Black Stone Minerals, L.P. (BSM)
NYSE: BSM · Real-Time Price · USD
15.29
+0.10 (0.66%)
At close: Mar 9, 2026, 4:00 PM EDT
15.32
+0.03 (0.20%)
After-hours: Mar 9, 2026, 7:23 PM EDT
Black Stone Minerals Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
| FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
| Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Net Income | 299.93 | 271.33 | 422.55 | 476.48 | 181.99 | |
| Depreciation & Amortization | 38.26 | 46.49 | 46.73 | 48.67 | 62.09 | |
| Other Amortization | 1.09 | 1.08 | 1.04 | 1.95 | 1.58 | |
| Loss (Gain) From Sale of Assets | - | - | -0.07 | -0.02 | -2.85 | |
| Stock-Based Compensation | 9.62 | 8.56 | 10.83 | 17.39 | 12.22 | |
| Other Operating Activities | -36.6 | 50.94 | -8.39 | -82.49 | 34.58 | |
| Change in Accounts Receivable | 5.55 | 11.24 | 53.05 | -39.51 | -34.86 | |
| Change in Accounts Payable | -0.29 | 1.04 | -3.83 | 3.01 | 2.65 | |
| Change in Other Net Operating Assets | -7.39 | -1.65 | -0.65 | -0.5 | -0.52 | |
| Operating Cash Flow | 310.17 | 389.04 | 521.25 | 424.98 | 256.88 | |
| Operating Cash Flow Growth | -20.27% | -25.36% | 22.65% | 65.44% | -8.85% | |
| Capital Expenditures | -119.11 | -115.03 | -19.81 | -12.56 | -14.64 | |
| Sale of Property, Plant & Equipment | 0.83 | 2.8 | 0.07 | 11.35 | 0.32 | |
| Investing Cash Flow | -118.27 | -112.24 | -19.74 | -1.22 | -14.32 | |
| Long-Term Debt Issued | 373 | 97 | 64 | 339 | 212 | |
| Long-Term Debt Repaid | -244 | -72 | -74 | -418 | -244 | |
| Net Debt Issued (Repaid) | 129 | 25 | -10 | -79 | -32 | |
| Repurchase of Common Stock | -3.78 | -4.45 | -5.5 | -2.99 | -1.96 | |
| Preferred Dividends Paid | -29.47 | -28.13 | -21 | -21 | -21 | |
| Common Dividends Paid | -285.65 | -336.93 | -398.82 | -322.4 | -176.92 | |
| Dividends Paid | -315.12 | -365.06 | -419.82 | -343.4 | -197.92 | |
| Other Financing Activities | -3.04 | -0.06 | -0.22 | -2.94 | -3.6 | |
| Financing Cash Flow | -192.93 | -344.57 | -435.54 | -428.34 | -235.48 | |
| Net Cash Flow | -1.04 | -67.76 | 65.98 | -4.57 | 7.08 | |
| Free Cash Flow | 191.06 | 274.01 | 501.44 | 412.42 | 242.25 | |
| Free Cash Flow Growth | -30.27% | -45.36% | 21.58% | 70.25% | -12.54% | |
| Free Cash Flow Margin | 47.65% | 64.18% | 102.63% | 53.47% | 49.29% | |
| Free Cash Flow Per Share | 0.90 | 1.30 | 2.23 | 1.84 | 1.16 | |
| Cash Interest Paid | 7.38 | 1.96 | 1.74 | 4.33 | 4.04 | |
| Levered Free Cash Flow | 93.09 | 161.26 | 343.09 | 236.68 | 176.03 | |
| Unlevered Free Cash Flow | 98.67 | 163.2 | 344.81 | 240.61 | 179.56 | |
| Change in Working Capital | -2.13 | 10.64 | 48.58 | -37 | -32.72 | |
Source: S&P Capital IQ. Standard template.
Financial Sources.