Black Stone Minerals, L.P. (BSM)
Every figure this model derived for BSM, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| cash | 1,674,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 89,007,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 23,694,000 | LiabilitiesCurrent |
2026-06-30 |
| interest expense | 12,440,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 320,383,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 446,396,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 10,636,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up BSM on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 77.07 |
| current ratio | 3.76 |
| current ratio reported | 3.76 |
| ebit cagr | -13.07 |
| ebit yoy | 5.56 |
| ev ebit | 10.65 |
| ev owner earnings | 10.16 |
| ev sales | 7.05 |
| fcf margin | 71.77 |
| growth cv | 2.8 |
| interest cover | 23.77 |
| operating margin | 66.23 |
| owner earnings margin | 69.39 |
| revenue growth | 3.95 |
| revenue growth per share | 3.95 |
| rule of 40 | 70.18 |
| sbc pct revenue | 2.38 |
Everything else this filing tags
216 more elements from BSM's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
OilAndGasPropertySuccessfulEffortMethodGross | 3,134,600,000 | 2026-06-30 | 92 | USD |
CapitalizedCostsOilAndGasProducingActivitiesGross | 3,079,340,000 | 2025-12-31 | 22 | USD |
CapitalizedCostsProvedProperties | 2,015,631,000 | 2025-12-31 | 22 | USD |
CapitalizedCostsAccumulatedDepreciationDepletionAmortizationAndValuationAllowanceForRelatingToOilAndGasProducingActivities | 1,916,919,000 | 2022-12-31 | 16 | USD |
OilAndGasPropertySuccessfulEffortMethodAccumulatedDepreciationDepletionAmortizationAndImpairment | 1,874,181,000 | 2026-06-30 | 82 | USD |
FutureNetCashFlowsRelatingToProvedOilAndGasReservesCashInflows | 1,643,582,000 | 2017-12-31 | 9 | USD |
Assets | 1,365,911,000 | 2026-06-30 | 128 | USD |
LiabilitiesAndStockholdersEquity | 1,365,911,000 | 2026-06-30 | 92 | USD |
FutureNetCashFlowsRelatingToProvedOilAndGasReservesNetCashFlows | 1,359,752,000 | 2017-12-31 | 9 | USD |
PropertyPlantAndEquipmentNet | 1,261,439,000 | 2026-06-30 | 92 | USD |
OilAndGasPropertySuccessfulEffortMethodNet | 1,260,419,000 | 2026-06-30 | 92 | USD |
CapitalizedCostsOilAndGasProducingActivitiesNet | 1,224,008,000 | 2025-12-31 | 22 | USD |
CapitalizedCostsUnprovedProperties | 1,099,220,000 | 2026-06-30 | 92 | USD |
PartnersCapitalAccountContributions | 1,019,340,000 | 2013-12-31 | 1 | USD |
StandardizedMeasureOfDiscountedFutureNetCashFlowsRelatingToProvedOilAndGasReserves | 862,649,000 | 2017-12-31 | 12 | USD |
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest | 812,988,000 | 2026-06-30 | 158 | USD |
LimitedPartnersCapitalAccount | 648,672,000 | 2015-03-31 | 2 | USD |
FutureNetCashFlowsRelatingToProvedOilAndGasReservesTenPercentAnnualDiscountForEstimatedTimingOfCashFlows | 497,103,000 | 2017-12-31 | 9 | USD |
ProceedsFromIssuanceOfCommonLimitedPartnersUnits | 399,087,000 | 2015-09-30 | 2 | USD |
LimitedPartnersCapitalAccountDistributionAmount | 398,824,000 | 2023-12-31 | 55 | USD |
NetIncomeLoss | 299,932,000 | 2025-12-31 | 88 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 298,361,000 | 2020-12-31 | 66 | USD |
SalesAndTransfersOfOilAndGasProducedNetOfProductionCosts | 295,941,000 | 2017-12-31 | 9 | USD |
StandardizedMeasureOfDiscountedFutureNetCashFlowOfProvedOilAndGasReservesPeriodIncreaseDecrease | 259,634,000 | 2017-12-31 | 6 | USD |
Liabilities | 252,445,000 | 2026-06-30 | 92 | USD |
FairValueOfAssetsAcquired | 227,119,000 | 2013-01-02 | 1 | USD |
WeightedAverageLimitedPartnershipUnitsOutstanding | 212,483,000 | 2026-06-30 | 68 | shares |
WeightedAverageLimitedPartnershipUnitsOutstandingDiluted | 212,483,000 | 2026-06-30 | 68 | shares |
FutureNetCashFlowsRelatingToProvedOilAndGasReservesProductionCosts | 211,064,000 | 2017-12-31 | 9 | USD |
Revenues | 208,331,000 | 2026-06-30 | 197 | USD |
LongTermLineOfCredit | 196,000,000 | 2026-06-30 | 122 | USD |
ProceedsFromContributionsFromAffiliates | 191,611,000 | 2013-12-31 | 1 | USD |
ProceedsFromLinesOfCredit | 179,000,000 | 2026-06-30 | 91 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -172,878,000 | 2016-06-30 | 13 | USD |
NetIncreaseDecreaseInSalesAndTransferPricesAndProductionCosts | 169,608,000 | 2017-12-31 | 9 | USD |
OilAndCondensateRevenue | 150,208,000 | 2018-06-30 | 45 | USD |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 140,343,000 | 2020-12-31 | 25 | USD |
RepaymentsOfLinesOfCredit | 137,000,000 | 2026-06-30 | 78 | USD |
OperatingIncomeLoss | 126,705,000 | 2026-06-30 | 185 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 126,491,000 | 2020-06-30 | 2 | USD |
CostsIncurredOilAndGasPropertyAcquisitionExplorationAndDevelopmentActivities | 126,225,000 | 2025-12-31 | 33 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 126,200,000 | 2020-07-01 | 8 | USD |
ProfitLoss | 119,630,000 | 2026-06-30 | 191 | USD |
AccretionOfDiscount | 114,309,000 | 2015-12-31 | 3 | USD |
CostsIncurredAcquisitionOfUnprovedOilAndGasProperties | 114,122,000 | 2025-12-31 | 34 | USD |
ExtensionsDiscoveriesAdditionsAndImprovedRecoveryLessRelatedCosts | 113,199,000 | 2017-12-31 | 9 | USD |
IncreaseDueToPurchasesOfMineralsInPlace | 107,891,000 | 2017-12-31 | 9 | USD |
NaturalGasProductionRevenue | 107,099,000 | 2018-06-30 | 45 | USD |
NetIncomeLossAllocatedToLimitedPartners | 104,898,000 | 2026-06-30 | 67 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 104,898,000 | 2026-06-30 | 184 | USD |
NetIncomeLossAttributableToParentDiluted | 104,898,000 | 2026-06-30 | 45 | USD |
NetCashProvidedByUsedInFinancingActivities | -102,553,000 | 2026-06-30 | 90 | USD |
PreferredStockRedemptionAmountFutureRedeemableSecurities | 100,000,000 | 2017-11-28 | 4 | USD |
RevisionsOfPreviousQuantityEstimates | 86,228,000 | 2017-12-31 | 9 | USD |
Dividends | 85,920,000 | 2016-06-30 | 4 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 85,871,000 | 2016-06-30 | 13 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 83,544,000 | 2016-06-30 | 13 | USD |
OperatingExpenses | 81,626,000 | 2026-06-30 | 149 | USD |
StockRepurchaseProgramAuthorizedAmount1 | 75,000,000 | 2018-11-05 | 12 | USD |
PartnersCapitalAccountDistributions | 73,205,000 | 2015-12-31 | 9 | USD |
ProceedsFromRepaymentsOfLinesOfCredit | -73,000,000 | 2019-03-31 | 29 | USD |
FutureNetCashFlowsRelatingToProvedOilAndGasReservesDevelopmentCosts | 70,111,000 | 2017-12-31 | 9 | USD |
ContractWithCustomerAssetNetCurrent | 64,443,000 | 2026-06-30 | 12 | USD |
StandardizedMeasureOfDiscountedFutureNetCashFlowRelatingToProvedOilAndGasReservesAccretionOfDiscount | 60,512,000 | 2017-12-31 | 6 | USD |
DistributionMadeToLimitedPartnerCashDistributionsPaid | 56,483,000 | 2015-03-31 | 2 | USD |
NetCashProvidedByUsedInInvestingActivities | -52,778,000 | 2026-06-30 | 90 | USD |
DividendsPayableCurrent | 52,724,000 | 2015-03-31 | 2 | USD |
PaymentsToAcquireOilAndGasProperty | 45,904,000 | 2026-06-30 | 95 | USD |
BusinessCombinationConsiderationTransferred1 | 44,000,000 | 2019-12-31 | 17 | USD |
GainLossOnDerivativeInstrumentsNetPretax | -37,700,000 | 2026-06-30 | 149 | USD |
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1 | 34,247,000 | 2017-12-31 | 15 | USD |
GeneralAndAdministrativeExpense | 32,908,000 | 2026-06-30 | 149 | USD |
PartnersCapitalAccountSaleOfUnits | 31,267,000 | 2017-09-30 | 2 | USD |
ProceedsFromIssuanceOfCommonStock | 31,267,000 | 2017-09-30 | 4 | USD |
AssetRetirementObligation | 24,265,000 | 2025-12-31 | 33 | USD |
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal | 24,000,000 | 2020-12-31 | 4 | USD |
DerivativeFairValueOfDerivativeAsset | 23,749,000 | 2026-06-30 | 90 | USD |
AssetRetirementObligationsNoncurrent | 23,312,000 | 2026-06-30 | 94 | USD |
DividendsPreferredStock | 21,000,000 | 2019-12-31 | 21 | USD |
DepreciationDepletionAndAmortization | 19,187,000 | 2026-06-30 | 149 | USD |
DerivativeFairValueOfDerivativeLiability | 17,444,000 | 2026-06-30 | 87 | USD |
PropertyPlantAndEquipmentOtherAccumulatedDepreciation | 16,229,000 | 2026-06-30 | 92 | USD |
OtherAssetsNoncurrent | 15,862,000 | 2015-09-30 | 6 | USD |
PrepaidExpenseAndOtherAssetsNoncurrent | 15,465,000 | 2026-06-30 | 86 | USD |
ProductionTaxExpense | 15,308,000 | 2026-06-30 | 149 | USD |
DerivativeFairValueOfDerivativeAssetAmountNotOffsetAgainstCollateral | 15,200,000 | 2026-06-30 | 92 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 14,968,000 | 2021-12-31 | 9 | shares |
PreferredStockDividendsAndOtherAdjustments | 14,732,000 | 2026-06-30 | 35 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue | 12,900,000 | 2018-12-31 | 12 | USD |
PartnersCapitalAccountUnitBasedCompensation | 12,525,000 | 2023-12-31 | 87 | USD |
AccruedLiabilitiesCurrent | 12,111,000 | 2026-06-30 | 92 | USD |
CostsIncurredDevelopmentCosts | 11,757,000 | 2025-12-31 | 33 | USD |
IncreaseDecreaseInAccountsReceivable | -11,244,000 | 2024-12-31 | 90 | USD |
PreviouslyEstimatedDevelopmentCostsIncurred | 11,118,000 | 2017-12-31 | 9 | USD |
PartnersCapitalAccountAcquisitions | 10,766,000 | 2021-12-31 | 27 | USD |
StockIssuedDuringPeriodValueAcquisitions | 10,766,000 | 2021-06-30 | 4 | USD |
DerivativeAssetsCurrent | 9,848,000 | 2026-06-30 | 88 | USD |
ExplorationExpense | 9,450,000 | 2026-06-30 | 143 | USD |
InterestPaid | 9,364,000 | 2018-06-30 | 31 | USD |
DerivativeFairValueOfDerivativeLiabilityAmountNotOffsetAgainstCollateral | 8,895,000 | 2026-06-30 | 83 | USD |
ContractualObligation | 8,700,000 | 2018-05-30 | 1 | USD |
DerivativeAssetFairValueGrossLiability | 8,549,000 | 2026-06-30 | 87 | USD |
DerivativeLiabilityFairValueGrossAsset | 8,549,000 | 2026-06-30 | 88 | USD |
LeaseOperatingExpense | 8,538,000 | 2018-06-30 | 39 | USD |
PreferredStockDividendsIncomeStatementImpact | 7,522,000 | 2015-12-31 | 7 | USD |
NonoperatingIncomeExpense | -7,075,000 | 2026-06-30 | 149 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 6,992,000 | 2018-12-31 | 4 | USD |
PaymentsOfDividendsPreferredStockAndPreferenceStock | 6,871,000 | 2015-06-30 | 4 | USD |
InterestPaidNet | 6,643,000 | 2026-06-30 | 72 | USD |
ConversionOfStockAmountConverted1 | 6,624,000 | 2017-12-31 | 13 | USD |
AccountsReceivableNetCurrent | 6,617,000 | 2026-06-30 | 92 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 6,425,000 | 2026-06-30 | 92 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -6,323,000 | 2020-12-31 | 12 | USD |
PaymentsForLeasingCosts | 6,296,000 | 2026-06-30 | 59 | USD |
PaymentsToAcquireOilAndGasPropertyAndEquipment | 6,263,000 | 2018-12-31 | 3 | USD |
DerivativeLiabilitiesCurrent | 5,823,000 | 2026-06-30 | 78 | USD |
AccruedBonusesCurrent | 5,749,000 | 2026-06-30 | 24 | USD |
OtherLongTermDebtNoncurrent | 5,526,000 | 2026-06-30 | 72 | USD |
PartnersCapitalAccountTreasuryUnitsPurchases | 5,496,000 | 2023-12-31 | 73 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -4,984,000 | 2026-06-30 | 103 | USD |
PaymentsForRepurchaseOfEquity | 4,449,000 | 2024-12-31 | 15 | USD |
StandardizedMeasureOfDiscountedFutureNetCashFlowOfProvedOilAndGasReservesOther | 4,366,000 | 2017-12-31 | 9 | USD |
AccountsPayableCurrent | 4,133,000 | 2026-06-30 | 92 | USD |
OperatingLeaseExpense | 3,991,000 | 2026-06-30 | 103 | USD |
RestrictedCashAndCashEquivalents | 3,304,000 | 2025-09-30 | 2 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -3,296,000 | 2026-06-30 | 103 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 3,139,000 | 2026-06-30 | 24 | USD |
DerivativeLiabilitiesNoncurrent | 3,072,000 | 2026-06-30 | 83 | USD |
PaymentsForRepurchaseOfCommonStock | 3,015,000 | 2015-06-30 | 4 | USD |
OtherSignificantNoncashTransactionValueOfConsiderationGiven1 | 2,800,000 | 2026-06-30 | 7 | USD |
FutureNetCashFlowsRelatingToProvedOilAndGasReservesIncomeTaxExpense | 2,655,000 | 2017-12-31 | 6 | USD |
IncreaseDecreaseInEstimatedFutureDevelopmentCosts | 2,653,000 | 2017-12-31 | 9 | USD |
AssetRetirementObligationRevisionOfEstimate | 2,330,000 | 2025-12-31 | 26 | USD |
LeaseAndRentalExpense | 2,200,000 | 2018-12-31 | 13 | USD |
IncreaseDecreaseInDeferredRevenue | -2,086,000 | 2017-12-31 | 26 | USD |
TreasuryStockValueAcquiredCostMethod | 2,000,000 | 2018-12-31 | 4 | USD |
MinorityInterestDecreaseFromRedemptions | 1,706,000 | 2018-12-31 | 4 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 1,674,000 | 2026-06-30 | 116 | USD |
InvestmentIncomeInterest | 1,666,000 | 2024-12-31 | 56 | USD |
OtherLiabilitiesCurrent | 1,627,000 | 2026-06-30 | 62 | USD |
AssetRetirementObligationCurrent | 1,549,000 | 2025-12-31 | 30 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 1,439,000 | 2018-12-31 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 1,411,000 | 2018-12-31 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 1,386,000 | 2018-12-31 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 1,385,000 | 2018-12-31 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 1,371,000 | 2018-12-31 | 4 | USD |
InterestExpense | 1,255,000 | 2024-06-30 | 123 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -1,167,000 | 2019-03-31 | 38 | USD |
OtherAccruedLiabilitiesCurrent | 1,122,000 | 2026-06-30 | 24 | USD |
AmortizationOfFinancingCosts | 1,100,000 | 2025-12-31 | 33 | USD |
PropertyPlantAndEquipmentOtherNet | 1,020,000 | 2026-06-30 | 92 | USD |
DeferredCompensationLiabilityClassifiedNoncurrent | 841,000 | 2026-06-30 | 92 | USD |
AssetRetirementObligationAccretionExpense | 782,000 | 2026-06-30 | 149 | USD |
AssetRetirementObligationLiabilitiesSettled | 774,000 | 2025-12-31 | 31 | USD |
AmortizationOfDeferredCharges | 525,000 | 2026-06-30 | 103 | USD |
PaymentsToAcquireFurnitureAndFixtures | 355,000 | 2026-06-30 | 101 | USD |
OtherNonoperatingIncome | 351,000 | 2017-06-30 | 29 | USD |
CostsIncurredAcquisitionOfOilAndGasPropertiesWithProvedReserves | 346,000 | 2025-12-31 | 34 | USD |
PaymentsToExploreAndDevelopOilAndGasProperties | 344,000 | 2026-06-30 | 103 | USD |
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet | 227,000 | 2020-06-30 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 196,000 | 2026-06-30 | 53 | USD |
TreasuryStockSharesAcquired | 128,627 | 2018-12-31 | 4 | shares |
ProceedsFromSaleOfOilAndGasPropertyAndEquipment | 121,000 | 2026-06-30 | 99 | USD |
IncreaseDecreaseInAssetRetirementObligations | -112,000 | 2026-06-30 | 103 | USD |
BusinessCombinationAcquisitionRelatedCosts | 100,000 | 2019-12-31 | 16 | USD |
InvestmentIncomeNet | 89,000 | 2026-06-30 | 91 | USD |
ProvedDevelopedAndUndevelopedReserveNetEnergy | 67,945 | 2017-12-31 | 12 | MBoe |
ProvedDevelopedReservesBOE1 | 56,727 | 2017-12-31 | 9 | MBoe |
PaymentsOfLoanCosts | 50,000 | 2017-09-30 | 4 | USD |
PartnersCapitalAccountPublicSaleOfUnits | -43,000 | 2019-12-31 | 27 | USD |
PartnersCapitalAccountPublicSaleOfUnitsNetOfOfferingCosts | -43,000 | 2019-03-31 | 2 | USD |
PaymentsOfDebtIssuanceCosts | 36,000 | 2026-06-30 | 70 | USD |
AssetRetirementObligationLiabilitiesIncurred | 30,000 | 2025-12-31 | 34 | USD |
ProvedDevelopedAndUndevelopedReserveProductionEnergy | 13,515 | 2017-12-31 | 9 | MBoe |
AssetRetirementObligationPeriodIncreaseDecrease | 13,000 | 2025-12-31 | 20 | USD |
OtherNonoperatingIncomeExpense | 13,000 | 2026-06-30 | 120 | USD |
ProvedUndevelopedReserveBOE1 | 11,218 | 2017-12-31 | 9 | MBoe |
ProvedDevelopedAndUndevelopedReserveExtensionAndDiscoveryEnergy | 8,449 | 2017-12-31 | 9 | MBoe |
ProvedDevelopedAndUndevelopedReservePurchaseOfMineralInPlaceEnergy | 7,309 | 2017-12-31 | 9 | MBoe |
ProvedDevelopedAndUndevelopedReserveRevisionOfPreviousEstimateEnergy | 2,277 | 2017-12-31 | 9 | MBoe |
PreferredStockRedemptionPricePerShare | 20 | 2017-11-28 | 2 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 18 | 2018-12-31 | 12 | USD/shares |
PartnersCapitalDistributionAmountPerShare | 1 | 2021-12-31 | 8 | USD/shares |
NumberOfOperatingSegments | 1 | 2026-06-30 | 13 | segment |
NumberOfReportableSegments | 1 | 2026-06-30 | 13 | segment |
LimitedLiabilityCompanyLLCOrLimitedPartnershipLPManagingMemberOrGeneralPartnerOwnershipInterest | 0 | 2018-05-30 | 1 | pure |
NetIncomeLossNetOfTaxPerOutstandingLimitedPartnershipUnitDiluted | 0 | 2026-06-30 | 68 | USD/shares |
NetIncomeLossPerOutstandingLimitedPartnershipUnitBasicNetOfTax | 0 | 2026-06-30 | 68 | USD/shares |
DistributionMadeToLimitedPartnerDistributionsPaidPerUnit | 0 | 2026-06-30 | 10 | USD/shares |
AccrualForEnvironmentalLossContingencies | 0 | 2025-12-31 | 21 | USD |
AccruedProfessionalFeesCurrent | 0 | 2016-12-31 | 2 | USD |
CapitalizedExploratoryWellCostChargedToExpense1 | 0 | 2023-12-31 | 46 | USD |
CostsIncurredExplorationCosts | 0 | 2023-12-31 | 27 | USD |
DeferredRevenue | 0 | 2017-12-31 | 24 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 0 | 2025-12-31 | 108 | USD |
GeneralPartnersCapitalAccount | 0 | 2026-06-30 | 80 | USD |
ImpairmentOfOilAndGasProperties | 0 | 2025-12-31 | 98 | USD |
IncomeLossAttributableToNoncontrollingInterest | 0 | 2020-12-31 | 61 | USD |
LiabilitiesAssumed1 | 0 | 2016-12-31 | 7 | USD |
NetIncomeLossAllocatedToGeneralPartners | 0 | 2026-06-30 | 129 | USD |
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 | 0 | 2016-12-31 | 7 | USD |
OtherExpenses | 0 | 2017-12-31 | 8 | USD |
PartnersCapitalAccountExchangesAndConversions | 0 | 2019-12-31 | 32 | USD |
PartnersCapitalAttributableToNoncontrollingInterest | 0 | 2018-12-31 | 29 | USD |
PaymentsOfCapitalDistribution | 0 | 2021-12-31 | 17 | USD |
PaymentsOfDividendsMinorityInterest | 0 | 2020-12-31 | 43 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2017-06-30 | 7 | USD |
PaymentsToMinorityShareholders | 0 | 2020-12-31 | 10 | USD |
ProceedsFromCollectionOfNotesReceivable | 0 | 2016-12-31 | 8 | USD |
ProceedsFromIssuanceOfConvertiblePreferredStock | 0 | 2019-12-31 | 9 | USD |
RedeemablePreferredStockDividends | 0 | 2020-12-31 | 55 | USD |
StockIssuedDuringPeriodValueConversionOfUnits | 0 | 2019-06-30 | 2 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 0 | 2026-06-30 | 72 | shares |
DilutiveSecurities | 0 | 2026-06-30 | 45 | USD |
AllocatedShareBasedCompensationExpense | 0 | 2024-06-30 | 4 | USD |
NumberOfBusinessesAcquired | 0 | 2025-09-30 | 10 | businessCombination |
What to be careful about
What this model itself distrusts about BSM's figures. Written by the derivation as it ran, not added afterwards.
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- invested capital is 0M (cash exceeds equity plus debt), so return on capital is unbounded rather than undefined; scored as maximal
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- forward EPS growth -15.2% is analyst consensus, not a filing: consensus 2027 EPS 1.13 against trailing 1.33, over 1 year(s), from 2 analysts (taken 2026-10-11)
- PEG not measured: earnings are expected to grow -15.2%, and the ratio inverts at or below zero — a company whose profit is expected to fall faster would otherwise score better for it
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions