Viper Energy Statements
VN
Viper Energy Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
216.71
100
15.201
7
201.51
93
—
0
4.455
2.1
52.954
24.4
148.55
68.5
-13.321
-6.1
—
0
135.23
62.4
13.006
6
56.779
26.2
0.621
91.424
205.39
100
14.406
7
190.99
93
—
0
5.033
2.5
52.06
25.3
138.93
67.6
-26.822
-13.2
—
0.1
112.1
54.6
12.529
6.1
43.31
21.1
0.479
90.497
204.71
100
12.607
6.2
192.1
93.8
—
0
3.951
1.9
49.094
24
143.01
69.9
-11.835
-5.8
0.972
0.5
132.15
64.6
6.217
3
56.936
27.8
0.7
81.295
293.2
100
12.3
4.2
281
95.8
—
0
1.9
0.6
38.1
13
242.8
82.8
-14.2
-4.8
0.5
0.2
229.1
78.1
21.9
7.5
78.5
26.8
1.11
70.9
160.8
100
12.6
7.8
148.2
92.2
—
0
2
1.2
36.1
22.5
112.1
69.7
-23.9
-14.9
0.2
0.1
88.4
55
8.5
5.3
30.5
19
0.44
70.7
169
100
12.9
7.6
156.1
92.4
—
0
2.8
1.7
33.7
19.9
122.3
72.4
-24.8
-14.7
0.1
0.06
97.7
57.8
9.4
5.6
33.9
20.1
0.47
72.8
203.6
100
10.8
5.3
192.8
94.7
—
0
2.6
1.3
33.8
16.6
159
78.1
-9
-4.4
0.2
0.1
150.2
73.8
4.9
2.4
22
10.8
0.3
73.4
221.6
100
15.6
7
206
93
—
0
2.1
0.9
32.6
14.7
173.4
78.2
-9.8
-4.4
0.2
0.09
163.7
73.9
-46.4
-20.9
79.2
35.7
1.06
74.9
239.3
100
16
6.7
223.3
93.3
—
0
1.9
0.8
33.9
14.2
189.4
79.1
-11.7
-4.9
—
0
177.8
74.3
6.2
2.6
34
14.2
0.45
74.9
201.9
100
13.9
6.9
188
93.1
—
0
2
1
29.3
14.5
158.7
78.6
-28
-13.9
—
0
130.7
64.7
2.6
1.3
16.5
8.2
0.21
77.2
165.8
100
9.1
5.5
156.7
94.5
—
0
1.7
1
30.5
18.4
126.2
76.1
-8.6
-5.2
—
0
117.6
70.9
0.6
0.4
39.5
23.8
0.5
79.1
128
100
8.6
6.7
119.4
93.3
—
0
1.7
1.3
27.1
21.2
92.3
72.1
-17.9
-14
—
0
74.4
58.1
0.9
0.7
16.8
13.1
0.26
64.2
114.2
100
8.2
7.2
106
92.8
—
0
2.2
1.9
26.1
22.9
79.9
70
-37.5
-32.8
—
0
42.4
37.1
—
0
4.6
4
0.07
64.8
97
100
6.6
6.8
90.3
93.1
—
0
2.2
2.3
27.2
28
63.2
65.2
-39.4
-40.6
—
0
23.9
24.6
—
0
-3
-3.09
-0.05
65.4
76.3
100
5.5
7.2
70.8
92.8
—
0
2
2.6
30.3
39.7
40.5
53.1
-24.1
-31.6
0.2
0.3
-52.7
-69.07
—
0
-27.6
-36.2
-0.41
67.2
62.9
100
5
7.9
57.9
92.1
—
0
1.8
2.9
26.6
42.3
31.3
49.8
-15.3
-24.3
0.2
0.3
16.2
25.8
—
0
-0.8
-1.3
-0.01
67.8
32.7
100
3.1
9.5
29.6
90.5
—
0
1.7
5.2
24.5
74.9
5.1
15.6
-38.7
-118.3
0.5
1.5
-33.1
-101.2
—
0
-21.8
-66.7
-0.32
67.8
78.7
100
6.1
7.8
72.5
92.1
—
0
2.7
3.4
27.4
34.8
45.2
57.4
-27
-34.3
0.4
0.5
18.6
23.6
142.5
181.1
-142.2
-180.7
-2.1
67.8
92.7
100
6.3
6.8
86.4
93.2
—
0
2.3
2.5
29
31.3
57.4
61.9
-9.1
-9.8
0.6
0.6
48.9
52.8
0.3
0.3
2.3
2.5
0.03
66.3
71.8
100
4.7
6.5
67.1
93.5
—
0
1.8
2.5
20.5
28.6
46.6
64.9
-3.5
-4.9
0.6
0.8
43.6
60.7
-7.5
-10.4
7.9
11
0.13
62.7
72.2
100
4.4
6.1
67.8
93.9
—
0
1.7
2.4
18.2
25.2
49.6
68.7
-2.7
-3.7
0.5
0.7
47.5
65.8
0.2
0.3
2.3
3.2
0.04
62.7
61.6
100
3.7
6
57.9
94
—
0
1.7
2.8
17.9
29.1
40
64.9
-1
-1.6
0.7
1.1
39.7
64.4
-34.6
-56.2
33.8
54.9
0.61
55.5
72.4
100
4.9
6.8
67.5
93.2
—
0
0.4
0.6
18
24.9
49.5
68.4
-10.5
-14.5
0.4
0.6
39.5
54.6
-1.3
-1.8
-0.7
-1
-0.01
51.4
77.7
100
5
6.4
72.7
93.6
—
0
1.3
1.7
17.9
23
54.8
70.5
-3.9
-5.02
0.6
0.8
51.6
66.4
0.8
1
2.3
3
0.05
48.3
75.3
100
4.9
6.5
70.4
93.5
—
0
2.2
2.9
15.4
20.5
54.9
72.9
1.2
1.6
0.4
0.5
56.6
75.2
-71.9
-95.5
99.4
132
1.35
73.4
62.2
100
4.2
6.8
57.9
93.1
—
0
2.7
4.3
14.3
23
43.7
70.3
-1.2
-1.9
0.4
0.6
42.9
69
—
0
42.9
69
0.38
114
59.2
2.9
56.3
—
1.5
13.5
42.8
-1.1
0.3
42.1
—
42.1
0.37
114.1
42.5
2.8
39.7
—
1.6
12.7
27.1
-0.9
0.4
26.6
—
26.6
0.24
110.4
36.6
2.8
33.8
—
1.7
11.3
22.5
-0.6
0.3
22.1
—
22.1
0.23
97.7
33.7
2.1
31.6
—
2.3
10.1
21.5
-0.6
-0.2
20.7
—
20.7
0.22
95
27.9
1.4
26.5
—
1.3
9.6
16.9
-0.9
0.3
16.3
—
16.3
0.19
87.8
20
1.4
18.6
—
1.2
8
10.6
-0.7
0.3
10.2
—
10.2
0.12
85
17
1.4
15.6
—
1.3
7.8
7.8
-0.5
0.1
-14
—
-14
-0.18
79.7
14.2
1.3
12.9
—
1.8
10
2.9
-0.4
0.2
-23.3
—
-23.3
-0.29
79.7
19.9
1.1
18.8
—
1.4
10.3
8.5
-0.4
0.2
4.9
—
4.9
0.06
79.7
18.8
1.7
17.1
—
1.8
10.5
6.5
-0.4
0.2
6.4
—
6.4
0.08
79.7
19.6
1.4
18.2
—
1.3
10.3
7.9
-0.2
0.3
8
—
8
0.1
79.7
16.5
1.3
15.2
—
1.6
10.5
4.8
-0.2
0.5
5.1
—
5.1
0.06
79.7
21.9
1.6
20.3
—
1.8
9.8
10.5
-0.2
0.4
10.8
—
10.8
0.13
82.6
22.8
1.5
21.3
—
2.1
10.1
11.2
-0.3
—
10.9
—
10.9
0.14
77.2
17.2
1.4
15.9
—
0.3
6.4
9.5
-5.4
—
4.1
—
4.1
0.05
76.2
15.9
0.9
14.9
—
0.1
5.7
9.2
-5.4
—
3.9
—
3.9
0.05
76.2