Black Stone Minerals, L.P. BSM
Black Stone Minerals, L.P. ("BSM," the "Partnership," "we" or "us") is one of the largest owners and managers of oil and natural gas mineral interests in the United States ("U.S."). Our principal business is maximizing the value of our existing portfolio of mineral and royalty assets through active management. We maximize value through marketing our mineral assets for lease and creatively structuring the terms on those leases to encourage and accelerate drilling activity. We believe our large, diversified asset base and long-lived, non-cost-bearing mineral and royalty interests provide for stable production and reserves over time, allowing the majority of generated cash flow to be distributed to unitholders. Alongside our primary focus on traditional revenue streams from our asset base, we will continue to explore the relevance of our assets in energy transition, including opportunities in renewable energy and carbon sequestration.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $422.3M | $439.4M | $501.1M | $784.3M | $505.7M | $296.6M | $492.8M | $594.7M | $402.8M | $297.3M |
| SG&A | $55.5M | $52.1M | $51.5M | $53.7M | $48.7M | $43.0M | $63.4M | $76.7M | $77.6M | $73.1M |
| Total operating expenses | $161.5M | $160.6M | $168.6M | $181.1M | $171.9M | $210.6M | $252.6M | $291.2M | $257.6M | $233.4M |
| Operating income | $308.4M | $273.1M | $423.6M | $482.5M | $187.3M | $132.1M | $235.2M | $318.4M | $172.1M | $27.5M |
| Interest expense | $8.9M | $3.1M | $2.8M | $6.3M | $5.6M | $10.4M | $21.4M | $20.8M | $15.7M | $7.5M |
| Net income | $299.9M | $271.3M | $422.5M | $476.5M | $182.0M | $121.8M | $214.4M | $295.6M | $157.2M | $20.2M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $1.5M | $2.5M | $70.3M | $4.3M | $8.9M | $1.8M | $8.1M | $5.4M | $5.6M | $9.8M |
| Receivables | $2.9M | $4.0M | $82.3M | $135.7M | $97.1M | $61.9M | $78.2M | $113.1M | $80.7M | $68.2M |
| Total current assets | $95.6M | $78.5M | $193.1M | $173.4M | $108.0M | $66.5M | $102.3M | $157.5M | $87.6M | $79.0M |
| Property, plant and equipment | $1.23B | $1.13B | $1.07B | $1.09B | $1.13B | $1.17B | $1.43B | $1.58B | $1.48B | $1.04B |
| Total assets | $1.34B | $1.22B | $1.27B | $1.27B | $1.25B | $1.24B | $1.72B | $1.71B | $1.64B | $1.20B |
| Accounts payable | $2.8M | $5.9M | $6.3M | $6.8M | $5.9M | $3.4M | $5.3M | $4.1M | $2.5M | $4.1M |
| Total current liabilities | $24.6M | $30.4M | $25.8M | $30.7M | $77.1M | $39.9M | $29.8M | $64.8M | $59.7M | $71.3M |
| Total liabilities | $207.1M | $89.5M | $49.5M | $61.3M | $184.3M | $185.0M | $448.4M | $547.5M | $485.9M | $403.2M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $310.2M | $389.0M | $521.3M | $425.0M | $256.9M | $281.8M | $412.7M | $385.4M | $281.9M | $196.7M |
| Depreciation and amortisation | $36.9M | $45.2M | $45.7M | $47.8M | $61.0M | $82.0M | $109.6M | $122.7M | $114.5M | $102.5M |
| Stock-based compensation | $9.6M | $8.6M | $10.8M | $17.4M | $12.2M | $3.7M | $20.5M | $30.1M | $33.0M | $43.1M |
| Investing cash flow | -$118.3M | -$112.2M | -$19.7M | -$1.2M | -$14.3M | $151.2M | -$48.6M | -$163.8M | -$454.2M | -$221.5M |
| Financing cash flow | -$192.9M | -$344.6M | -$435.5M | -$428.3M | -$235.5M | -$439.4M | -$361.4M | -$221.8M | $168.3M | $21.4M |
| Buybacks | — | — | — | — | — | — | — | $2.0M | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-197340.
Others in SIC 1311
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| EOG | EOG RESOURCES INC | $76.16B | 15.9x | -4.5% |
| OXY | OCCIDENTAL PETROLEUM CORP /DE/ | $60.02B | 37.3x | -5.0% |
| FANG | Diamondback Energy, Inc. | $55.79B | 34.8x | 35.8% |
| DVN | DEVON ENERGY CORP/DE | $52.87B | 11.5x | 5.4% |
| EQT | EQT Corp | $34.51B | 16.7x | 63.9% |
| EXE | EXPAND ENERGY Corp | $23.42B | 12.9x | 186.3% |
| PR | Permian Resources Corp | $19.57B | 18.2x | 1.3% |
| OVV | Ovintiv Inc. | $17.84B | 13.5x | -3.1% |