
|
(22)
|
(21)
|
(24)
|
(24)
|
|
Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
75
N/A
|
74
-2%
|
70
-4%
|
73
+3%
|
76
+5%
|
74
-3%
|
73
-2%
|
75
+3%
|
75
+0%
|
77
+3%
|
77
+0%
|
81
+4%
|
88
+9%
|
85
-3%
|
88
+4%
|
88
-1%
|
85
-3%
|
84
-1%
|
82
-2%
|
72
-12%
|
72
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
18
|
41
|
61
|
84
|
90
|
88
|
92
|
96
|
102
|
109
|
109
|
109
|
103
|
104
|
107
|
102
|
102
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
75
N/A
|
74
-2%
|
70
-6%
|
73
+4%
|
94
+30%
|
115
+22%
|
135
+17%
|
159
+18%
|
166
+4%
|
166
0%
|
168
+1%
|
175
+4%
|
187
+7%
|
194
+4%
|
197
+2%
|
196
0%
|
188
-4%
|
189
+0%
|
189
+0%
|
174
-8%
|
174
+0%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(29)
|
(29)
|
(27)
|
(28)
|
(28)
|
(20)
|
(12)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
46
|
45
|
43
|
44
|
66
|
95
|
123
|
155
|
166
|
166
|
168
|
175
|
187
|
194
|
197
|
196
|
188
|
189
|
189
|
174
|
174
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(8)
|
(18)
|
(28)
|
(36)
|
(33)
|
(26)
|
(21)
|
(17)
|
(19)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
|
Net Income (Common) |
46
N/A
|
45
-2%
|
43
-6%
|
44
+4%
|
61
+37%
|
79
+30%
|
97
+23%
|
121
+24%
|
133
+10%
|
140
+5%
|
147
+5%
|
157
+7%
|
168
+7%
|
172
+3%
|
176
+2%
|
175
0%
|
168
-4%
|
169
+0%
|
169
0%
|
153
-10%
|
152
0%
|
|
EPS (Diluted) |
0.44
N/A
|
0.43
-2%
|
0.41
-5%
|
0.42
+2%
|
0.58
+38%
|
0.76
+31%
|
0.93
+22%
|
1.15
+24%
|
1.27
+10%
|
1.33
+5%
|
1.4
+5%
|
1.5
+7%
|
1.6
+7%
|
1.65
+3%
|
1.68
+2%
|
1.67
-1%
|
1.61
-4%
|
1.27
-21%
|
1.61
+27%
|
1.47
-9%
|
1.45
-1%
|