Natural Resource Partners LP
NYSE:NRP
Income Statement
Earnings Waterfall
Natural Resource Partners LP
Revenue
|
367.1m
USD
|
Operating Expenses
|
-76.9m
USD
|
Operating Income
|
290.1m
USD
|
Other Expenses
|
-93.4m
USD
|
Net Income
|
196.8m
USD
|
Income Statement
Natural Resource Partners LP
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | 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 |
358
N/A
|
344
-4%
|
348
+1%
|
357
+3%
|
350
-2%
|
414
+18%
|
444
+7%
|
464
+5%
|
433
-7%
|
412
-5%
|
411
0%
|
391
-5%
|
250
-36%
|
386
+54%
|
358
-7%
|
360
+0%
|
243
-32%
|
214
-12%
|
192
-10%
|
157
-18%
|
251
+60%
|
258
+3%
|
270
+5%
|
270
0%
|
257
-4%
|
231
-10%
|
180
-22%
|
152
-15%
|
140
-8%
|
137
-2%
|
144
+6%
|
171
+19%
|
216
+26%
|
269
+24%
|
330
+23%
|
375
+14%
|
388
+3%
|
397
+2%
|
389
-2%
|
373
-4%
|
367
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3)
|
(3)
|
(3)
|
(6)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gross Profit |
355
N/A
|
342
-4%
|
345
+1%
|
352
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(119)
|
(115)
|
(118)
|
(122)
|
(149)
|
(206)
|
(233)
|
(257)
|
(226)
|
(221)
|
(207)
|
(200)
|
(82)
|
(202)
|
(199)
|
(193)
|
(67)
|
(33)
|
(5)
|
27
|
(68)
|
(69)
|
(73)
|
(72)
|
(64)
|
(59)
|
(52)
|
(50)
|
(48)
|
(52)
|
(51)
|
(57)
|
(63)
|
(65)
|
(73)
|
(74)
|
(79)
|
(80)
|
(76)
|
(76)
|
(77)
|
|
Selling, General & Administrative |
(54)
|
(51)
|
(55)
|
(58)
|
(87)
|
(92)
|
(117)
|
(146)
|
(165)
|
(161)
|
(155)
|
(151)
|
(51)
|
(156)
|
(156)
|
(154)
|
(43)
|
(15)
|
10
|
39
|
(46)
|
(48)
|
(54)
|
(54)
|
(50)
|
(46)
|
(41)
|
(40)
|
(39)
|
(40)
|
(36)
|
(39)
|
(44)
|
(47)
|
(54)
|
(54)
|
(57)
|
(57)
|
(56)
|
(57)
|
(58)
|
|
Depreciation & Amortization |
(65)
|
(64)
|
(63)
|
(64)
|
(62)
|
(77)
|
(80)
|
(77)
|
(61)
|
(60)
|
(52)
|
(48)
|
(32)
|
(46)
|
(44)
|
(39)
|
(23)
|
(18)
|
(15)
|
(12)
|
(22)
|
(21)
|
(20)
|
(18)
|
(15)
|
(13)
|
(11)
|
(9)
|
(9)
|
(12)
|
(15)
|
(18)
|
(19)
|
(18)
|
(19)
|
(21)
|
(23)
|
(23)
|
(21)
|
(19)
|
(18)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(37)
|
(37)
|
(33)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
237
N/A
|
226
-5%
|
227
+0%
|
230
+1%
|
201
-13%
|
208
+3%
|
210
+1%
|
207
-1%
|
207
0%
|
191
-8%
|
205
+7%
|
191
-7%
|
168
-12%
|
183
+9%
|
159
-14%
|
167
+5%
|
176
+6%
|
181
+3%
|
187
+3%
|
184
-2%
|
183
0%
|
189
+3%
|
197
+4%
|
198
+0%
|
193
-2%
|
172
-11%
|
128
-26%
|
103
-20%
|
91
-11%
|
85
-7%
|
93
+10%
|
114
+22%
|
153
+34%
|
204
+33%
|
257
+26%
|
301
+17%
|
309
+3%
|
317
+3%
|
313
-1%
|
297
-5%
|
290
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(64)
|
(69)
|
(74)
|
(78)
|
(79)
|
(82)
|
(85)
|
(89)
|
(90)
|
(90)
|
(90)
|
(90)
|
(91)
|
(91)
|
(89)
|
(87)
|
(82)
|
(77)
|
(74)
|
(72)
|
(70)
|
(66)
|
(61)
|
(54)
|
(48)
|
(44)
|
(41)
|
(41)
|
(41)
|
(41)
|
(40)
|
(40)
|
(39)
|
(38)
|
(37)
|
(32)
|
(26)
|
(20)
|
(15)
|
(14)
|
(14)
|
|
Non-Reccuring Items |
(1)
|
0
|
(6)
|
(6)
|
(25)
|
(25)
|
(19)
|
(379)
|
(378)
|
(359)
|
(360)
|
1
|
13
|
(17)
|
(17)
|
(18)
|
(12)
|
(2)
|
(0)
|
(1)
|
9
|
9
|
(20)
|
(15)
|
(171)
|
(171)
|
(274)
|
(281)
|
(135)
|
(139)
|
(7)
|
(7)
|
(5)
|
(1)
|
(5)
|
(8)
|
(14)
|
(14)
|
(10)
|
(6)
|
2
|
|
Pre-Tax Income |
172
N/A
|
157
-9%
|
147
-6%
|
147
+0%
|
97
-34%
|
101
+4%
|
106
+5%
|
(261)
N/A
|
(260)
+0%
|
(258)
+1%
|
(246)
+5%
|
101
N/A
|
91
-10%
|
75
-17%
|
52
-30%
|
62
+19%
|
83
+32%
|
103
+24%
|
112
+9%
|
111
-1%
|
122
+10%
|
132
+8%
|
116
-12%
|
129
+11%
|
(25)
N/A
|
(42)
-67%
|
(187)
-342%
|
(219)
-17%
|
(85)
+61%
|
(95)
-12%
|
46
N/A
|
68
+49%
|
109
+60%
|
164
+51%
|
216
+31%
|
261
+21%
|
269
+3%
|
284
+6%
|
287
+1%
|
277
-4%
|
278
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations |
172
|
157
|
147
|
147
|
97
|
101
|
106
|
(261)
|
(260)
|
(258)
|
(246)
|
101
|
91
|
75
|
52
|
62
|
83
|
103
|
112
|
111
|
122
|
132
|
116
|
129
|
(25)
|
(42)
|
(187)
|
(219)
|
(85)
|
(95)
|
46
|
68
|
109
|
164
|
216
|
261
|
269
|
284
|
287
|
277
|
278
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
169
N/A
|
154
-9%
|
144
-6%
|
144
+0%
|
107
-26%
|
92
-14%
|
92
0%
|
(530)
N/A
|
(560)
-6%
|
(554)
+1%
|
(539)
+3%
|
70
N/A
|
95
+35%
|
76
-21%
|
48
-37%
|
43
-11%
|
62
+45%
|
75
+21%
|
86
+15%
|
89
+3%
|
107
+20%
|
119
+10%
|
101
-15%
|
111
+10%
|
(53)
N/A
|
(70)
-31%
|
(212)
-203%
|
(243)
-15%
|
(113)
+54%
|
(123)
-9%
|
15
N/A
|
36
+147%
|
76
+110%
|
130
+72%
|
181
+39%
|
226
+25%
|
234
+4%
|
234
N/A
|
213
-9%
|
190
-11%
|
197
+4%
|
|
EPS (Diluted) |
15.31
N/A
|
13.98
-9%
|
11.81
-16%
|
13
+10%
|
9.44
-27%
|
7.53
-20%
|
7.52
0%
|
-43.41
N/A
|
-45.86
-6%
|
-45.37
+1%
|
-44.15
+3%
|
5.77
N/A
|
7.8
+35%
|
5.07
-35%
|
2.13
-58%
|
1.78
-16%
|
2.81
+58%
|
3.39
+21%
|
4.02
+19%
|
4.08
+1%
|
5.31
+30%
|
5.92
+11%
|
7.53
+27%
|
4.78
-37%
|
-4.34
N/A
|
-1.97
+55%
|
-17.24
-775%
|
-19.78
-15%
|
-9.16
+54%
|
-9.94
-9%
|
0.54
N/A
|
1.36
+152%
|
3.4
+150%
|
6.45
+90%
|
9.1
+41%
|
11.45
+26%
|
11.86
+4%
|
13.12
+11%
|
13.04
-1%
|
12.25
-6%
|
12.22
0%
|