Blackstone Inc. (BX)

Growth

Revenue 5Y27.91%
Revenue 3Y31.79%
EPS 5Y38.44%
EPS 3Y53.02%
Dividend 5Y15.52%
Dividend 3Y12.53%

Capital Efficiency

ROIC-
ROE22.29%
ROA6.43%
ROTA6.47%

Capital Structure

Market Cap113.40B
EV120.48B
Cash3.48B
Current Ratio-
Debt/Equity0.51
Net Debt/EBITDA1.78
Show More

Income Statement

Select a metric from the list below to chart it

Dec '99
Dec '05
Dec '09
Dec '13
Dec '17
Dec '21
Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
5,662.9
6,526.4
4,197.3
4,389.1
5,911.2
6,861.0
7,421.5
5,966.3
16,652.4
6,374.6
Revenue % Chg.
49.6%
15.2%
-35.7%
4.6%
34.7%
16.1%
8.2%
-19.6%
179.1%
-62.6%
Gross Profit
-
-
-
-
-
-
-
6,101.9
-
-
Gross Profit Margin
-
-
-
-
-
-
-
102.3%
-
-
Selling, General, & Admin Expenses
501.1
580.0
655.6
572.5
599.1
673.4
697.1
724.6
928.2
1,106.2
Selling, General, & Admin Expenses % Chg.
-14.0%
15.7%
13.0%
-12.7%
4.6%
12.4%
3.5%
3.9%
28.1%
11.3%
Other Expenses
2,013.3
1,959.7
1,726.9
1,434.6
1,195.0
2,674.7
2,906.3
2,624.1
2,164.7
2,628.1
Other Expenses % Chg.
-8.0%
-2.7%
-11.9%
-16.9%
-16.7%
123.8%
8.7%
-9.7%
-17.5%
12.0%
Total Other Income/Expenses Net
-
-
-
-
-
-
-
-2,772.6
-
-
Income Before Tax
3,148.6
3,986.7
1,814.7
2,382.0
4,117.1
3,512.9
3,818.0
2,617.5
13,559.4
2,640.4
Income Before Tax % Chg.
210.2%
26.6%
-54.5%
31.3%
72.8%
-14.7%
8.7%
-31.4%
418.0%
-80.7%
Income Before Tax Margin
55.6%
61.1%
43.2%
54.3%
69.6%
51.2%
51.4%
43.9%
81.4%
41.4%
Income Before Tax Margin % Chg.
107.3%
9.9%
-29.2%
25.5%
28.3%
-26.5%
0.5%
-14.7%
85.6%
-48.5%
Income Tax Expense
255.6
291.2
190.4
132.4
743.1
249.4
-48.0
356.0
1,184.4
650.5
Income Tax Expense % Chg.
38.2%
13.9%
-34.6%
-30.5%
461.5%
-66.4%
-
-
232.7%
-64.6%
Net Income
1,171.2
1,584.6
709.8
1,039.2
1,470.8
1,541.8
2,049.7
1,045.4
5,857.4
1,160.4
Net Income % Chg.
435.8%
35.3%
-55.2%
46.4%
41.5%
4.8%
32.9%
-49.0%
460.3%
-78.6%
Net Income Margin
20.7%
24.3%
16.9%
23.7%
24.9%
22.5%
27.6%
17.5%
35.2%
18.2%
Net Income Margin % Chg.
258.1%
17.4%
-30.4%
40.0%
5.1%
-9.7%
22.9%
-36.6%
100.8%
-42.8%
Weighted Avg. Shares Out
587.0
608.8
634.3
649.5
665.5
678.9
675.9
696.9
719.8
722.9
Weighted Avg. Shares Out % Chg.
10.0%
3.7%
4.2%
2.4%
2.5%
2.0%
-0.4%
3.1%
3.3%
-0.5%
EPS
2.0
2.6
1.1
1.6
2.2
2.3
3.0
1.5
8.1
1.6
EPS % Chg.
387.8%
30.0%
-56.9%
42.9%
38.1%
2.7%
33.5%
-50.5%
442.7%
-78.8%
Weighted Avg. Shares Out Dil
590.5
613.2
1,188.1
1,195.1
666.2
1,207.0
676.2
697.3
719.8
723.1
Weighted Avg. Shares Out Dil % Chg.
9.6%
3.8%
93.8%
0.6%
-44.3%
81.2%
-44.0%
3.1%
3.2%
-0.5%
EPS Diluted
2.0
2.6
1.0
1.6
2.2
2.3
3.0
1.5
8.1
1.6
EPS Diluted % Chg.
382.9%
30.3%
-59.7%
50.0%
41.7%
2.3%
34.1%
-50.5%
442.0%
-78.8%
Interest Income
3,166.5
4,224.8
1,705.1
2,051.9
3,479.0
171.9
182.4
125.2
160.6
231.1
Interest Income % Chg.
132.5%
33.4%
-59.6%
20.3%
69.6%
-95.1%
6.1%
-31.3%
28.3%
23.1%
Interest Expense
1,331.9
1,316.2
625.6
921.4
1,529.4
164.0
199.6
166.2
198.3
286.5
Interest Expense % Chg.
171.3%
-1.2%
-52.5%
47.3%
66.0%
-89.3%
21.7%
-16.8%
19.3%
25.6%
EBIT
4,983.1
6,895.3
2,894.2
3,512.4
6,066.7
3,520.9
3,800.8
2,576.6
13,521.8
2,584.9
EBIT % Chg.
164.2%
38.4%
-58.0%
21.4%
72.7%
-42.0%
7.9%
-32.2%
424.8%
-81.1%
EBIT Margin
88.0%
105.7%
69.0%
80.0%
102.6%
51.3%
51.2%
43.2%
81.2%
40.5%
EBIT Margin % Chg.
76.6%
20.1%
-34.7%
16.1%
28.2%
-50.0%
-0.2%
-15.7%
88.0%
-49.4%
Depreciation & Amortization
95.7
101.9
101.4
82.9
46.8
59.0
71.0
71.1
74.9
71.0
Depreciation & Amortization % Chg.
-31.3%
6.5%
-0.5%
-18.2%
-43.6%
26.2%
20.3%
0.1%
5.4%
-5.1%
EBITDA
5,078.8
6,997.3
2,995.6
3,595.4
6,113.4
3,579.9
3,871.8
2,647.6
13,596.6
2,655.9
EBITDA % Chg.
150.8%
37.8%
-57.2%
20.0%
70.0%
-41.4%
8.2%
-31.6%
413.5%
-80.6%
EBITDA Margin
89.7%
107.2%
71.4%
81.9%
103.4%
52.2%
52.2%
44.4%
81.6%
41.7%
EBITDA Margin % Chg.
67.6%
19.5%
-33.4%
14.8%
26.3%
-49.5%
-0.0%
-14.9%
84.0%
-48.3%