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
BX
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% |