Blackstone Inc
F:BBN1
Balance Sheet
Balance Sheet Decomposition
Blackstone Inc
Blackstone Inc
Balance Sheet
Blackstone Inc
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
450
|
940
|
1 032
|
1 411
|
1 038
|
1 379
|
1 480
|
2 114
|
1 878
|
3 221
|
2 424
|
2 842
|
3 922
|
2 545
|
2 524
|
2 064
|
2 200
|
4 494
|
3 272
|
2 176
|
2 855
|
|
| Cash |
364
|
811
|
164
|
907
|
86
|
790
|
725
|
1 404
|
1 046
|
1 808
|
587
|
1 005
|
1 930
|
337
|
351
|
65
|
80
|
242
|
316
|
204
|
223
|
|
| Cash Equivalents |
86
|
129
|
869
|
504
|
952
|
589
|
755
|
710
|
832
|
1 412
|
1 837
|
1 837
|
1 992
|
2 208
|
2 172
|
1 999
|
2 120
|
4 252
|
2 956
|
1 972
|
2 631
|
|
| Total Receivables |
329
|
1 312
|
1 881
|
1 400
|
1 066
|
1 291
|
1 267
|
1 758
|
2 080
|
1 688
|
1 854
|
2 215
|
2 903
|
2 630
|
3 570
|
4 088
|
5 293
|
4 610
|
4 660
|
5 647
|
6 649
|
|
| Accounts Receivables |
169
|
1 054
|
1 025
|
312
|
306
|
496
|
406
|
638
|
888
|
559
|
613
|
773
|
875
|
636
|
975
|
866
|
637
|
463
|
193
|
238
|
292
|
|
| Other Receivables |
160
|
257
|
856
|
1 088
|
760
|
795
|
861
|
1 120
|
1 192
|
1 128
|
1 241
|
1 442
|
2 028
|
1 994
|
2 595
|
3 222
|
4 657
|
4 147
|
4 467
|
5 409
|
6 357
|
|
| Other Current Assets |
223
|
297
|
63
|
37
|
31
|
81
|
82
|
81
|
61
|
103
|
190
|
97
|
79
|
111
|
159
|
105
|
92
|
165
|
208
|
193
|
0
|
|
| Total Current Assets |
1 001
|
2 548
|
2 977
|
2 848
|
2 136
|
2 751
|
2 828
|
3 954
|
4 020
|
5 011
|
4 469
|
5 154
|
6 904
|
5 286
|
6 253
|
6 257
|
7 586
|
9 268
|
8 140
|
8 016
|
9 504
|
|
| PP&E Net |
26
|
44
|
64
|
119
|
117
|
145
|
150
|
142
|
137
|
136
|
136
|
127
|
127
|
120
|
626
|
759
|
1 034
|
1 309
|
1 384
|
1 345
|
757
|
|
| PP&E Gross |
26
|
44
|
64
|
119
|
117
|
145
|
150
|
142
|
137
|
136
|
136
|
127
|
127
|
120
|
626
|
759
|
1 034
|
1 309
|
1 384
|
1 345
|
0
|
|
| Accumulated Depreciation |
40
|
47
|
57
|
76
|
93
|
117
|
136
|
158
|
189
|
183
|
182
|
212
|
219
|
240
|
263
|
294
|
279
|
337
|
395
|
483
|
0
|
|
| Intangible Assets |
0
|
0
|
605
|
1 078
|
919
|
779
|
595
|
599
|
561
|
459
|
346
|
263
|
410
|
469
|
398
|
348
|
284
|
217
|
201
|
165
|
131
|
|
| Goodwill |
0
|
0
|
1 597
|
1 704
|
1 704
|
1 704
|
1 704
|
1 704
|
1 787
|
1 787
|
1 719
|
1 719
|
1 778
|
1 870
|
1 870
|
1 901
|
1 890
|
1 890
|
1 890
|
1 890
|
1 890
|
|
| Long-Term Investments |
20 073
|
31 264
|
7 145
|
2 831
|
3 565
|
12 156
|
15 268
|
21 095
|
21 879
|
22 766
|
14 529
|
17 813
|
24 434
|
20 377
|
22 282
|
15 617
|
28 665
|
27 553
|
26 147
|
29 801
|
32 212
|
|
| Other Long-Term Assets |
0
|
6
|
777
|
846
|
944
|
1 242
|
1 259
|
1 286
|
1 209
|
1 252
|
1 277
|
1 286
|
726
|
739
|
1 089
|
1 243
|
1 582
|
2 063
|
2 331
|
2 004
|
2 056
|
|
| Other Assets |
21
|
29
|
1 606
|
1 768
|
1 728
|
1 771
|
1 810
|
1 856
|
1 874
|
1 874
|
1 770
|
1 760
|
1 816
|
1 933
|
1 939
|
2 045
|
2 046
|
2 114
|
2 084
|
2 139
|
3 048
|
|
| Total Assets |
21 121
N/A
|
33 891
+60%
|
13 174
-61%
|
9 489
-28%
|
9 409
-1%
|
18 845
+100%
|
21 909
+16%
|
28 932
+32%
|
29 679
+3%
|
31 497
+6%
|
22 526
-28%
|
26 403
+17%
|
34 416
+30%
|
28 925
-16%
|
32 586
+13%
|
26 269
-19%
|
41 196
+57%
|
42 524
+3%
|
40 288
-5%
|
43 470
+8%
|
47 709
+10%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
1 157
|
805
|
520
|
1 285
|
309
|
629
|
829
|
1 039
|
872
|
1 195
|
649
|
1 082
|
2 044
|
876
|
806
|
717
|
937
|
1 158
|
2 277
|
2 792
|
2 886
|
|
| Accrued Liabilities |
46
|
66
|
189
|
413
|
489
|
822
|
903
|
1 255
|
2 133
|
2 439
|
2 030
|
2 328
|
2 623
|
2 942
|
4 339
|
4 054
|
8 813
|
7 123
|
6 238
|
7 053
|
7 272
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
63
|
102
|
142
|
316
|
116
|
218
|
291
|
273
|
365
|
230
|
128
|
86
|
94
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
423
|
1 197
|
0
|
0
|
117
|
144
|
226
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
42
|
103
|
832
|
1 286
|
1 410
|
1 762
|
1 811
|
2 003
|
1 437
|
1 490
|
1 283
|
1 322
|
937
|
1 036
|
1 027
|
1 135
|
1 906
|
2 118
|
2 393
|
2 808
|
3 224
|
|
| Total Current Liabilities |
1 245
|
1 397
|
2 738
|
2 984
|
2 208
|
3 392
|
3 789
|
4 665
|
4 834
|
5 240
|
4 179
|
5 022
|
5 877
|
5 219
|
6 402
|
6 034
|
11 742
|
10 494
|
10 908
|
12 654
|
13 383
|
|
| Long-Term Debt |
838
|
976
|
130
|
387
|
658
|
7 199
|
8 868
|
13 051
|
10 467
|
8 924
|
6 117
|
8 866
|
14 815
|
9 952
|
11 081
|
5 645
|
7 748
|
12 350
|
11 304
|
11 321
|
12 445
|
|
| Minority Interest |
17 213
|
28 795
|
6 079
|
2 609
|
3 164
|
3 890
|
4 582
|
5 748
|
8 071
|
10 273
|
5 961
|
6 054
|
7 089
|
7 375
|
8 093
|
7 938
|
12 283
|
12 025
|
11 258
|
11 283
|
13 216
|
|
| Total Liabilities |
19 296
N/A
|
31 168
+62%
|
8 947
-71%
|
5 980
-33%
|
6 030
+1%
|
14 482
+140%
|
17 238
+19%
|
23 465
+36%
|
23 372
0%
|
24 437
+5%
|
16 256
-33%
|
19 942
+23%
|
27 781
+39%
|
22 545
-19%
|
25 576
+13%
|
19 617
-23%
|
31 774
+62%
|
34 868
+10%
|
33 471
-4%
|
35 258
+5%
|
39 043
+11%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
1 819
|
2 713
|
4 227
|
3 509
|
3 377
|
4 359
|
4 669
|
5 465
|
6 303
|
7 081
|
6 322
|
6 524
|
6 669
|
6 416
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
610
|
336
|
3 648
|
1 748
|
661
|
808
|
192
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 429
|
6 332
|
5 795
|
5 935
|
6 175
|
7 445
|
8 480
|
|
| Other Equity |
6
|
10
|
0
|
0
|
2
|
4
|
2
|
2
|
3
|
21
|
53
|
63
|
34
|
36
|
28
|
16
|
20
|
27
|
19
|
40
|
6
|
|
| Total Equity |
1 825
N/A
|
2 723
+49%
|
4 227
+55%
|
3 509
-17%
|
3 379
-4%
|
4 363
+29%
|
4 671
+7%
|
5 467
+17%
|
6 307
+15%
|
7 060
+12%
|
6 270
-11%
|
6 461
+3%
|
6 634
+3%
|
6 379
-4%
|
7 010
+10%
|
6 652
-5%
|
9 423
+42%
|
7 656
-19%
|
6 817
-11%
|
8 212
+20%
|
8 666
+6%
|
|
| Total Liabilities & Equity |
21 121
N/A
|
33 891
+60%
|
13 174
-61%
|
9 489
-28%
|
9 409
-1%
|
18 845
+100%
|
21 909
+16%
|
28 932
+32%
|
29 679
+3%
|
31 497
+6%
|
22 526
-28%
|
26 403
+17%
|
34 416
+30%
|
28 925
-16%
|
32 586
+13%
|
26 269
-19%
|
41 196
+57%
|
42 524
+3%
|
40 288
-5%
|
43 470
+8%
|
47 709
+10%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
235
|
235
|
1 123
|
1 135
|
320
|
416
|
489
|
556
|
573
|
596
|
624
|
643
|
660
|
663
|
671
|
684
|
704
|
710
|
719
|
732
|
749
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|