Blackstone Inc.
BX
NYSE
170.4
USD-2.56(-1.48%)
As of today
Blackstone Inc. fundamentals
BX Income Statement
| Period Ending | Dec 07, 1999 | Dec 31, 2002 | Dec 31, 2003 | Dec 31, 2004 | Dec 31, 2005 | Dec 31, 2006 | Dec 31, 2007 | Dec 31, 2008 | Dec 31, 2009 | Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,628,924,000 | 318,123,000 | 1,094,423,000 | 503,463,000 | 5,456,674,000 | 8,707,574,000 | 8,441,200,000 | -1,019,246,000 | 1,938,089,000 | 3,344,051,000 | 2,928,127,000 | 4,275,586,000 | 6,994,832,000 | 7,842,582,000 | 4,822,916,000 | 4,463,471,000 | 5,975,574,000 | 5,960,247,000 | 6,373,572,000 | 5,399,330,000 | 16,850,619,000 | 7,449,857,000 | 7,438,517,000 | 11,374,228,000 | |
| Cost of Revenue | 0 | 0 | 0 | 0 | 23,830,000 | 36,932,000 | 0 | 23,008,000 | 0 | 0 | 0 | 490,902,000 | 1,331,891,000 | 1,316,204,000 | 625,627,000 | 152,654,000 | 197,486,000 | 163,990,000 | 199,648,000 | 166,162,000 | 198,268,000 | 317,225,000 | 431,868,000 | 443,688,000 | |
| Gross Profit | 3,628,924,000 | 318,123,000 | 1,094,423,000 | 503,463,000 | 5,432,844,000 | 8,670,642,000 | 2,692,687,000 | -1,042,254,000 | 1,773,699,000 | 3,119,342,000 | 3,252,576,000 | 3,784,684,000 | 5,662,941,000 | 6,526,378,000 | 4,197,289,000 | 4,310,817,000 | 5,778,088,000 | 5,796,257,000 | 6,173,924,000 | 5,233,168,000 | 16,652,351,000 | 7,132,632,000 | 7,006,649,000 | 10,930,540,000 | |
| Gross Profit Margin | 1 | 1 | 1 | 1 | 0.996 | 0.996 | 0.319 | 1.023 | 0.915 | 0.933 | 1.111 | 0.885 | 0.81 | 0.832 | 0.87 | 0.966 | 0.967 | 0.972 | 0.969 | 0.969 | 0.988 | 0.957 | 0.942 | 0.961 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| General & Administrative Expenses | 214,124,000 | 0 | 0 | 0 | 155,385,000 | 266,090,000 | 476,117,000 | 503,807,000 | 450,869,000 | 492,572,000 | 591,820,000 | 582,567,000 | 501,100,000 | 579,961,000 | 655,602,000 | 593,805,000 | 621,369,000 | 673,359,000 | 697,146,000 | 724,646,000 | 928,223,000 | 1,123,346,000 | 1,236,292,000 | 1,381,585,000 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| SG&A Expenses | 214,124,000 | 37,614,000 | 67,796,000 | 78,126,000 | 155,385,000 | 266,090,000 | 476,117,000 | 503,807,000 | 450,869,000 | 492,572,000 | 591,820,000 | 582,567,000 | 501,100,000 | 579,961,000 | 655,602,000 | 593,805,000 | 621,369,000 | 673,359,000 | 697,146,000 | 724,646,000 | 928,223,000 | 1,123,346,000 | 1,236,292,000 | 1,381,585,000 | |
| Other Expenses | 0 | 138,570,000 | 156,294,000 | -1,039,047,000 | 4,047,216,000 | 7,800,431,000 | 7,647,699,000 | 4,062,238,000 | 3,955,380,000 | 3,876,127,000 | 2,471,800,000 | 2,187,212,000 | 2,013,280,000 | 1,959,691,000 | 1,726,939,000 | 1,335,408,000 | 1,038,630,000 | 1,609,957,000 | 1,658,763,000 | 1,891,002,000 | 2,164,732,000 | 2,547,497,000 | 2,812,643,000 | 3,089,475,000 | |
| Total Operating Expenses | 214,124,000 | 176,184,000 | 224,090,000 | -960,921,000 | 4,202,601,000 | 8,066,521,000 | 8,123,816,000 | 4,566,045,000 | 4,406,249,000 | 4,368,699,000 | 3,063,620,000 | 2,769,779,000 | 2,514,380,000 | 2,539,652,000 | 2,382,541,000 | 1,929,213,000 | 1,659,999,000 | 2,283,316,000 | 2,355,909,000 | 2,615,648,000 | 3,092,955,000 | 3,670,843,000 | 4,048,935,000 | 4,471,060,000 | |
| Total Costs & Expenses | 214,124,000 | 176,184,000 | 224,090,000 | -960,921,000 | 4,226,431,000 | 8,103,453,000 | 8,123,816,000 | 4,589,053,000 | 4,406,249,000 | 4,368,699,000 | 3,063,620,000 | 3,260,681,000 | 3,846,271,000 | 3,855,856,000 | 3,008,168,000 | 2,081,867,000 | 1,857,485,000 | 2,447,306,000 | 2,555,557,000 | 2,781,810,000 | 3,291,223,000 | 3,988,068,000 | 4,480,803,000 | 4,914,748,000 | |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,879,000 | 22,680,000 | 738,183,000 | 1,147,852,000 | 1,361,966,000 | 3,166,479,000 | 4,224,815,000 | 1,705,073,000 | 95,724,000 | 139,696,000 | 171,947,000 | 182,398,000 | 125,231,000 | 160,643,000 | 271,612,000 | 516,497,000 | 411,159,000 | |
| Interest Expense | 45,702,000 | 0 | 0 | 0 | 23,830,000 | 36,932,000 | 32,080,000 | 23,008,000 | 13,384,000 | 277,285,000 | 339,384,000 | 490,902,000 | 1,331,891,000 | 1,316,204,000 | 625,627,000 | 152,654,000 | 197,486,000 | 163,990,000 | 199,648,000 | 166,162,000 | 198,268,000 | 317,225,000 | 431,868,000 | 443,688,000 | |
| Depreciation & Amortization | 16,535,000 | 0 | 0 | 0 | 0 | 0 | 117,607,000 | 153,237,000 | 158,048,000 | 162,051,000 | 207,591,000 | 139,174,000 | 95,671,000 | 101,915,000 | 101,437,000 | 82,943,000 | 46,776,000 | 59,021,000 | 70,999,000 | 71,053,000 | 74,871,000 | 67,097,000 | 40,075,000 | 35,965,000 | |
| EBITDA | 1,859,866,000 | 0 | 0 | 0 | 1,230,243,000 | 604,121,000 | 0 | -5,455,062,000 | 0 | 0 | 0 | 1,154,079,000 | 3,244,232,000 | 4,088,641,000 | 1,916,185,000 | 2,464,547,000 | 4,164,865,000 | 3,571,962,000 | 3,889,014,000 | 2,688,573,000 | 13,634,267,000 | 3,528,886,000 | 2,997,789,000 | 6,495,445,000 | |
| EBITDA Margin | 0.513 | 0 | 0 | 0 | 0.225 | 0.069 | 0 | 5.352 | 0 | 0 | 0 | 0.27 | 0.464 | 0.521 | 0.397 | 0.552 | 0.697 | 0.599 | 0.61 | 0.498 | 0.809 | 0.474 | 0.403 | 0.571 | |
| Operating Income | 1,859,866,000 | 141,939,000 | 870,333,000 | 1,464,384,000 | 1,230,243,000 | 604,121,000 | 317,384,000 | -5,608,299,000 | -2,468,160,000 | -1,024,648,000 | -135,493,000 | 1,014,905,000 | 3,148,561,000 | 3,986,726,000 | 1,814,748,000 | 2,381,604,000 | 4,118,089,000 | 3,512,941,000 | 3,818,015,000 | 2,617,520,000 | 13,559,396,000 | 3,461,789,000 | 2,957,714,000 | 6,459,480,000 | |
| Operating Income Margin | 0.513 | 0.446 | 0.795 | 2.909 | 0.225 | 0.069 | 0.038 | 5.502 | -1.274 | -0.306 | -0.046 | 0.237 | 0.45 | 0.508 | 0.376 | 0.534 | 0.689 | 0.589 | 0.599 | 0.485 | 0.805 | 0.465 | 0.398 | 0.568 | |
| Total Other Income/Expenses (Net) | 220,640,000 | -93,374,000 | 82,693,000 | 75,051,000 | 4,047,216,000 | 7,550,364,000 | 5,391,052,000 | 0 | 176,694,000 | 501,994,000 | 212,751,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Income Before Tax | 2,080,506,000 | 48,565,000 | 953,026,000 | 1,539,435,000 | 5,277,459,000 | 8,154,485,000 | 5,708,436,000 | -5,608,299,000 | -2,291,466,000 | -522,654,000 | 77,258,000 | 1,014,905,000 | 3,148,561,000 | 3,986,726,000 | 1,814,748,000 | 2,381,604,000 | 4,118,089,000 | 3,512,941,000 | 3,818,015,000 | 2,617,520,000 | 13,559,396,000 | 3,461,789,000 | 2,957,714,000 | 6,459,480,000 | |
| Pre-Tax Income Margin | 0.573 | 0.153 | 0.871 | 3.058 | 0.967 | 0.936 | 0.676 | 5.502 | -1.182 | -0.156 | 0.026 | 0.237 | 0.45 | 0.508 | 0.376 | 0.534 | 0.689 | 0.589 | 0.599 | 0.485 | 0.805 | 0.465 | 0.398 | 0.568 | |
| Income Tax Expense | 45,702,000 | 9,119,000 | 11,949,000 | 16,120,000 | 12,260,000 | 31,934,000 | 25,978,000 | -14,145,000 | 99,230,000 | 84,669,000 | 345,711,000 | 185,023,000 | 255,642,000 | 291,173,000 | 190,398,000 | 132,362,000 | 743,147,000 | 249,390,000 | -47,952,000 | 356,014,000 | 1,184,401,000 | 472,880,000 | 513,461,000 | 1,021,671,000 | |
| Net Income | 2,034,804,000 | 39,446,000 | 941,077,000 | 1,523,314,000 | 1,330,663,000 | 2,266,206,000 | 1,623,237,000 | -1,163,032,000 | -715,291,000 | -370,028,000 | -168,303,000 | 218,598,000 | 1,171,202,000 | 1,584,589,000 | 709,789,000 | 1,039,014,000 | 1,471,374,000 | 1,541,788,000 | 2,049,682,000 | 1,045,363,000 | 5,857,397,000 | 1,747,631,000 | 1,390,880,000 | 2,776,508,000 | |
| Net Income Margin | 0.561 | 0.124 | 0.86 | 3.026 | 0.244 | 0.26 | 0.192 | 1.141 | -0.369 | -0.111 | -0.057 | 0.051 | 0.167 | 0.202 | 0.147 | 0.233 | 0.246 | 0.259 | 0.322 | 0.194 | 0.348 | 0.235 | 0.187 | 0.244 | |
| Earnings Per Share (EPS) | 10.75 | 0.21 | 4.97 | 8.28 | 7.24 | 12.33 | 6.24 | -4.33 | -2.48 | -1.02 | -0.35 | 0.41 | 2 | 2.6 | 1.12 | 1.6 | 2.21 | 2.27 | 3.03 | 1.5 | 8.14 | 2.36 | 1.84 | 3.62 | |
| Diluted Earnings Per Share (EPS) | 10.75 | 0.21 | 4.97 | 8.28 | 7.24 | 12.33 | 6.24 | -4.33 | -2.48 | -1.02 | -0.35 | 0.41 | 1.98 | 2.58 | 1.04 | 1.56 | 2.21 | 2.26 | 3.03 | 1.5 | 8.13 | 2.36 | 1.84 | 3.62 | |
| Weighted Average Shares Outstanding | 189,208,003 | 189,208,003 | 189,208,003 | 183,868,331 | 183,868,331 | 183,868,331 | 259,979,606 | 268,377,404 | 288,990,187 | 364,021,369 | 475,582,718 | 533,703,606 | 587,018,828 | 608,803,111 | 634,337,179 | 649,475,264 | 665,453,198 | 603,481,423 | 675,900,466 | 696,933,548 | 719,766,879 | 740,664,038 | 755,204,556 | 766,487,450 | |
| Weighted Average Shares Outstanding (Diluted) | 189,208,003 | 189,208,003 | 189,208,003 | 183,868,331 | 183,868,331 | 183,868,331 | 259,979,606 | 268,377,404 | 288,990,187 | 364,021,369 | 475,582,718 | 538,669,070 | 590,546,640 | 613,176,405 | 594,042,706 | 597,557,295 | 666,246,846 | 603,481,423 | 676,167,851 | 697,258,296 | 720,125,043 | 740,942,399 | 755,419,936 | 766,646,508 |