Black Stone Minerals LP
NYSE:BSM
Income Statement
Earnings Waterfall
Black Stone Minerals LP
Revenue
|
592.2m
USD
|
Cost of Revenue
|
-68.4m
USD
|
Gross Profit
|
523.9m
USD
|
Operating Expenses
|
-100.3m
USD
|
Operating Income
|
423.5m
USD
|
Other Expenses
|
-22.8m
USD
|
Net Income
|
400.8m
USD
|
Income Statement
Black Stone Minerals LP
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
487
N/A
|
502
+3%
|
548
+9%
|
512
-7%
|
458
-11%
|
462
+1%
|
393
-15%
|
366
-7%
|
342
-7%
|
304
-11%
|
261
-14%
|
321
+23%
|
401
+25%
|
391
-3%
|
430
+10%
|
420
-2%
|
408
-3%
|
459
+12%
|
610
+33%
|
579
-5%
|
633
+9%
|
631
0%
|
488
-23%
|
587
+20%
|
462
-21%
|
368
-20%
|
343
-7%
|
221
-35%
|
241
+9%
|
257
+7%
|
359
+40%
|
334
-7%
|
456
+37%
|
613
+34%
|
664
+8%
|
802
+21%
|
738
-8%
|
632
-14%
|
592
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(66)
|
(68)
|
(73)
|
(72)
|
(72)
|
(66)
|
(57)
|
(55)
|
(51)
|
(52)
|
(54)
|
(58)
|
(63)
|
(65)
|
(65)
|
(68)
|
(71)
|
(76)
|
(83)
|
(84)
|
(83)
|
(82)
|
(78)
|
(75)
|
(69)
|
(62)
|
(58)
|
(56)
|
(56)
|
(61)
|
(63)
|
(65)
|
(75)
|
(78)
|
(79)
|
(77)
|
(70)
|
(68)
|
(68)
|
|
Gross Profit |
422
N/A
|
434
+3%
|
476
+9%
|
440
-7%
|
386
-12%
|
396
+3%
|
336
-15%
|
311
-7%
|
291
-6%
|
252
-13%
|
207
-18%
|
263
+27%
|
338
+29%
|
326
-4%
|
365
+12%
|
352
-4%
|
338
-4%
|
383
+13%
|
527
+38%
|
495
-6%
|
550
+11%
|
549
0%
|
410
-25%
|
513
+25%
|
393
-23%
|
307
-22%
|
285
-7%
|
166
-42%
|
185
+12%
|
197
+6%
|
296
+51%
|
269
-9%
|
381
+42%
|
535
+40%
|
585
+9%
|
725
+24%
|
669
-8%
|
564
-16%
|
524
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(159)
|
(171)
|
(176)
|
(180)
|
(194)
|
(185)
|
(187)
|
(183)
|
(179)
|
(180)
|
(177)
|
(182)
|
(181)
|
(182)
|
(194)
|
(197)
|
(207)
|
(212)
|
(208)
|
(210)
|
(198)
|
(188)
|
(174)
|
(160)
|
(198)
|
(134)
|
(126)
|
(121)
|
(118)
|
(116)
|
(112)
|
(104)
|
(104)
|
(101)
|
(103)
|
(102)
|
(99)
|
(103)
|
(100)
|
|
Selling, General & Administrative |
(61)
|
(59)
|
(63)
|
(62)
|
(67)
|
(71)
|
(77)
|
(80)
|
(78)
|
(76)
|
(73)
|
(73)
|
(72)
|
(73)
|
(78)
|
(79)
|
(81)
|
(86)
|
(77)
|
(79)
|
(74)
|
(66)
|
(63)
|
(54)
|
(51)
|
(46)
|
(43)
|
(44)
|
(45)
|
(48)
|
(49)
|
(50)
|
(50)
|
(51)
|
(54)
|
(52)
|
(52)
|
(53)
|
(51)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(7)
|
(7)
|
(8)
|
(8)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
|
Depreciation & Amortization |
(98)
|
(111)
|
(112)
|
(117)
|
(125)
|
(111)
|
(104)
|
(98)
|
(95)
|
(101)
|
(103)
|
(107)
|
(107)
|
(107)
|
(115)
|
(117)
|
(118)
|
(118)
|
(123)
|
(122)
|
(121)
|
(119)
|
(110)
|
(105)
|
(95)
|
(87)
|
(82)
|
(74)
|
(71)
|
(66)
|
(61)
|
(56)
|
(52)
|
(50)
|
(48)
|
(48)
|
(47)
|
(47)
|
(46)
|
|
Other Operating Expenses |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(52)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Operating Income |
262
N/A
|
263
+0%
|
300
+14%
|
260
-13%
|
193
-26%
|
211
+10%
|
149
-29%
|
128
-14%
|
112
-12%
|
72
-36%
|
30
-59%
|
81
+173%
|
157
+95%
|
144
-8%
|
171
+19%
|
155
-9%
|
131
-16%
|
171
+31%
|
318
+87%
|
285
-10%
|
352
+24%
|
361
+3%
|
235
-35%
|
352
+50%
|
195
-45%
|
172
-12%
|
159
-8%
|
45
-72%
|
67
+50%
|
81
+20%
|
184
+129%
|
164
-11%
|
278
+69%
|
433
+56%
|
483
+11%
|
624
+29%
|
569
-9%
|
461
-19%
|
424
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(13)
|
(14)
|
(14)
|
(13)
|
(11)
|
(9)
|
(6)
|
(4)
|
(4)
|
(5)
|
(7)
|
(10)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(18)
|
(14)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(1)
|
|
Non-Reccuring Items |
(30)
|
(30)
|
(118)
|
(132)
|
(250)
|
(275)
|
(245)
|
(233)
|
(115)
|
(90)
|
(2)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
(27)
|
(27)
|
24
|
24
|
3
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
|
Total Other Income |
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
|
Pre-Tax Income |
221
N/A
|
221
+0%
|
169
-23%
|
117
-31%
|
(68)
N/A
|
(72)
-6%
|
(101)
-40%
|
(108)
-7%
|
(6)
+95%
|
(22)
-278%
|
20
N/A
|
71
+251%
|
146
+106%
|
131
-11%
|
157
+20%
|
138
-12%
|
112
-19%
|
151
+35%
|
296
+96%
|
263
-11%
|
329
+25%
|
338
+3%
|
214
-37%
|
281
+31%
|
178
-37%
|
131
-26%
|
122
-7%
|
62
-49%
|
86
+39%
|
78
-9%
|
182
+133%
|
159
-13%
|
275
+73%
|
428
+55%
|
477
+11%
|
618
+30%
|
565
-9%
|
458
-19%
|
423
-8%
|
|
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
|
|
Income from Continuing Operations |
221
|
221
|
169
|
117
|
(68)
|
(72)
|
(101)
|
(108)
|
(6)
|
(22)
|
20
|
71
|
146
|
131
|
157
|
138
|
112
|
151
|
296
|
263
|
329
|
338
|
214
|
281
|
178
|
131
|
122
|
62
|
86
|
78
|
182
|
159
|
275
|
428
|
477
|
618
|
565
|
458
|
423
|
|
Income to Minority Interest |
(0)
|
0
|
1
|
(16)
|
(16)
|
(16)
|
1
|
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
|
0
|
0
|
|
Net Income (Common) |
205
N/A
|
205
+0%
|
155
-25%
|
89
-43%
|
(77)
N/A
|
(80)
-4%
|
(108)
-35%
|
(99)
+8%
|
(14)
+86%
|
(28)
-108%
|
14
N/A
|
66
+358%
|
142
+115%
|
127
-10%
|
152
+20%
|
128
-16%
|
98
-23%
|
133
+35%
|
275
+107%
|
242
-12%
|
308
+27%
|
318
+3%
|
193
-39%
|
261
+35%
|
157
-40%
|
111
-30%
|
101
-9%
|
41
-59%
|
65
+58%
|
57
-12%
|
161
+182%
|
138
-14%
|
254
+84%
|
406
+60%
|
456
+12%
|
597
+31%
|
544
-9%
|
437
-20%
|
401
-8%
|
|
EPS (Diluted) |
1.08
N/A
|
1.08
N/A
|
0.81
-25%
|
0.92
+14%
|
-0.8
N/A
|
-0.83
-4%
|
-1.12
-35%
|
-0.51
+54%
|
-0.07
+86%
|
-0.14
-100%
|
0.08
N/A
|
0.34
+325%
|
0.74
+118%
|
0.66
-11%
|
0.79
+20%
|
0.66
-16%
|
0.5
-24%
|
0.66
+32%
|
1.26
+91%
|
1.17
-7%
|
1.39
+19%
|
1.54
+11%
|
0.94
-39%
|
1.26
+34%
|
0.76
-40%
|
0.53
-30%
|
0.49
-8%
|
0.19
-61%
|
0.31
+63%
|
0.27
-13%
|
0.77
+185%
|
0.66
-14%
|
1.13
+71%
|
1.81
+60%
|
2.03
+12%
|
2.65
+31%
|
2.58
-3%
|
2.08
-19%
|
1.78
-14%
|