25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Black Stone Minerals LP
Buy, Hold or Sell?

Let's analyze Black Stone Minerals LP together

I guess you are interested in Black Stone Minerals LP. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Black Stone Minerals LP. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Black Stone Minerals LP

I send you an email if I find something interesting about Black Stone Minerals LP.

1. Quick Overview

1.1. Quick analysis of Black Stone Minerals LP (30 sec.)










1.2. What can you expect buying and holding a share of Black Stone Minerals LP? (30 sec.)

How much money do you get?

How much money do you get?
$1.79
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$5.54
Expected worth in 1 year
$5.52
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
$1.76
Return On Investment
11.7%

For what price can you sell your share?

Current Price per Share
$15.13
Expected price per share
$13.61 - $16.05
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Black Stone Minerals LP (5 min.)




Live pricePrice per Share (EOD)
$15.13
Intrinsic Value Per Share
$9.88 - $32.48
Total Value Per Share
$15.43 - $38.03

2.2. Growth of Black Stone Minerals LP (5 min.)




Is Black Stone Minerals LP growing?

Current yearPrevious yearGrowGrow %
How rich?$1.1b$1.2b-$28.1m-2.4%

How much money is Black Stone Minerals LP making?

Current yearPrevious yearGrowGrow %
Making money$93.1m$114.5m-$21.3m-22.9%
Net Profit Margin94.0%70.0%--

How much money comes from the company's main activities?

2.3. Financial Health of Black Stone Minerals LP (5 min.)




2.4. Comparing to competitors in the Oil & Gas E&P industry (5 min.)




  Industry Rankings (Oil & Gas E&P)  


Richest
#64 / 338

Most Revenue
#96 / 338

Most Profit
#41 / 338
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Black Stone Minerals LP?

Welcome investor! Black Stone Minerals LP's management wants to use your money to grow the business. In return you get a share of Black Stone Minerals LP.

First you should know what it really means to hold a share of Black Stone Minerals LP. And how you can make/lose money.

Speculation

The Price per Share of Black Stone Minerals LP is $15.13. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Black Stone Minerals LP.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Black Stone Minerals LP, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $5.54. Based on the TTM, the Book Value Change Per Share is $-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $0.14 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.45 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Black Stone Minerals LP.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.442.9%0.432.8%0.503.3%0.322.1%0.231.5%
Usd Book Value Change Per Share0.040.2%-0.010.0%0.140.9%0.010.1%0.030.2%
Usd Dividend Per Share0.412.7%0.453.0%0.483.1%0.342.3%0.312.1%
Usd Total Gains Per Share0.453.0%0.442.9%0.624.1%0.352.3%0.342.3%
Usd Price Per Share15.10-15.68-16.44-12.49-13.63-
Price to Earnings Ratio8.58-9.98-9.90-10.18-15.98-
Price-to-Total Gains Ratio33.75-39.44-31.01-34.11--91.56-
Price to Book Ratio2.72-2.85-2.96-2.40-2.86-
Price-to-Total Gains Ratio33.75-39.44-31.01-34.11--91.56-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share15.13
Number of shares66
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.450.34
Usd Book Value Change Per Share-0.010.01
Usd Total Gains Per Share0.440.35
Gains per Quarter (66 shares)29.1123.20
Gains per Year (66 shares)116.4392.78
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1118-210691283
2236-32221814176
3354-53382726269
4472-64543638362
5590-857045410455
6708-1068654412548
7826-1180263514641
8944-1391872616734
91062-14103481718827
101180-16115090720920

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%34.06.00.085.0%38.06.00.086.4%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%8.012.00.040.0%17.023.00.042.5%18.023.03.040.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%44.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%34.06.00.085.0%38.06.00.086.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Black Stone Minerals LP compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.037-0.006+116%0.143-74%0.008+383%0.034+9%
Book Value Per Share--5.5455.508+1%5.5540%5.172+7%4.834+15%
Current Ratio--5.6155.665-1%8.804-36%5.176+8%3.544+58%
Debt To Asset Ratio--0.0370.042-12%0.038-4%0.131-72%0.215-83%
Debt To Equity Ratio--0.0510.047+9%0.053-3%0.219-77%0.380-86%
Dividend Per Share--0.4100.447-8%0.476-14%0.344+19%0.310+32%
Enterprise Value--3157941620.8003350325354.660-6%3561267246.360-11%2536182700.884+25%2787760811.093+13%
Eps--0.4400.431+2%0.496-11%0.317+39%0.227+94%
Ev To Ebitda Ratio--7.5648.618-12%9.168-17%1966.795-100%1028.370-99%
Ev To Sales Ratio--5.8548.225-29%6.136-5%482.794-99%258.046-98%
Free Cash Flow Per Share--0.5450.483+13%0.617-12%0.425+28%0.251+117%
Free Cash Flow To Equity Per Share--0.1350.030+342%0.064+110%-0.021+116%-0.042+131%
Gross Profit Margin--1.0001.000+0%1.0000%1.000+0%1.000+0%
Intrinsic Value_10Y_max--32.485--------
Intrinsic Value_10Y_min--9.885--------
Intrinsic Value_1Y_max--2.154--------
Intrinsic Value_1Y_min--1.007--------
Intrinsic Value_3Y_max--7.310--------
Intrinsic Value_3Y_min--3.030--------
Intrinsic Value_5Y_max--13.479--------
Intrinsic Value_5Y_min--5.040--------
Market Cap3187815471.040+0%3181494620.8003362318104.660-5%3577832996.360-11%2693599800.884+18%2909707695.538+9%
Net Profit Margin--0.6880.940-27%0.700-2%0.546+26%0.365+88%
Operating Margin--0.6910.942-27%0.655+5%-12.012+1840%-5.895+954%
Operating Ratio--0.3090.409-24%0.296+4%0.522-41%0.593-48%
Pb Ratio2.729+0%2.7232.847-4%2.962-8%2.402+13%2.861-5%
Pe Ratio8.594+0%8.5779.980-14%9.904-13%10.180-16%15.977-46%
Price Per Share15.130+0%15.10015.678-4%16.435-8%12.491+21%13.626+11%
Price To Free Cash Flow Ratio6.944+0%6.9308.290-16%6.720+3%7.517-8%-8.635+225%
Price To Total Gains Ratio33.822+0%33.75439.437-14%31.006+9%34.110-1%-91.558+371%
Quick Ratio--4.5786.611-31%6.194-26%3.750+22%2.639+74%
Return On Assets--0.0760.075+2%0.091-16%0.057+34%0.040+90%
Return On Equity--0.1070.085+25%0.125-15%0.079+35%0.062+72%
Total Gains Per Share--0.4470.441+1%0.619-28%0.351+27%0.345+30%
Usd Book Value--1168301000.0001180478250.000-1%1208666000.000-3%1111190700.000+5%1031905725.000+13%
Usd Book Value Change Per Share--0.037-0.006+116%0.143-74%0.008+383%0.034+9%
Usd Book Value Per Share--5.5455.508+1%5.5540%5.172+7%4.834+15%
Usd Dividend Per Share--0.4100.447-8%0.476-14%0.344+19%0.310+32%
Usd Eps--0.4400.431+2%0.496-11%0.317+39%0.227+94%
Usd Free Cash Flow--114773000.000103720250.000+11%134502750.000-15%91688650.000+25%53969025.000+113%
Usd Free Cash Flow Per Share--0.5450.483+13%0.617-12%0.425+28%0.251+117%
Usd Free Cash Flow To Equity Per Share--0.1350.030+342%0.064+110%-0.021+116%-0.042+131%
Usd Market Cap3187815471.040+0%3181494620.8003362318104.660-5%3577832996.360-11%2693599800.884+18%2909707695.538+9%
Usd Price Per Share15.130+0%15.10015.678-4%16.435-8%12.491+21%13.626+11%
Usd Profit--92731000.00093156750.0000%114530250.000-19%72523058.900+28%54621979.450+70%
Usd Revenue--134856000.000106535250.000+27%157938500.000-15%111819641.350+21%112083670.675+20%
Usd Total Gains Per Share--0.4470.441+1%0.619-28%0.351+27%0.345+30%
 EOD+4 -4MRQTTM+23 -16YOY+9 -295Y+34 -510Y+35 -4

3.3 Fundamental Score

Let's check the fundamental score of Black Stone Minerals LP based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.594
Price to Book Ratio (EOD)Between0-12.729
Net Profit Margin (MRQ)Greater than00.688
Operating Margin (MRQ)Greater than00.691
Quick Ratio (MRQ)Greater than14.578
Current Ratio (MRQ)Greater than15.615
Debt to Asset Ratio (MRQ)Less than10.037
Debt to Equity Ratio (MRQ)Less than10.051
Return on Equity (MRQ)Greater than0.150.107
Return on Assets (MRQ)Greater than0.050.076
Total8/10 (80.0%)

3.4 Technical Score

Let's check the technical score of Black Stone Minerals LP based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.985
Ma 20Greater thanMa 5015.233
Ma 50Greater thanMa 10014.879
Ma 100Greater thanMa 20014.616
OpenGreater thanClose15.520
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Black Stone Minerals LP

Black Stone Minerals, L.P., together with its subsidiaries, owns and manages oil and natural gas mineral interests. It owns mineral interests in approximately 16.8 million gross acres, nonparticipating royalty interests in 1.8 million gross acres, and overriding royalty interests in 1.6 million gross acres located in 41 states in the United States. The company was founded in 1876 and is based in Houston, Texas.

Fundamental data was last updated by Penke on 2024-11-16 15:26:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Black Stone Minerals LP earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Black Stone Minerals LP to the Oil & Gas E&P industry mean.
  • A Net Profit Margin of 68.8% means that $0.69 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Black Stone Minerals LP:

  • The MRQ is 68.8%. The company is making a huge profit. +2
  • The TTM is 94.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ68.8%TTM94.0%-25.3%
TTM94.0%YOY70.0%+24.0%
TTM94.0%5Y54.6%+39.5%
5Y54.6%10Y36.5%+18.0%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ68.8%10.5%+58.3%
TTM94.0%6.7%+87.3%
YOY70.0%15.2%+54.8%
5Y54.6%-16.9%+71.5%
10Y36.5%-47.3%+83.8%
4.3.1.2. Return on Assets

Shows how efficient Black Stone Minerals LP is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Black Stone Minerals LP to the Oil & Gas E&P industry mean.
  • 7.6% Return on Assets means that Black Stone Minerals LP generated $0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Black Stone Minerals LP:

  • The MRQ is 7.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 7.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ7.6%TTM7.5%+0.1%
TTM7.5%YOY9.1%-1.5%
TTM7.5%5Y5.7%+1.8%
5Y5.7%10Y4.0%+1.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ7.6%0.2%+7.4%
TTM7.5%0.1%+7.4%
YOY9.1%0.7%+8.4%
5Y5.7%-1.3%+7.0%
10Y4.0%-2.2%+6.2%
4.3.1.3. Return on Equity

Shows how efficient Black Stone Minerals LP is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Black Stone Minerals LP to the Oil & Gas E&P industry mean.
  • 10.7% Return on Equity means Black Stone Minerals LP generated $0.11 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Black Stone Minerals LP:

  • The MRQ is 10.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 8.5%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ10.7%TTM8.5%+2.2%
TTM8.5%YOY12.5%-4.0%
TTM8.5%5Y7.9%+0.6%
5Y7.9%10Y6.2%+1.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ10.7%1.3%+9.4%
TTM8.5%0.7%+7.8%
YOY12.5%2.1%+10.4%
5Y7.9%-2.2%+10.1%
10Y6.2%-4.1%+10.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Black Stone Minerals LP.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Black Stone Minerals LP is operating .

  • Measures how much profit Black Stone Minerals LP makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Black Stone Minerals LP to the Oil & Gas E&P industry mean.
  • An Operating Margin of 69.1% means the company generated $0.69  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Black Stone Minerals LP:

  • The MRQ is 69.1%. The company is operating very efficient. +2
  • The TTM is 94.2%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ69.1%TTM94.2%-25.1%
TTM94.2%YOY65.5%+28.7%
TTM94.2%5Y-1,201.2%+1,295.4%
5Y-1,201.2%10Y-589.5%-611.7%
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ69.1%18.1%+51.0%
TTM94.2%14.9%+79.3%
YOY65.5%18.6%+46.9%
5Y-1,201.2%-0.4%-1,200.8%
10Y-589.5%-16.7%-572.8%
4.3.2.2. Operating Ratio

Measures how efficient Black Stone Minerals LP is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • An Operation Ratio of 0.31 means that the operating costs are $0.31 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Black Stone Minerals LP:

  • The MRQ is 0.309. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.409. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.309TTM0.409-0.099
TTM0.409YOY0.296+0.113
TTM0.4095Y0.522-0.113
5Y0.52210Y0.593-0.072
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3091.000-0.691
TTM0.4090.914-0.505
YOY0.2960.837-0.541
5Y0.5221.011-0.489
10Y0.5931.179-0.586
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Black Stone Minerals LP.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Black Stone Minerals LP is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A Current Ratio of 5.61 means the company has $5.61 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Black Stone Minerals LP:

  • The MRQ is 5.615. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.665. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.615TTM5.665-0.050
TTM5.665YOY8.804-3.139
TTM5.6655Y5.176+0.489
5Y5.17610Y3.544+1.632
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6151.192+4.423
TTM5.6651.186+4.479
YOY8.8041.233+7.571
5Y5.1761.436+3.740
10Y3.5441.712+1.832
4.4.3.2. Quick Ratio

Measures if Black Stone Minerals LP is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Black Stone Minerals LP to the Oil & Gas E&P industry mean.
  • A Quick Ratio of 4.58 means the company can pay off $4.58 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Black Stone Minerals LP:

  • The MRQ is 4.578. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 6.611. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ4.578TTM6.611-2.033
TTM6.611YOY6.194+0.416
TTM6.6115Y3.750+2.861
5Y3.75010Y2.639+1.112
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5780.649+3.929
TTM6.6110.751+5.860
YOY6.1940.856+5.338
5Y3.7500.988+2.762
10Y2.6391.293+1.346
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Black Stone Minerals LP.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Black Stone Minerals LP assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Black Stone Minerals LP to Oil & Gas E&P industry mean.
  • A Debt to Asset Ratio of 0.04 means that Black Stone Minerals LP assets are financed with 3.7% credit (debt) and the remaining percentage (100% - 3.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Black Stone Minerals LP:

  • The MRQ is 0.037. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.042. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.037TTM0.042-0.005
TTM0.042YOY0.038+0.004
TTM0.0425Y0.131-0.089
5Y0.13110Y0.215-0.084
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0370.419-0.382
TTM0.0420.425-0.383
YOY0.0380.429-0.391
5Y0.1310.465-0.334
10Y0.2150.448-0.233
4.5.4.2. Debt to Equity Ratio

Measures if Black Stone Minerals LP is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Black Stone Minerals LP to the Oil & Gas E&P industry mean.
  • A Debt to Equity ratio of 5.1% means that company has $0.05 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Black Stone Minerals LP:

  • The MRQ is 0.051. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.047. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.051TTM0.047+0.004
TTM0.047YOY0.053-0.006
TTM0.0475Y0.219-0.172
5Y0.21910Y0.380-0.161
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0510.642-0.591
TTM0.0470.642-0.595
YOY0.0530.611-0.558
5Y0.2190.816-0.597
10Y0.3800.766-0.386
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Black Stone Minerals LP generates.

  • Above 15 is considered overpriced but always compare Black Stone Minerals LP to the Oil & Gas E&P industry mean.
  • A PE ratio of 8.58 means the investor is paying $8.58 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Black Stone Minerals LP:

  • The EOD is 8.594. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.577. Based on the earnings, the company is underpriced. +1
  • The TTM is 9.980. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.594MRQ8.577+0.017
MRQ8.577TTM9.980-1.403
TTM9.980YOY9.904+0.076
TTM9.9805Y10.180-0.200
5Y10.18010Y15.977-5.798
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD8.5940.721+7.873
MRQ8.5771.320+7.257
TTM9.980-0.211+10.191
YOY9.9041.206+8.698
5Y10.180-0.477+10.657
10Y15.977-0.958+16.935
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Black Stone Minerals LP:

  • The EOD is 6.944. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 6.930. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 8.290. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.944MRQ6.930+0.014
MRQ6.930TTM8.290-1.360
TTM8.290YOY6.720+1.570
TTM8.2905Y7.517+0.774
5Y7.51710Y-8.635+16.152
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD6.944-0.461+7.405
MRQ6.930-1.204+8.134
TTM8.290-1.506+9.796
YOY6.720-1.193+7.913
5Y7.517-2.401+9.918
10Y-8.635-2.766-5.869
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Black Stone Minerals LP is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas E&P industry mean).
  • A PB ratio of 2.72 means the investor is paying $2.72 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Black Stone Minerals LP:

  • The EOD is 2.729. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.723. Based on the equity, the company is underpriced. +1
  • The TTM is 2.847. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.729MRQ2.723+0.005
MRQ2.723TTM2.847-0.124
TTM2.847YOY2.962-0.115
TTM2.8475Y2.402+0.445
5Y2.40210Y2.861-0.458
Compared to industry (Oil & Gas E&P)
PeriodCompanyIndustry (mean)+/- 
EOD2.7290.965+1.764
MRQ2.7231.092+1.631
TTM2.8471.102+1.745
YOY2.9621.167+1.795
5Y2.4021.247+1.155
10Y2.8611.310+1.551
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Black Stone Minerals LP.

4.8.1. Institutions holding Black Stone Minerals LP

Institutions are holding 12.97% of the shares of Black Stone Minerals LP.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Morgan Stanley - Brokerage Accounts4.15530.00538754664-593392-6.3478
2024-09-30William Marsh Rice University2.688199.7141566347600
2024-06-30Bank of America Corp1.12850.003323776751826649331.4996
2024-06-30Natixis SA0.8850.1672186450000
2024-09-30Penn Davis Mcfarland Inc0.64372.30321356173-148-0.0109
2024-09-30INVESTMENT MANAGEMENT ASSOCIATES INC /ADV0.56026.96671180220-51226-4.1598
2024-06-30Brown Advisory Holdings Inc0.45790.019896474522000.2286
2024-09-30Dimeo Schneider & Associates LLC0.38521.41528114678114670
2024-06-30Mudita Advisors LLP0.36116.10576087700
2024-06-30ING Groep NV0.29270.0573616600-39300-5.9918
2024-06-30Nomura Holdings Inc0.26340.016755500020190057.1793
2024-06-30EPACRIA CAPITAL PARTNERS LLC0.26046.304954869800
2024-09-30Kempner Capital Management Inc0.23673.854149861600
2024-06-30Fayez Sarofim & Company0.23290.020849074000
2024-06-30Citigroup Inc0.21850.00464604504484503737.0833
2024-06-30HighTower Advisors, LLC0.18890.00963979305183114.9758
2024-06-30CAMBRIDGE Invest RESEARCH ADVISORS, INC.0.18560.0227391070-4226-1.0691
2024-06-30Concorde Financial Corporation0.18343.977938641861621.6205
2024-09-30Clarus Group, Inc.0.1592.135833499600
2024-06-30First Trust Advisors L.P.0.15110.0051318450-2145-0.6691
Total 13.6376133.109328732765+2658222+9.3%

4.9.2. Funds holding Black Stone Minerals LP

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Multi-Asset Diversified Income ETF0.17671.2437223700
2024-09-30Spirit of America Energy A0.15092.3852317999-21000-6.1947
2024-07-31Orchard US Small Cap Value USD Instl 10.08410.725117715800
2024-07-31Orchard Small Cap Value ESG0.08410.72511771581724693678.1617
2024-10-31GraniteShares HIPS US High Income ETF0.072.367714746500
2024-09-30Concorde Wealth Management0.04763.73621003363166846.1176
2024-10-31Invesco Zacks Multi-Asset Income ETF0.04221.13028895400
2024-05-20Nikko Index Mother MLP0.03231.93716800000
2024-09-30LoCorr Spectrum Income I0.03021.35976356800
2024-06-30ALPS/CorCmdty Mgmt CmpltCmdty Strat I0.02530.08215337400
2024-10-31Distillate Small/Mid Cash Flow ETF0.01470.47683089200
2024-09-30U.S. Small/Mid Cap Quality & Value0.01470.47093089214985.0963
2024-10-31Global X Alternative Income ETF0.01371.24752876600
2024-10-31Virtus Real Asset Income ETF0.00561.1281183800
2024-10-31Arrow Dow Jones Global Yield ETF0.00480.72691007200
2024-09-30First Eagle Global Real Assets I0.00260.5743553400
2024-07-31Orchard Select Small Cap Value0.00221.1704468900
2024-09-30CorCmdty Mgmt CompleteCmdty A0.00060.0668121300
2024-09-30Scout Smid Cap Equity0.00011.07621700
2024-10-31GUGG Total Income 30 CA00.590143300
Total 0.802423.21611690366+184638+10.9%

5.3. Insider Transactions

Insiders are holding 21.315% of the shares of Black Stone Minerals LP.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-06Thomas L Carter JrBUY10000014.12
2024-08-26Carrie Pearson ClarkSELL1853214.84
2024-08-15D Mark DewalchBUY3420014.62
2024-02-26D Mark DewalchBUY325015.47
2023-12-07Thomas L Carter JrBUY2900015.99
2023-11-16D Mark DewalchBUY2170317.14
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets1,212,817
Total Liabilities44,516
Total Stockholder Equity867,823
 As reported
Total Liabilities 44,516
Total Stockholder Equity+ 867,823
Total Assets = 1,212,817

Assets

Total Assets1,212,817
Total Current Assets109,255
Long-term Assets1,103,562
Total Current Assets
Cash And Cash Equivalents 20,963
Net Receivables 68,119
Other Current Assets 20,173
Total Current Assets  (as reported)109,255
Total Current Assets  (calculated)109,255
+/-0
Long-term Assets
Property Plant Equipment 1,096,296
Long-term Assets Other 7,266
Long-term Assets  (as reported)1,103,562
Long-term Assets  (calculated)1,103,562
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities19,458
Long-term Liabilities25,058
Total Stockholder Equity867,823
Total Current Liabilities
Accounts payable 3,742
Other Current Liabilities 15,716
Total Current Liabilities  (as reported)19,458
Total Current Liabilities  (calculated)19,458
+/-0
Long-term Liabilities
Long-term Liabilities Other 2,217
Long-term Liabilities  (as reported)25,058
Long-term Liabilities  (calculated)2,217
+/- 22,841
Total Stockholder Equity
Common Stock867,823
Total Stockholder Equity (as reported)867,823
Total Stockholder Equity (calculated)867,823
+/-0
Other
Cash and Short Term Investments 20,963
Common Stock Shares Outstanding 210,687
Liabilities and Stockholders Equity 912,339
Net Debt -20,963
Net Invested Capital 1,168,301
Net Working Capital 89,797
Property Plant and Equipment Gross 3,073,363



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-31
> Total Assets 
1,444,413
0
0
0
1,326,782
1,274,291
1,118,569
1,161,446
1,061,436
1,045,843
1,126,830
1,137,232
1,128,827
1,199,722
1,250,086
1,246,070
1,576,451
1,635,978
1,669,464
1,754,259
1,750,124
1,711,887
1,724,555
1,595,813
1,545,208
1,522,567
1,438,838
1,260,016
1,243,978
1,226,149
1,242,247
1,246,664
1,247,921
1,238,569
1,272,693
1,270,728
1,271,082
1,271,664
1,250,353
1,233,981
1,266,884
1,231,675
1,216,896
1,212,817
1,212,8171,216,8961,231,6751,266,8841,233,9811,250,3531,271,6641,271,0821,270,7281,272,6931,238,5691,247,9211,246,6641,242,2471,226,1491,243,9781,260,0161,438,8381,522,5671,545,2081,595,8131,724,5551,711,8871,750,1241,754,2591,669,4641,635,9781,576,4511,246,0701,250,0861,199,7221,128,8271,137,2321,126,8301,045,8431,061,4361,161,4461,118,5691,274,2911,326,7820001,444,413
   > Total Current Assets 
0
0
0
0
137,417
108,598
70,420
93,657
103,595
97,286
78,910
84,242
78,989
90,100
94,836
83,799
87,643
100,624
107,739
117,128
157,533
113,129
126,282
121,334
102,291
159,777
221,422
61,921
66,521
64,785
71,540
93,068
107,974
107,982
155,500
160,963
173,381
183,790
171,939
166,952
193,127
146,165
114,518
109,255
109,255114,518146,165193,127166,952171,939183,790173,381160,963155,500107,982107,97493,06871,54064,78566,52161,921221,422159,777102,291121,334126,282113,129157,533117,128107,739100,62487,64383,79994,83690,10078,98984,24278,91097,286103,59593,65770,420108,598137,4170000
       Cash And Cash Equivalents 
30,123
0
0
0
14,803
8,368
6,048
5,570
13,233
5,013
9,770
4,848
9,772
14,005
7,487
8,911
5,642
6,297
7,071
4,441
5,414
4,247
3,906
1,966
8,119
3,040
1,600
3,057
1,796
3,789
1,043
3,264
8,876
6,653
12,158
838
4,307
19,150
46,666
56,030
70,300
40,456
26,669
20,963
20,96326,66940,45670,30056,03046,66619,1504,30783812,1586,6538,8763,2641,0433,7891,7963,0571,6003,0408,1191,9663,9064,2475,4144,4417,0716,2975,6428,9117,48714,0059,7724,8489,7705,01313,2335,5706,0488,36814,80300030,123
       Short-term Investments 
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
0
0
140,564
80,912
0
080,912140,56400000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
74,092
50,794
54,215
52,347
41,246
44,370
53,568
64,391
68,181
74,974
72,255
68,895
80,695
92,855
99,028
111,482
113,148
103,327
95,958
84,842
78,214
58,464
45,480
48,497
61,908
59,288
68,381
88,301
97,142
99,463
140,569
157,887
135,697
94,186
72,364
87,725
82,253
72,428
73,825
68,119
68,11973,82572,42882,25387,72572,36494,186135,697157,887140,56999,46397,14288,30168,38159,28861,90848,49745,48058,46478,21484,84295,958103,327113,148111,48299,02892,85580,69568,89572,25574,97468,18164,39153,56844,37041,24652,34754,21550,79474,0920000
       Inventory 
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
-6,291
0
31,472
68,367
50,288
21,218
110,874
0
0
0
000110,87421,21850,28868,36731,4720-6,2910000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
1,189,365
1,165,693
1,048,149
1,067,789
957,841
948,557
1,047,920
1,052,990
1,049,838
1,109,622
1,155,250
1,162,271
1,488,808
1,535,354
1,561,725
1,637,131
1,592,591
1,598,758
1,598,273
1,474,479
1,442,917
1,362,790
1,217,416
1,198,095
1,177,457
1,161,364
1,170,707
1,153,596
1,139,947
1,130,587
1,117,193
1,109,765
1,097,701
1,087,874
1,078,414
1,067,029
1,073,757
1,085,510
1,102,378
1,103,562
1,103,5621,102,3781,085,5101,073,7571,067,0291,078,4141,087,8741,097,7011,109,7651,117,1931,130,5871,139,9471,153,5961,170,7071,161,3641,177,4571,198,0951,217,4161,362,7901,442,9171,474,4791,598,2731,598,7581,592,5911,637,1311,561,7251,535,3541,488,8081,162,2711,155,2501,109,6221,049,8381,052,9901,047,920948,557957,8411,067,7891,048,1491,165,6931,189,3650000
       Property Plant Equipment 
1,315,034
0
0
0
1,186,833
1,162,610
1,046,099
1,051,927
938,594
938,053
1,045,308
1,050,588
1,044,671
1,097,963
1,143,191
1,156,271
1,481,330
1,527,368
1,554,912
1,630,634
1,575,881
1,586,386
1,582,434
1,457,054
1,434,228
1,355,114
1,211,171
1,192,347
1,172,136
1,155,690
1,163,066
1,146,426
1,133,336
1,124,545
1,109,878
1,098,228
1,088,247
1,078,955
1,069,217
1,059,414
1,065,502
1,077,869
1,095,287
1,096,296
1,096,2961,095,2871,077,8691,065,5021,059,4141,069,2171,078,9551,088,2471,098,2281,109,8781,124,5451,133,3361,146,4261,163,0661,155,6901,172,1361,192,3471,211,1711,355,1141,434,2281,457,0541,582,4341,586,3861,575,8811,630,6341,554,9121,527,3681,481,3301,156,2711,143,1911,097,9631,044,6711,050,5881,045,308938,053938,5941,051,9271,046,0991,162,6101,186,8330001,315,034
       Long-term Assets Other 
0
0
0
0
2,532
3,083
2,050
15,862
19,247
10,504
2,612
2,402
5,167
11,659
12,059
6,000
7,478
7,986
6,813
6,497
16,710
12,372
15,839
17,425
8,689
7,676
6,245
5,748
5,321
5,674
7,641
7,170
6,611
6,042
5,347
11,537
8,726
8,307
7,970
7,615
7,883
7,494
7,091
7,266
7,2667,0917,4947,8837,6157,9708,3078,72611,5375,3476,0426,6117,1707,6415,6745,3215,7486,2457,6768,68917,42515,83912,37216,7106,4976,8137,9867,4786,00012,05911,6595,1672,4022,61210,50419,24715,8622,0503,0832,5320000
> Total Liabilities 
566,618
0
0
0
512,400
502,154
93,929
111,250
150,783
186,791
349,552
364,264
403,166
451,724
452,199
427,681
485,908
549,498
598,832
636,950
547,500
577,998
580,540
460,131
448,404
420,480
364,796
197,022
185,011
189,359
218,193
261,219
184,292
240,420
230,005
149,140
61,270
33,436
37,112
60,598
49,539
55,873
56,431
44,516
44,51656,43155,87349,53960,59837,11233,43661,270149,140230,005240,420184,292261,219218,193189,359185,011197,022364,796420,480448,404460,131580,540577,998547,500636,950598,832549,498485,908427,681452,199451,724403,166364,264349,552186,791150,783111,25093,929502,154512,400000566,618
   > Total Current Liabilities 
97,805
0
0
0
98,572
95,969
65,497
46,335
63,039
52,916
43,470
44,364
71,331
47,594
43,277
42,297
59,734
55,214
92,697
114,723
64,766
48,509
45,973
23,016
29,803
10,798
15,152
21,298
39,947
56,784
95,084
131,538
77,140
148,438
124,817
71,531
30,734
12,785
16,760
33,785
25,836
27,380
27,062
19,458
19,45827,06227,38025,83633,78516,76012,78530,73471,531124,817148,43877,140131,53895,08456,78439,94721,29815,15210,79829,80323,01645,97348,50964,766114,72392,69755,21459,73442,29743,27747,59471,33144,36443,47052,91663,03946,33565,49795,96998,57200097,805
       Short-term Debt 
0
0
0
0
394,000
3,813
25,630
3,333
3,257
3,054
32,998
36,312
50,434
38,046
393,000
362,000
4,222
17,290
36,778
40,801
0
1,967
0
0
159
0
311
3,662
19,318
44,447
80,047
114,451
51,544
138,028
106,080
48,127
3,243
0
0
0
0
0
0
0
00000003,24348,127106,080138,02851,544114,45180,04744,44719,3183,6623110159001,967040,80136,77817,2904,222362,000393,00038,04650,43436,31232,9983,0543,2573,33325,6303,813394,0000000
       Short Long Term Debt 
0
0
0
0
394,000
0
0
0
66,000
0
1,835
137
316,000
4,941
393,000
362,000
388,000
436,000
421,000
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
0000000000000000000000000421,000436,000388,000362,000393,0004,941316,0001371,835066,000000394,0000000
       Accounts payable 
30,722
0
0
0
29,415
31,080
35,332
28,108
5,036
4,127
5,160
4,833
4,142
3,949
3,533
3,659
2,464
2,282
2,952
14,595
4,149
6,639
5,911
4,574
5,309
563
2,870
3,537
3,407
2,219
3,320
2,206
5,944
2,380
3,586
3,044
6,773
4,963
5,601
4,502
6,270
5,844
5,632
3,742
3,7425,6325,8446,2704,5025,6014,9636,7733,0443,5862,3805,9442,2063,3202,2193,4073,5372,8705635,3094,5745,9116,6394,14914,5952,9522,2822,4643,6593,5333,9494,1424,8335,1604,1275,03628,10835,33231,08029,41500030,722
       Other Current Liabilities 
67,083
0
0
0
69,157
64,889
30,165
18,227
58,003
48,789
38,310
39,531
67,189
43,645
39,744
38,638
57,270
52,932
89,745
100,128
60,617
41,870
40,062
18,442
24,494
10,235
12,282
17,761
36,540
54,565
91,764
129,332
71,196
146,058
121,231
68,487
23,961
7,822
11,159
29,283
13,188
21,536
21,430
15,716
15,71621,43021,53613,18829,28311,1597,82223,96168,487121,231146,05871,196129,33291,76454,56536,54017,76112,28210,23524,49418,44240,06241,87060,617100,12889,74552,93257,27038,63839,74443,64567,18939,53138,31048,78958,00318,22730,16564,88969,15700067,083
   > Long-term Liabilities 
0
0
0
0
413,828
406,185
28,432
64,915
87,744
133,875
306,082
319,900
331,835
404,130
408,922
385,384
426,174
494,284
506,135
522,227
482,734
529,489
534,567
437,115
418,601
409,682
349,644
175,724
145,064
132,575
123,109
129,681
107,152
91,982
105,188
77,609
30,536
20,651
20,352
26,813
23,703
28,493
29,369
25,058
25,05829,36928,49323,70326,81320,35220,65130,53677,609105,18891,982107,152129,681123,109132,575145,064175,724349,644409,682418,601437,115534,567529,489482,734522,227506,135494,284426,174385,384408,922404,130331,835319,900306,082133,87587,74464,91528,432406,185413,8280000
       Long term Debt Total 
0
0
0
0
0
389,000
6,000
43,000
66,000
116,000
285,000
299,000
316,000
388,000
393,000
368,592
407,171
474,876
481,079
494,096
465,973
513,292
517,750
419,781
400,820
392,914
327,609
151,355
125,073
114,829
99,533
102,223
91,752
74,305
88,104
60,000
13,606
3,709
3,514
0
0
0
0
0
000003,5143,70913,60660,00088,10474,30591,752102,22399,533114,829125,073151,355327,609392,914400,820419,781517,750513,292465,973494,096481,079474,876407,171368,592393,000388,000316,000299,000285,000116,00066,00043,0006,000389,00000000
       Warrants
0
0
0
0
0
120,889
120,904
120,936
79,162
54,001
54,001
54,015
54,015
34,145
27,085
27,092
322,422
300,644
298,400
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
298,361
0
0
0
0
0
00000298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,361298,400300,644322,42227,09227,08534,14554,01554,01554,00154,00179,162120,936120,904120,88900000
       Long-term Liabilities Other 
0
0
0
0
0
9,621
9,908
10,181
10,585
10,972
11,240
11,366
13,350
13,599
13,627
13,909
14,092
14,382
14,589
14,669
14,948
15,146
15,377
15,584
15,653
16,225
16,717
16,972
17,377
17,503
3,533
12,412
12,561
12,702
12,599
12,588
15,030
15,089
15,283
3,178
2,893
2,755
2,496
2,217
2,2172,4962,7552,8933,17815,28315,08915,03012,58812,59912,70212,56112,4123,53317,50317,37716,97216,71716,22515,65315,58415,37715,14614,94814,66914,58914,38214,09213,90913,62713,59913,35011,36611,24010,97210,58510,1819,9089,62100000
       Deferred Long Term Liability 
0
0
0
0
2,532
7,564
12,524
11,734
11,159
6,903
9,842
9,534
2,485
2,531
2,295
2,883
4,911
5,026
10,467
13,462
1,813
1,051
1,440
1,750
2,128
543
5,318
7,397
2,614
243
7,641
15,046
2,839
4,975
4,485
11,537
1,900
1,853
1,555
7,615
0
0
0
0
00007,6151,5551,8531,90011,5374,4854,9752,83915,0467,6412432,6147,3975,3185432,1281,7501,4401,0511,81313,46210,4675,0264,9112,8832,2952,5312,4859,5349,8426,90311,15911,73412,5247,5642,5320000
> Total Stockholder Equity
873,705
0
0
0
814,382
651,248
903,736
929,260
831,491
805,051
723,277
718,953
671,646
713,853
770,802
791,297
768,121
785,836
772,271
818,948
904,263
835,528
845,654
837,321
798,443
803,726
775,681
764,633
760,606
738,429
725,693
687,084
765,268
699,788
1,042,688
823,227
911,451
939,867
914,880
875,022
1,217,345
1,175,802
1,160,465
867,823
867,8231,160,4651,175,8021,217,345875,022914,880939,867911,451823,2271,042,688699,788765,268687,084725,693738,429760,606764,633775,681803,726798,443837,321845,654835,528904,263818,948772,271785,836768,121791,297770,802713,853671,646718,953723,277805,051831,491929,260903,736651,248814,382000873,705
   Common Stock
0
0
0
0
653,217
0
0
0
574,648
0
0
0
489,023
0
0
0
603,116
614,720
612,502
657,603
714,823
835,528
845,654
837,321
798,443
803,726
775,681
764,633
760,606
738,429
725,693
687,084
765,268
699,788
744,327
823,227
911,451
939,867
914,880
875,022
918,208
875,324
859,987
867,823
867,823859,987875,324918,208875,022914,880939,867911,451823,227744,327699,788765,268687,084725,693738,429760,606764,633775,681803,726798,443837,321845,654835,528714,823657,603612,502614,720603,116000489,023000574,648000653,2170000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
-1,204,855
-1,246,142
-1,396,552
-1,444,691
-1,558,456
-1,586,263
-1,616,094
-1,644,825
-1,667,257
-1,693,636
-1,721,875
-1,751,079
-1,781,275
-1,808,477
-1,827,589
-1,845,471
-1,876,740
-1,904,576
-1,932,941
-1,960,316
-1,882,034
-1,950,565
-1,959,418
-1,977,988
-1,999,624
-2,022,320
-2,038,116
0
0
0
0
0
0
0
0
0
0
918,208
875,324
0
0875,324918,2080000000000-2,038,116-2,022,320-1,999,624-1,977,988-1,959,418-1,950,565-1,882,034-1,960,316-1,932,941-1,904,576-1,876,740-1,845,471-1,827,589-1,808,477-1,781,275-1,751,079-1,721,875-1,693,636-1,667,257-1,644,825-1,616,094-1,586,263-1,558,456-1,444,691-1,396,552-1,246,142-1,204,8550000
   Capital Surplus 00000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
1,204,855
1,897,390
2,300,288
2,373,951
2,389,947
2,391,314
2,339,371
2,363,778
2,338,903
2,407,489
2,492,677
2,542,376
2,549,396
2,594,313
2,599,860
2,664,419
2,781,003
2,740,104
2,778,595
2,797,637
2,680,477
2,754,291
2,735,099
2,742,621
2,760,230
2,760,749
2,763,809
687,084
385,357
699,788
523,530
-298,361
-298,361
-298,361
-298,361
-298,361
0
875,324
859,987
-300,478
-300,478859,987875,3240-298,361-298,361-298,361-298,361-298,361523,530699,788385,357687,0842,763,8092,760,7492,760,2302,742,6212,735,0992,754,2912,680,4772,797,6372,778,5952,740,1042,781,0032,664,4192,599,8602,594,3132,549,3962,542,3762,492,6772,407,4892,338,9032,363,7782,339,3712,391,3142,389,9472,373,9512,300,2881,897,3901,204,8550000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.




5.4. Cash Flows

Currency in USD. All numbers in thousands.




5.5. Income Statements

Currency in USD. All numbers in thousands.