NYSE : BSM
Black Stone Minerals, L.P. — Financial statements
Energy · Oil & Gas Exploration & Production · United States
Last price 14.85 USD (Oct 30, 2026, 4:00 PM EST) · Market cap 3.16B
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Black Stone Minerals, L.P. (BSM) reported revenue of 423.60M USD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | 423.60M | 400.98M | 426.97M | 488.59M | 771.23M | 491.44M |
| Cost of Revenue | 44.10M | 49.16M | 59.28M | 68.36M | 78.61M | 62.87M |
| Gross Profit | 379.50M | 351.81M | 367.69M | 420.23M | 692.62M | 428.58M |
| Selling, General & Admin | 59.27M | 55.46M | 52.08M | 51.45M | 53.65M | 48.45M |
| Other Operating Expenses | -34.42M | -67.57M | -5.43M | -102.58M | 108.49M | 133.25M |
| Operating Expenses | 83.84M | 43.42M | 94.58M | -3.29M | 210.14M | 243.80M |
| Operating Income | 295.66M | 308.40M | 273.11M | 423.52M | 482.48M | 184.78M |
| Interest Expense | -12.44M | -8.93M | -3.11M | -2.75M | -6.29M | -5.64M |
| Interest & Investment Income | 206.00K | 237.00K | 1.67M | 1.87M | 53.00K | 1.00K |
| Other Non Operating Income (Expenses) | 161.00K | 229.00K | -337.00K | -160.00K | 215.00K | 299.00K |
| EBT Excluding Unusual Items | 283.59M | 299.93M | 271.33M | 422.48M | 476.46M | 179.44M |
| Merger & Restructuring Charges | -300.00K | |||||
| Gain (Loss) on Sale of Assets | 73.00K | 17.00K | 2.85M | |||
| Pretax Income | 283.59M | 299.93M | 271.33M | 422.55M | 476.48M | 181.99M |
| Earnings From Continuing Operations | 283.59M | 299.93M | 271.33M | 422.55M | 476.48M | 181.99M |
| Net Income | 283.59M | 299.93M | 271.33M | 422.55M | 476.48M | 181.99M |
| Preferred Dividends & Other Adjustments | 29.46M | 29.47M | 29.47M | 21.78M | 21.00M | 21.00M |
| Net Income to Common | 254.12M | 270.47M | 241.86M | 400.77M | 455.48M | 160.99M |
| Shares Outstanding (Basic) | 212.17M | 211.67M | 210.68M | 209.97M | 209.38M | 208.18M |
| Shares Outstanding (Diluted) | 212.23M | 211.73M | 210.78M | 225.10M | 224.45M | 208.29M |
| EPS (Basic) | 1.20 | 1.28 | 1.15 | 1.91 | 2.18 | 0.77 |
| EPS (Diluted) | 1.20 | 1.28 | 1.15 | 1.88 | 2.12 | 0.77 |
| Free Cash Flow | 191.46M | 191.06M | 274.01M | 501.44M | 412.42M | 242.25M |
| Free Cash Flow Per Share | 0.90 | 0.90 | 1.30 | 2.23 | 1.84 | 1.16 |
| Dividend Per Share | 1.22 | 1.27 | 1.60 | 1.90 | 1.75 | 0.90 |
| Gross Margin | 89.59% | 87.74% | 86.12% | 86.01% | 89.81% | 87.21% |
| Operating Margin | 69.80% | 76.91% | 63.96% | 86.68% | 62.56% | 37.60% |
| Profit Margin | 59.99% | 67.45% | 56.65% | 82.03% | 59.06% | 32.76% |
| Free Cash Flow Margin | 45.20% | 47.65% | 64.18% | 102.63% | 53.47% | 49.29% |
| EBITDA | 334.90M | 346.66M | 319.60M | 470.25M | 531.15M | 246.87M |
| EBITDA Margin | 79.06% | 86.45% | 74.85% | 96.25% | 68.87% | 50.23% |
| D&A For EBITDA | 39.24M | 38.26M | 46.49M | 46.73M | 48.66M | 62.09M |
| EBIT | 295.66M | 308.40M | 273.11M | 423.52M | 482.48M | 184.78M |
| EBIT Margin | 69.80% | 76.91% | 63.96% | 86.68% | 62.56% | 37.60% |
| Revenue as Reported | 459.50M | 469.92M | 433.70M | 592.22M | 663.60M | 359.26M |
Balance sheet
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 1.67M | 1.48M | 2.52M | 70.28M | 4.31M | 8.88M |
| Cash & Short-Term Investments | 1.67M | 1.48M | 2.52M | 70.28M | 4.31M | 8.88M |
| Accounts Receivable | 71.06M | 65.57M | 71.09M | 77.56M | 129.08M | 93.00M |
| Other Receivables | 4.69M | 6.62M | 4.14M | |||
| Receivables | 71.06M | 65.57M | 71.09M | 82.25M | 135.70M | 97.14M |
| Prepaid Expenses | 6.42M | 9.72M | 3.11M | 2.32M | 1.91M | 1.96M |
| Other Current Assets | 9.85M | 18.86M | 1.82M | 38.27M | 31.47M | |
| Total Current Assets | 89.01M | 95.64M | 78.54M | 193.13M | 173.38M | 107.97M |
| Property, Plant & Equipment | 1.26B | 1.23B | 1.13B | 1.07B | 1.09B | 1.13B |
| Long-Term Deferred Charges | 10.11M | 10.65M | 6.32M | 8.26M | 9.45M | 6.61M |
| Other Long-Term Assets | 5.35M | 4.13M | ||||
| Total Assets | 1.37B | 1.34B | 1.22B | 1.27B | 1.27B | 1.25B |
| Accounts Payable | 4.13M | 2.82M | 5.95M | 6.27M | 6.77M | 5.94M |
| Accrued Expenses | 12.11M | 19.39M | 17.24M | 17.00M | 19.57M | 16.74M |
| Other Current Liabilities | 7.45M | 2.41M | 7.24M | 2.57M | 4.39M | 54.46M |
| Total Current Liabilities | 23.69M | 24.62M | 30.42M | 25.84M | 30.73M | 77.14M |
| Long-Term Debt | 196.00M | 154.00M | 25.00M | 10.00M | 89.00M | |
| Other Long-Term Liabilities | 32.75M | 28.48M | 34.04M | 23.70M | 20.54M | 18.15M |
| Total Liabilities | 252.44M | 207.10M | 89.47M | 49.54M | 61.27M | 184.29M |
| Common Stock | 812.99M | 827.98M | 828.96M | 918.21M | 911.45M | 765.27M |
| Total Common Equity | 812.99M | 827.98M | 828.96M | 918.21M | 911.45M | 765.27M |
| Shareholders' Equity | 1.11B | 1.13B | 1.13B | 1.22B | 1.21B | 1.06B |
| Total Liabilities & Equity | 1.37B | 1.34B | 1.22B | 1.27B | 1.27B | 1.25B |
| Total Debt | 196.00M | 154.00M | 25.00M | 10.00M | 89.00M | |
| Net Cash (Debt) | -194.33M | -152.52M | -22.48M | 70.28M | -5.69M | -80.12M |
| Net Cash Per Share | -0.92 | -0.72 | -0.11 | 0.31 | -0.03 | -0.38 |
| Filing Date Shares Outstanding | 212.71M | 212.33M | 211.14M | 210.31M | 209.68M | 209.12M |
| Total Common Shares Outstanding | 212.70M | 211.87M | 210.69M | 209.99M | 209.41M | 208.67M |
| Working Capital | 65.31M | 71.01M | 48.12M | 167.29M | 142.65M | 30.83M |
| Book Value Per Share | 3.82 | 3.91 | 3.93 | 4.37 | 4.35 | 3.67 |
| Tangible Book Value | 812.99M | 827.98M | 828.96M | 918.21M | 911.45M | 765.27M |
| Tangible Book Value Per Share | 3.82 | 3.91 | 3.93 | 4.37 | 4.35 | 3.67 |
Cash flow statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | 283.59M | 299.93M | 271.33M | 422.55M | 476.48M | 181.99M |
| Depreciation & Amortization | 39.24M | 38.26M | 46.49M | 46.73M | 48.66M | 62.09M |
| Other Amortization | 1.06M | 1.08M | 1.08M | 1.04M | 1.95M | 1.58M |
| Loss (Gain) From Sale of Assets | -73.00K | -17.00K | -2.85M | |||
| Stock-Based Compensation | 10.64M | 9.62M | 8.56M | 10.83M | 17.39M | 12.22M |
| Other Operating Activities | -22.67M | -36.60M | 50.94M | -8.39M | -82.49M | 34.58M |
| Change in Accounts Receivable | 8.98M | 5.54M | 11.24M | 53.05M | -39.51M | -34.86M |
| Change in Accounts Payable | -1.97M | -286.00K | 1.04M | -3.83M | 3.01M | 2.65M |
| Change in Other Net Operating Assets | 1.52M | -7.39M | -1.65M | -650.00K | -500.00K | -518.00K |
| Operating Cash Flow | 320.38M | 310.17M | 389.04M | 521.25M | 424.98M | 256.88M |
| Capital Expenditures | -128.92M | -119.11M | -115.03M | -19.81M | -12.56M | -14.63M |
| Sale of Property, Plant & Equipment | 555.00K | 834.00K | 2.79M | 73.00K | 11.35M | 318.00K |
| Investing Cash Flow | -128.37M | -118.27M | -112.24M | -19.74M | -1.22M | -14.32M |
| Long-Term Debt Issued | 373.00M | 97.00M | 64.00M | 339.00M | 212.00M | |
| Long-Term Debt Repaid | -244.00M | -72.00M | -74.00M | -418.00M | -244.00M | |
| Net Debt Issued (Repaid) | 97.00M | 129.00M | 25.00M | -10.00M | -79.00M | -32.00M |
| Repurchase of Common Stock | -2.82M | -3.78M | -4.45M | -5.50M | -2.99M | -1.96M |
| Preferred Dividends Paid | -29.46M | -29.47M | -28.13M | -21.00M | -21.00M | -21.00M |
| Common Dividends Paid | -254.56M | -285.65M | -336.93M | -398.82M | -322.40M | -176.92M |
| Dividends Paid | -284.03M | -315.12M | -365.06M | -419.82M | -343.40M | -197.92M |
| Other Financing Activities | -3.01M | -3.04M | -64.00K | -216.00K | -2.94M | -3.60M |
| Financing Cash Flow | -192.86M | -192.93M | -344.57M | -435.54M | -428.34M | -235.48M |
| Net Cash Flow | -845.00K | -1.04M | -67.76M | 65.97M | -4.57M | 7.08M |
| Free Cash Flow | 191.46M | 191.06M | 274.01M | 501.44M | 412.42M | 242.25M |
| Free Cash Flow Margin | 45.20% | 47.65% | 64.18% | 102.63% | 53.47% | 49.29% |
| Free Cash Flow Per Share | 0.90 | 0.90 | 1.30 | 2.23 | 1.84 | 1.16 |
| Levered Free Cash Flow | 97.28M | 93.09M | 161.26M | 343.09M | 236.68M | 176.03M |
| Unlevered Free Cash Flow | 105.05M | 98.67M | 163.20M | 344.81M | 240.61M | 179.56M |
| Cash Interest Paid | 11.09M | 7.38M | 1.96M | 1.74M | 4.33M | 4.04M |
| Change in Working Capital | 8.52M | -2.13M | 10.64M | 48.58M | -37.00M | -32.72M |
Ratios
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 3.15B | 2.82B | 3.08B | 3.35B | 3.53B | 2.16B |
| Enterprise Value | 3.35B | 3.21B | 3.36B | 3.60B | 3.89B | 2.55B |
| Last Close Price | 14.85 | 12.46 | 12.39 | 12.21 | 11.53 | 6.38 |
| PE Ratio | 12.38 | 10.41 | 12.72 | 8.36 | 7.76 | 13.39 |
| Forward PE | 14.49 | 11.46 | 10.03 | 8.48 | 8.00 | 8.98 |
| PS Ratio | 7.45 | 7.02 | 7.21 | 6.86 | 4.58 | 4.39 |
| PB Ratio | 3.89 | 2.50 | 2.72 | 2.75 | 2.92 | 2.03 |
| P/TBV Ratio | 3.88 | 3.40 | 3.71 | 3.65 | 3.88 | 2.82 |
| P/FCF Ratio | 16.48 | 14.74 | 11.23 | 6.68 | 8.57 | 8.90 |
| P/OCF Ratio | 9.85 | 9.08 | 7.91 | 6.43 | 8.31 | 8.39 |
| PEG Ratio | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 | |
| EV/Sales Ratio | 7.91 | 8.00 | 7.86 | 7.36 | 5.04 | 5.19 |
| EV/EBITDA Ratio | 10.00 | 9.26 | 10.50 | 7.65 | 7.32 | 10.34 |
| EV/EBIT Ratio | 11.33 | 10.40 | 12.29 | 8.50 | 8.06 | 13.81 |
| EV/FCF Ratio | 17.49 | 16.79 | 12.25 | 7.18 | 9.43 | 10.53 |
| Debt / Equity Ratio | 0.18 | 0.14 | 0.02 | 0.01 | 0.08 | |
| Debt / EBITDA Ratio | 0.59 | 0.44 | 0.08 | 0.02 | 0.36 | |
| Debt / FCF Ratio | 1.02 | 0.81 | 0.09 | 0.02 | 0.37 | |
| Net Debt / Equity Ratio | 0.17 | 0.14 | 0.02 | -0.06 | 0.01 | 0.07 |
| Net Debt / EBITDA Ratio | 0.58 | 0.44 | 0.07 | -0.15 | 0.01 | 0.33 |
| Net Debt / FCF Ratio | 1.01 | 0.80 | 0.08 | -0.14 | 0.01 | 0.33 |
| Asset Turnover | 0.32 | 0.31 | 0.34 | 0.39 | 0.61 | 0.39 |
| Quick Ratio | 3.07 | 2.72 | 2.42 | 5.90 | 4.55 | 1.37 |
| Current Ratio | 3.76 | 3.88 | 2.58 | 7.47 | 5.64 | 1.40 |
| Return on Equity (ROE) | 25.59% | 26.57% | 23.12% | 34.82% | 41.92% | 17.15% |
| Return on Assets (ROA) | 14.03% | 15.09% | 13.73% | 20.86% | 23.94% | 9.27% |
| Return on Capital Employed (ROCE) | 22.00% | 23.50% | 23.00% | 34.10% | 38.90% | 15.80% |
| Earnings Yield | 8.08% | 10.65% | 8.82% | 12.61% | 13.49% | 8.44% |
| FCF Yield | 6.07% | 6.79% | 8.91% | 14.96% | 11.67% | 11.24% |
| Dividend Yield | 8.10% | 9.59% | 10.96% | 11.91% | 10.34% | 8.66% |
| Payout Ratio | 106.04% | 105.06% | 134.55% | 99.36% | 72.07% | 108.76% |
| Buyback Yield / Dilution | -0.50% | -0.45% | 6.36% | -0.29% | -7.76% | -0.71% |
| Total Shareholder Return | 7.60% | 9.14% | 17.32% | 11.61% | 2.59% | 7.95% |