Blackstone Inc
NYSE:BX
Blackstone Inc
NYSE:BX
Price:
147.05
USD
-0.92%
Market Closed
Market Cap:
179.2B
USD
Income Statement
Earnings Waterfall
Blackstone Inc
Blackstone Inc
|
Revenue
|
12.8B
USD
|
|
Operating Expenses
|
-6.5B
USD
|
|
Operating Income
|
6.4B
USD
|
|
Other Expenses
|
-3.8B
USD
|
|
Net Income
|
2.5B
USD
|
Income Statement
Blackstone Inc
Blackstone Inc
Currency: USD
Millions
TTM
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
128
|
136
|
141
|
145
|
151
|
150
|
150
|
153
|
156
|
160
|
164
|
197
|
196
|
194
|
194
|
164
|
167
|
172
|
184
|
200
|
199
|
195
|
181
|
166
|
170
|
175
|
187
|
198
|
220
|
245
|
273
|
317
|
355
|
393
|
423
|
432
|
436
|
436
|
437
|
444
|
454
|
|
| Revenue |
8 471
N/A
|
7 438
-12%
|
5 770
-22%
|
4 647
-19%
|
3 067
-34%
|
3 034
-1%
|
4 454
+47%
|
5 146
+16%
|
6 108
+19%
|
6 452
+6%
|
6 755
+5%
|
7 145
+6%
|
6 999
-2%
|
8 096
+16%
|
8 288
+2%
|
6 833
-18%
|
7 089
+4%
|
5 943
-16%
|
5 752
-3%
|
7 338
+28%
|
2 237
-70%
|
3 267
+46%
|
4 565
+40%
|
6 102
+34%
|
14 477
+137%
|
17 252
+19%
|
20 444
+18%
|
22 577
+10%
|
22 405
-1%
|
17 743
-21%
|
12 576
-29%
|
8 518
-32%
|
4 773
-44%
|
6 959
+46%
|
8 442
+21%
|
8 023
-5%
|
10 329
+29%
|
10 311
0%
|
11 432
+11%
|
13 230
+16%
|
12 832
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 511)
|
(1 359)
|
(1 111)
|
(880)
|
(688)
|
(602)
|
(757)
|
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
|
|
| Gross Profit |
6 960
N/A
|
6 079
-13%
|
4 658
-23%
|
3 767
-19%
|
2 379
-37%
|
2 432
+2%
|
3 697
+52%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 472)
|
(2 441)
|
(2 105)
|
(2 067)
|
(1 645)
|
(1 529)
|
(1 671)
|
(2 797)
|
(3 077)
|
(3 242)
|
(3 368)
|
(3 555)
|
(3 214)
|
(3 351)
|
(3 464)
|
(3 348)
|
(3 403)
|
(3 245)
|
(3 162)
|
(3 765)
|
(2 086)
|
(2 401)
|
(2 800)
|
(3 313)
|
(6 000)
|
(7 094)
|
(8 403)
|
(9 278)
|
(9 402)
|
(7 849)
|
(6 128)
|
(4 656)
|
(3 611)
|
(4 303)
|
(4 687)
|
(4 549)
|
(5 147)
|
(5 303)
|
(5 824)
|
(6 376)
|
(6 470)
|
|
| Selling, General & Administrative |
(2 530)
|
(2 550)
|
(2 457)
|
(2 356)
|
(2 149)
|
(1 982)
|
(1 881)
|
(2 765)
|
(2 315)
|
(2 660)
|
(3 054)
|
(3 530)
|
(3 618)
|
(3 755)
|
(3 868)
|
(3 324)
|
(3 403)
|
(3 245)
|
(3 162)
|
(3 739)
|
(2 086)
|
(2 401)
|
(2 800)
|
(3 278)
|
(6 000)
|
(7 094)
|
(8 403)
|
(9 226)
|
(9 402)
|
(7 849)
|
(6 128)
|
(4 587)
|
(3 611)
|
(4 303)
|
(4 687)
|
(4 455)
|
(5 147)
|
(5 303)
|
(5 824)
|
(6 277)
|
(6 470)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(99)
|
0
|
|
| Other Operating Expenses |
58
|
109
|
352
|
315
|
504
|
453
|
210
|
0
|
(762)
|
(581)
|
(314)
|
0
|
404
|
404
|
404
|
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
|
|
| Operating Income |
4 488
N/A
|
3 638
-19%
|
2 554
-30%
|
1 700
-33%
|
734
-57%
|
902
+23%
|
2 026
+125%
|
2 350
+16%
|
3 031
+29%
|
3 210
+6%
|
3 387
+6%
|
3 590
+6%
|
3 786
+5%
|
4 746
+25%
|
4 824
+2%
|
3 485
-28%
|
3 686
+6%
|
2 699
-27%
|
2 590
-4%
|
3 573
+38%
|
151
-96%
|
866
+472%
|
1 764
+104%
|
2 789
+58%
|
8 477
+204%
|
10 158
+20%
|
12 041
+19%
|
13 299
+10%
|
13 002
-2%
|
9 894
-24%
|
6 449
-35%
|
3 862
-40%
|
1 163
-70%
|
2 656
+128%
|
3 755
+41%
|
3 474
-8%
|
5 182
+49%
|
5 007
-3%
|
5 609
+12%
|
6 854
+22%
|
6 362
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
253
|
189
|
158
|
32
|
(49)
|
(100)
|
(22)
|
32
|
76
|
151
|
149
|
124
|
170
|
135
|
139
|
28
|
44
|
27
|
(3)
|
83
|
(374)
|
(273)
|
(199)
|
(136)
|
309
|
273
|
283
|
263
|
172
|
(85)
|
(244)
|
(422)
|
(440)
|
(293)
|
(374)
|
(489)
|
(581)
|
(617)
|
(526)
|
(354)
|
(288)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
404
|
0
|
0
|
0
|
0
|
0
|
0
|
175
|
162
|
161
|
161
|
(21)
|
(35)
|
(32)
|
(32)
|
(62)
|
(3)
|
(5)
|
(5)
|
33
|
22
|
16
|
23
|
23
|
(27)
|
(22)
|
(29)
|
(29)
|
(41)
|
(41)
|
|
| Pre-Tax Income |
4 741
N/A
|
3 827
-19%
|
2 712
-29%
|
1 815
-33%
|
685
-62%
|
803
+17%
|
2 005
+150%
|
2 382
+19%
|
3 107
+30%
|
3 361
+8%
|
3 536
+5%
|
4 118
+16%
|
3 956
-4%
|
4 881
+23%
|
4 962
+2%
|
3 513
-29%
|
3 730
+6%
|
2 726
-27%
|
2 761
+1%
|
3 818
+38%
|
(62)
N/A
|
754
N/A
|
1 544
+105%
|
2 618
+69%
|
8 754
+234%
|
10 398
+19%
|
12 262
+18%
|
13 559
+11%
|
13 170
-3%
|
9 805
-26%
|
6 238
-36%
|
3 462
-45%
|
739
-79%
|
2 386
+223%
|
3 405
+43%
|
2 958
-13%
|
4 579
+55%
|
4 361
-5%
|
5 053
+16%
|
6 459
+28%
|
6 032
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(336)
|
(296)
|
(219)
|
(190)
|
(100)
|
(104)
|
(130)
|
(132)
|
(181)
|
(163)
|
(195)
|
(403)
|
(400)
|
(509)
|
(476)
|
(249)
|
(236)
|
(136)
|
48
|
48
|
248
|
139
|
(119)
|
(356)
|
(514)
|
(655)
|
(1 013)
|
(1 184)
|
(1 668)
|
(1 416)
|
(1 052)
|
(473)
|
(37)
|
(224)
|
(327)
|
(513)
|
(750)
|
(786)
|
(835)
|
(1 022)
|
(982)
|
|
| Income from Continuing Operations |
4 405
|
3 531
|
2 493
|
1 624
|
585
|
699
|
1 874
|
2 249
|
2 927
|
3 199
|
3 342
|
3 715
|
3 556
|
4 372
|
4 486
|
3 264
|
3 494
|
2 590
|
2 809
|
3 866
|
186
|
893
|
1 426
|
2 262
|
8 240
|
9 743
|
11 249
|
12 375
|
11 502
|
8 388
|
5 186
|
2 989
|
702
|
2 161
|
3 078
|
2 444
|
3 830
|
3 574
|
4 218
|
5 438
|
5 051
|
|
| Income to Minority Interest |
(2 456)
|
(1 965)
|
(1 433)
|
(915)
|
(345)
|
(394)
|
(1 002)
|
(1 210)
|
(1 595)
|
(1 728)
|
(1 807)
|
(1 904)
|
(1 828)
|
(2 240)
|
(2 289)
|
(1 722)
|
(1 839)
|
(1 371)
|
(1 253)
|
(1 816)
|
316
|
(129)
|
(646)
|
(1 216)
|
(4 380)
|
(5 142)
|
(6 041)
|
(6 518)
|
(6 175)
|
(4 400)
|
(2 598)
|
(1 241)
|
(85)
|
(914)
|
(1 282)
|
(1 053)
|
(1 677)
|
(1 579)
|
(1 994)
|
(2 661)
|
(2 507)
|
|
| Net Income (Common) |
1 948
N/A
|
1 566
-20%
|
1 060
-32%
|
710
-33%
|
240
-66%
|
305
+27%
|
872
+186%
|
1 039
+19%
|
1 331
+28%
|
1 470
+10%
|
1 535
+4%
|
1 471
-4%
|
1 387
-6%
|
1 792
+29%
|
1 857
+4%
|
1 542
-17%
|
1 655
+7%
|
1 219
-26%
|
1 556
+28%
|
2 050
+32%
|
502
-76%
|
764
+52%
|
780
+2%
|
1 045
+34%
|
3 860
+269%
|
4 601
+19%
|
5 208
+13%
|
5 857
+12%
|
5 327
-9%
|
3 988
-25%
|
2 588
-35%
|
1 748
-32%
|
617
-65%
|
1 247
+102%
|
1 797
+44%
|
1 391
-23%
|
2 152
+55%
|
1 996
-7%
|
2 224
+11%
|
2 777
+25%
|
2 544
-8%
|
|
| EPS (Diluted) |
3.07
N/A
|
2.46
-20%
|
1.65
-33%
|
0.59
-64%
|
0.2
-66%
|
0.25
+25%
|
0.72
+188%
|
0.86
+19%
|
1.1
+28%
|
1.22
+11%
|
1.27
+4%
|
2.2
+73%
|
1.14
-48%
|
2.62
+130%
|
1.53
-42%
|
1.27
-17%
|
1.37
+8%
|
1.8
+31%
|
2.29
+27%
|
3.03
+32%
|
0.73
-76%
|
0.63
-14%
|
1.11
+76%
|
1.5
+35%
|
5.43
+262%
|
6.37
+17%
|
7.2
+13%
|
8.13
+13%
|
7.24
-11%
|
5.63
-22%
|
3.48
-38%
|
2.36
-32%
|
0.82
-65%
|
1.65
+101%
|
2.38
+44%
|
1.84
-23%
|
2.83
+54%
|
2.59
-8%
|
2.91
+12%
|
3.62
+24%
|
3.31
-9%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
