Brigham Minerals Inc
NYSE:MNRL
Income Statement
Earnings Waterfall
Brigham Minerals Inc
Revenue
|
304.2m
USD
|
Operating Expenses
|
-107.8m
USD
|
Operating Income
|
196.4m
USD
|
Other Expenses
|
-68.5m
USD
|
Net Income
|
128m
USD
|
Income Statement
Brigham Minerals Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
41
N/A
|
43
+5%
|
52
+20%
|
62
+20%
|
67
+8%
|
71
+6%
|
79
+11%
|
86
+8%
|
102
+19%
|
116
+14%
|
104
-10%
|
102
-2%
|
92
-10%
|
93
+2%
|
118
+27%
|
137
+16%
|
161
+17%
|
199
+23%
|
252
+27%
|
304
+21%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(14)
|
(17)
|
(20)
|
(24)
|
(28)
|
(32)
|
(45)
|
(54)
|
(64)
|
(84)
|
(77)
|
(81)
|
(82)
|
(159)
|
(157)
|
(76)
|
(75)
|
(81)
|
(89)
|
(108)
|
|
Selling, General & Administrative |
(7)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(25)
|
(29)
|
(33)
|
(38)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(37)
|
(39)
|
(42)
|
(45)
|
(57)
|
|
Depreciation & Amortization |
(7)
|
(8)
|
(10)
|
(11)
|
(14)
|
(16)
|
(20)
|
(25)
|
(31)
|
(39)
|
(43)
|
(46)
|
(48)
|
(45)
|
(43)
|
(40)
|
(37)
|
(40)
|
(44)
|
(50)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(80)
|
(80)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
27
N/A
|
26
-2%
|
32
+21%
|
38
+21%
|
39
+3%
|
40
+1%
|
34
-14%
|
32
-8%
|
37
+18%
|
32
-14%
|
27
-16%
|
21
-23%
|
9
-55%
|
(65)
N/A
|
(39)
+40%
|
61
N/A
|
86
+41%
|
117
+37%
|
163
+38%
|
196
+21%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(3)
|
(6)
|
(7)
|
(11)
|
(11)
|
(7)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
Non-Reccuring Items |
90
|
(3)
|
(3)
|
1
|
1
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
(19)
|
(80)
|
0
|
0
|
(61)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
117
N/A
|
21
-82%
|
26
+20%
|
34
+30%
|
33
-1%
|
29
-12%
|
17
-43%
|
17
+4%
|
24
+40%
|
30
+25%
|
26
-15%
|
1
-98%
|
(71)
N/A
|
(66)
+7%
|
(40)
+40%
|
(0)
+99%
|
84
N/A
|
115
+37%
|
159
+39%
|
193
+21%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
1
|
13
|
11
|
7
|
(0)
|
(16)
|
(20)
|
(30)
|
(37)
|
|
Income from Continuing Operations |
116
|
21
|
25
|
33
|
33
|
29
|
16
|
16
|
22
|
26
|
23
|
1
|
(58)
|
(55)
|
(33)
|
(1)
|
68
|
95
|
130
|
155
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(2)
|
(12)
|
(16)
|
(16)
|
(7)
|
0
|
1
|
(6)
|
(15)
|
(18)
|
(22)
|
(26)
|
(27)
|
|
Net Income (Common) |
116
N/A
|
21
-82%
|
25
+21%
|
33
+29%
|
33
0%
|
29
-13%
|
19
-34%
|
14
-26%
|
10
-31%
|
10
+7%
|
7
-37%
|
(6)
N/A
|
(58)
-849%
|
(54)
+7%
|
(39)
+28%
|
(15)
+61%
|
50
N/A
|
73
+45%
|
104
+43%
|
128
+23%
|
|
EPS (Diluted) |
2.43
N/A
|
0.44
-82%
|
0.53
+20%
|
0.69
+30%
|
0.69
N/A
|
0.6
-13%
|
0.4
-33%
|
0.29
-28%
|
0.2
-31%
|
0.18
-10%
|
0.11
-39%
|
-0.11
N/A
|
-1.01
-818%
|
-0.95
+6%
|
-0.86
+9%
|
-0.33
+62%
|
1.06
N/A
|
1.45
+37%
|
1.91
+32%
|
2.29
+20%
|