Income Statement

Revenue

-40%

+47%

10Y

Currency: USD

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	8	10	11	12	11	10	10	10	11	12	13	14	16	20	24	27	29	29	29	28	28	29	33	37	40	43	42	42	42	41	44	46	49	52	53	54	54	55	56	58	64	70	74	78	80	82	85	89	90	90	90	90	91	91	89	87	82	77	74	72	70	49	44	37	47	44	41	41	41	41	40	39	39	38	37	32	26	20	15	14	14	15	16	16	16	15	13	10
Revenue	86 N/A	94 +10%	101 +8%	112 +11%	121 +8%	131 +8%	144 +9%	148 +3%	159 +8%	169 +6%	169 0%	171 +2%	171 0%	174 +2%	185 +6%	199 +8%	215 +8%	229 +6%	253 +11%	273 +8%	292 +7%	294 +1%	278 -5%	266 -4%	256 -4%	253 -1%	273 +8%	290 +6%	301 +4%	323 +7%	340 +5%	362 +7%	378 +4%	389 +3%	384 -1%	375 -2%	379 +1%	382 +1%	378 -1%	366 -3%	358 -2%	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%	344 -6%	314 -9%	289 -8%	263 -9%	247 -6%	236 -5%	224 -5%
Gross Profit
Cost of Revenue	(1)	(1)	(1)	(2)	(2)	(2)	(3)	(3)	(3)	(4)	(3)	(2)	(2)	(1)	(1)	(1)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(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	0	0	0	0	0	0	0
Gross Profit	84 N/A	93 +10%	100 +8%	111 +10%	119 +8%	129 +8%	141 +9%	145 +3%	156 +7%	166 +7%	166 0%	169 +2%	169 N/A	173 +2%	183 +6%	198 +8%	213 +8%	227 +6%	251 +11%	271 +8%	289 +7%	291 +1%	275 -6%	263 -4%	252 -4%	249 -1%	269 +8%	286 +6%	298 +4%	320 +7%	337 +5%	359 +7%	375 +4%	386 +3%	380 -2%	371 -2%	375 +1%	378 +1%	375 -1%	363 -3%	355 -2%	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	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	(39)	(42)	(44)	(45)	(49)	(51)	(54)	(56)	(54)	(56)	(54)	(53)	(53)	(61)	(70)	(78)	(85)	(87)	(93)	(93)	(92)	(93)	(97)	(97)	(98)	(95)	(91)	(99)	(102)	(108)	(109)	(109)	(109)	(271)	(269)	(106)	(106)	(110)	(114)	(120)	(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)	(76)	(74)	(73)	(69)	(70)	(68)	(68)
Selling, General & Administrative	(15)	(16)	(16)	(17)	(18)	(19)	(20)	(22)	(21)	(22)	(22)	(22)	(24)	(27)	(31)	(33)	(34)	(32)	(34)	(31)	(28)	(31)	(29)	(34)	(38)	(37)	(38)	(43)	(45)	(49)	(48)	(44)	(44)	(44)	(45)	(49)	(47)	(49)	(52)	(51)	(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)	(57)	(56)	(54)	(53)	(55)	(53)	(53)
Depreciation & Amortization	(25)	(27)	(27)	(28)	(30)	(31)	(32)	(33)	(34)	(34)	(32)	(31)	(30)	(34)	(39)	(45)	(51)	(55)	(59)	(63)	(64)	(62)	(68)	(64)	(60)	(58)	(53)	(56)	(57)	(60)	(61)	(64)	(65)	(65)	(63)	(58)	(58)	(61)	(63)	(66)	(64)	(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)	(19)	(19)	(19)	(16)	(15)	(15)	(14)
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	0	0	0	0	0	0	0	0	(161)	(161)	0	0	0	0	(3)	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	0	0	0	0	0	0	0
Operating Income	45 N/A	50 +12%	56 +12%	66 +17%	71 +8%	78 +10%	88 +12%	90 +2%	102 +13%	110 +9%	111 +1%	116 +4%	116 N/A	113 -3%	114 +1%	120 +6%	128 +7%	141 +10%	159 +13%	177 +12%	197 +11%	198 +0%	178 -10%	166 -7%	154 -7%	154 0%	178 +16%	187 +5%	196 +5%	211 +8%	228 +8%	251 +10%	265 +6%	116 -56%	111 -4%	264 +139%	270 +2%	268 -1%	260 -3%	243 -7%	237 -2%	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%	268 -8%	240 -11%	216 -10%	194 -10%	178 -9%	168 -6%	157 -7%
Pre-Tax Income
Interest Income Expense	(8)	(10)	(11)	(11)	(11)	(10)	(9)	(9)	(10)	(11)	(11)	(12)	(14)	(17)	(21)	(24)	(26)	(26)	(27)	(27)	(27)	(28)	(32)	(36)	(40)	(43)	(42)	(42)	(42)	(41)	(44)	(46)	(49)	(52)	(53)	(54)	(54)	(55)	(56)	(58)	(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)	(15)	(16)	(16)	(16)	(15)	(13)	(10)
Non-Reccuring Items	0	0	0	0	(1)	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	(91)	(161)	0	0	(70)	(3)	(3)	(3)	0	(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	2	7	6	5	5	1	2
Gain/Loss on Disposition of Assets	(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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	37 N/A	40 +9%	45 +12%	54 +21%	59 +9%	68 +16%	78 +15%	80 +3%	92 +14%	100 +9%	100 N/A	104 +4%	102 -2%	95 -7%	93 -3%	97 +4%	103 +6%	115 +12%	132 +16%	151 +14%	170 +13%	170 0%	146 -14%	130 -11%	114 -12%	111 -3%	135 +22%	145 +7%	155 +7%	170 +10%	184 +9%	114 -38%	55 -52%	64 +16%	57 -10%	140 +144%	213 +53%	210 -2%	201 -4%	185 -8%	172 -7%	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%	255 -8%	231 -9%	206 -11%	184 -11%	168 -9%	156 -7%	148 -5%
Net Income
Tax Provision	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Income from Continuing Operations	37	40	45	54	59	68	78	80	92	100	100	104	102	95	93	97	103	115	132	151	170	170	146	130	114	111	135	145	155	170	184	114	55	64	57	140	213	210	201	185	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	255	231	206	184	168	156	148
Income to Minority Interest	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)	(1)	(1)	(1)	(1)	0	0	0	0	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	0	0	0	0	0	0	0
Net Income (Common)	36 N/A	39 +9%	44 +12%	53 +20%	57 +8%	66 +15%	74 +13%	76 +2%	86 +13%	92 +7%	91 -2%	92 +2%	88 -4%	80 -9%	77 -5%	78 +2%	73 -7%	88 +21%	100 +13%	113 +13%	128 +13%	124 -3%	99 -20%	88 -11%	79 -10%	74 -6%	98 +31%	112 +15%	126 +13%	154 +22%	182 +18%	111 -39%	53 -52%	61 +16%	54 -12%	136 +152%	209 +54%	206 -2%	197 -4%	181 -8%	169 -7%	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%	195 -1%	188 -3%	171 -9%	152 -11%	138 -9%	141 +2%	145 +3%
EPS (Diluted)	8.04 N/A	8.54 +6%	8.62 +1%	10.33 +20%	11.4 +10%	12.84 +13%	14.56 +13%	14.84 +2%	16.84 +13%	18.07 +7%	17.74 -2%	18.03 +2%	17.29 -4%	12.76 -26%	11.8 -8%	12.01 +2%	11.21 -7%	13.52 +21%	15.33 +13%	17.38 +13%	19.61 +13%	19.12 -2%	14.8 -23%	12.78 -14%	11.61 -9%	10.76 -7%	13.18 +22%	14.33 +9%	15.37 +7%	14.49 -6%	16.99 +17%	10.49 -38%	4.99 -52%	5.79 +16%	5.1 -12%	12.85 +152%	19.72 +53%	18.87 -4%	17.9 -5%	16.49 -8%	15.32 -7%	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%	13.53 +11%	14.16 +5%	12.92 -9%	11.12 -14%	10.4 -6%	10.64 +2%	10.92 +3%

Income Statement Balance Sheet Cash Flow Statement

Natural Resource Partners LP
NYSE:NRP

Income Statement

Earnings Waterfall
Natural Resource Partners LP

Income Statement
Natural Resource Partners LP

See Also

Company

Help

Tools

Stocks

Natural Resource Partners LP NYSE:NRP

Income Statement

Earnings Waterfall Natural Resource Partners LP

Income Statement Natural Resource Partners LP

See Also

Company

Help

Tools

Stocks

Natural Resource Partners LP
NYSE:NRP

Earnings Waterfall
Natural Resource Partners LP

Income Statement
Natural Resource Partners LP