米国企業
Black Stone Minerals, L.P.

Black Stone Minerals, L.P.BSM

時価総額

$33.6億

PER

8倍

	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
Oil	-	-	-	310	264	149	236	336	288
Natural Gas	-	-	-	248	199	139	256	435	200
Real Estate	-	-	-	36	30	9	14	13	13
Revenue from contracts with customers	393	261	430	610	493	343	506	784	592
Gain (loss) on commodity derivative instruments	90	-36	27	15	-5	46	-146	-121	91
Lease operating expense	-	-	-	18	18	14	13	12	11
Production Tax Expense	36	35	47	64	61	43	50	66	57
Exploration expense	3	1	1	8	0	0	1	0	2
Depreciation, Depletion and Amortization	104	102	115	123	110	82	61	48	46
Impairment of Oil and Gas Properties	250	7	-	-	-	51	-	-	-
General and administrative	77	73	78	77	63	43	49	54	51
General and administrative	77	73	78	77	63	43	49	54	51
Accretion of asset retirement obligations	1	1	1	1	1	1	1	1	1
Accretion of asset retirement obligations	1	1	1	1	1	1	1	1	1
(Gain) loss on sale of assets, net	5	5	1	0	-	24	3	0	0
(Gain) loss on sale of assets, net	5	5	1	0	-	24	3	0	0
TOTAL OPERATING EXPENSE	489	233	258	291	253	211	172	181	169
TOTAL OPERATING EXPENSE	489	233	258	291	253	211	172	181	169
INCOME (LOSS) FROM OPERATIONS	-96	27	172	318	235	132	187	482	424
Investment Income, Interest	0	1	0	0	0	0	0	0	2
Interest expense	6	8	16	21	21	10	6	6	3
Other income (expense)	-	-0	1	-2	0	0	0	0	-0
TOTAL OTHER EXPENSE	-5	-7	-15	-23	-21	-10	-5	-6	-1
NET INCOME (LOSS)	-101	20	157	296	214	122	182	476	-
NET INCOME (LOSS)	-101	20	157	296	214	122	182	476	423
Distributions on Series B cumulative convertible preferred units	-	-	2	21	21	21	21	21	-
Distributions on Series B cumulative convertible preferred units	-	-	-	-	-	-	-	-	22
NET INCOME (LOSS) ATTRIBUTABLE TO THE GENERAL PARTNER AND COMMON UNITS	-108	14	152	275	193	101	161	455	401
General partner interest	-	-	-	-	-	-	-	-	-
Allocation of loss	-	-	-	-	-	-	-	-	401
NET INCOME (LOSS) ATTRIBUTABLE TO THE GENERAL PARTNER AND COMMON UNITS	-108	14	152	275	193	101	161	455	401
Per common unit (basic) (in usd per share)	-	-	-	-	-	-	-	2.18	1.91
Per common unit (diluted) (in usd per share)	-	-	-	-	-	-	-	2.12	1.88
Oil	-	-	-	310	264	149	236	336	288
Natural Gas	-	-	-	248	199	139	256	435	200
Real Estate	-	-	-	36	30	9	14	13	13
Revenue from contracts with customers	393	261	430	610	493	343	506	784	592
Gain (loss) on commodity derivative instruments	90	-36	27	15	-5	46	-146	-121	91
Lease operating expense	-	-	-	18	18	14	13	12	11
Production Tax Expense	36	35	47	64	61	43	50	66	57
Exploration expense	3	1	1	8	0	0	1	0	2
Depreciation, Depletion and Amortization	104	102	115	123	110	82	61	48	46
Impairment of Oil and Gas Properties	250	7	-	-	-	51	-	-	-
General and administrative	77	73	78	77	63	43	49	54	51
General and administrative	77	73	78	77	63	43	49	54	51
Accretion of asset retirement obligations	1	1	1	1	1	1	1	1	1
Accretion of asset retirement obligations	1	1	1	1	1	1	1	1	1
(Gain) loss on sale of assets, net	5	5	1	0	-	24	3	0	0
(Gain) loss on sale of assets, net	5	5	1	0	-	24	3	0	0
TOTAL OPERATING EXPENSE	489	233	258	291	253	211	172	181	169
TOTAL OPERATING EXPENSE	489	233	258	291	253	211	172	181	169
INCOME (LOSS) FROM OPERATIONS	-96	27	172	318	235	132	187	482	424
Investment Income, Interest	0	1	0	0	0	0	0	0	2
Interest expense	6	8	16	21	21	10	6	6	3
Other income (expense)	-	-0	1	-2	0	0	0	0	-0
TOTAL OTHER EXPENSE	-5	-7	-15	-23	-21	-10	-5	-6	-1
NET INCOME (LOSS)	-101	20	157	296	214	122	182	476	-
NET INCOME (LOSS)	-101	20	157	296	214	122	182	476	423
Distributions on Series B cumulative convertible preferred units	-	-	2	21	21	21	21	21	-
Distributions on Series B cumulative convertible preferred units	-	-	-	-	-	-	-	-	22
NET INCOME (LOSS) ATTRIBUTABLE TO THE GENERAL PARTNER AND COMMON UNITS	-108	14	152	275	193	101	161	455	401
General partner interest	-	-	-	-	-	-	-	-	-
Allocation of loss	-	-	-	-	-	-	-	-	401
NET INCOME (LOSS) ATTRIBUTABLE TO THE GENERAL PARTNER AND COMMON UNITS	-108	14	152	275	193	101	161	455	401
Per common unit (basic) (in usd per share)	-	-	-	-	-	-	-	2.18	1.91
Per common unit (diluted) (in usd per share)	-	-	-	-	-	-	-	2.12	1.88