Blackstone Inc
NYSE:BX

Watchlist Manager
Blackstone Inc Logo
Blackstone Inc
NYSE:BX
Watchlist
Price: 152.79 USD -2.43%
Market Cap: 186.4B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
+189%
10Y
+128%
Operating Income
+
3Y
+2%
5Y
+271%
10Y
+156%
Net Income
+
3Y
+5%
5Y
+247%
10Y
+155%

Earnings Waterfall
Blackstone Inc

Revenue
13.2B USD
Operating Expenses
-6.6B USD
Operating Income
6.5B USD
Other Expenses
-3.8B USD
Net Income
2.7B USD

Income Statement
Blackstone Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 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 Jun-2025 Sep-2025
Revenue
Interest Expense
37
41
43
38
32
24
14
18
23
22
16
15
13
19
27
33
41
48
54
56
58
59
58
63
73
85
99
106
108
106
108
114
122
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
481
496
Revenue
8 708
N/A
11 063
+27%
13 996
+27%
13 255
-5%
8 473
-36%
4 063
-52%
1 294
-68%
47
-96%
(599)
N/A
(982)
-64%
(1 050)
-7%
267
N/A
1 910
+614%
2 535
+33%
2 445
-4%
2 767
+13%
3 060
+11%
3 330
+9%
4 050
+22%
2 769
-32%
3 054
+10%
3 018
-1%
2 540
-16%
4 116
+62%
4 019
-2%
4 314
+7%
5 127
+19%
5 121
0%
6 613
+29%
6 893
+4%
7 711
+12%
8 173
+6%
7 485
-8%
8 471
+13%
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%
13 747
+7%
13 173
-4%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
108
132
75
0
(169)
(216)
(287)
0
(472)
(596)
(365)
0
(249)
(144)
(445)
0
(644)
(890)
(859)
(1 413)
(1 411)
(1 542)
(1 733)
(1 305)
(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
0
0
Gross Profit
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
201
N/A
701
+249%
1 249
+78%
0
N/A
2 366
N/A
2 230
-6%
2 480
+11%
0
N/A
2 858
N/A
3 455
+21%
2 404
-30%
0
N/A
2 769
N/A
2 396
-13%
3 672
+53%
0
N/A
3 670
N/A
4 237
+15%
4 262
+1%
5 200
+22%
5 483
+5%
6 169
+13%
6 440
+4%
6 180
-4%
6 960
+13%
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
0
N/A
0
N/A
Operating Income
Operating Expenses
(516)
(586)
(922)
(1 845)
(2 733)
(3 667)
(4 363)
(4 442)
(4 364)
(4 298)
(4 215)
(4 123)
(4 228)
(4 232)
(4 254)
(4 004)
(4 103)
(3 515)
(3 241)
(3 085)
(3 330)
(2 873)
(2 734)
(2 738)
(3 188)
(2 583)
(2 498)
(2 457)
(2 346)
(2 403)
(2 445)
(2 516)
(2 430)
(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)
(6 742)
(6 623)
Selling, General & Administrative
(516)
(586)
(922)
(1 845)
(2 733)
(3 667)
(4 363)
(4 441)
(4 364)
(4 298)
(4 215)
(4 123)
(4 228)
(4 232)
(4 254)
(4 004)
(4 103)
(3 515)
(3 241)
(3 085)
(3 330)
(2 873)
(2 734)
(2 739)
(3 188)
(2 583)
(2 498)
(2 457)
(2 346)
(2 403)
(2 444)
(2 516)
(2 449)
(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)
(6 742)
(6 582)
Depreciation & Amortization
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
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
0
0
Other Operating 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
0
0
0
0
0
0
0
0
19
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
0
(41)
Operating Income
8 191
N/A
10 477
+28%
13 074
+25%
11 411
-13%
5 741
-50%
396
-93%
(3 069)
N/A
(4 395)
-43%
(4 962)
-13%
(5 171)
-4%
(5 132)
+1%
(3 781)
+26%
(2 319)
+39%
(1 866)
+20%
(2 024)
-9%
(1 524)
+25%
(1 043)
+32%
(656)
+37%
213
N/A
(681)
N/A
(276)
+59%
(104)
+62%
(338)
-225%
933
N/A
832
-11%
1 087
+31%
1 739
+60%
1 805
+4%
2 854
+58%
3 080
+8%
3 725
+21%
3 924
+5%
3 750
-4%
4 488
+20%
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%
7 005
+10%
6 549
-7%
Pre-Tax Income
Interest Income Expense
(5 893)
(7 526)
(9 585)
(8 411)
(32)
(135)
(14)
(18)
(23)
(104)
(110)
(44)
(13)
259
367
437
(41)
479
495
251
(58)
323
443
402
183
(50)
(271)
(54)
274
279
374
289
236
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)
(224)
(173)
Non-Reccuring Items
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
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)
(41)
0
Total Other Income
0
0
0
0
0
0
949
542
(623)
(1 003)
0
0
41
0
0
0
561
0
0
0
411
198
198
198
0
0
0
0
20
21
21
21
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
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
2 298
N/A
2 951
+28%
3 489
+18%
2 999
-14%
5 708
+90%
261
-95%
(2 134)
N/A
(3 871)
-81%
(5 608)
-45%
(6 278)
-12%
(5 242)
+17%
(3 825)
+27%
(2 291)
+40%
(1 607)
+30%
(1 657)
-3%
(1 087)
+34%
(523)
+52%
(178)
+66%
708
N/A
(430)
N/A
77
N/A
417
+439%
303
-27%
1 533
+406%
1 015
-34%
1 037
+2%
1 468
+42%
1 751
+19%
3 149
+80%
3 379
+7%
4 119
+22%
4 234
+3%
3 987
-6%
4 741
+19%
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%
6 739
+12%
6 376
-5%
Net Income
Tax Provision
(32)
(40)
(28)
(24)
(48)
(21)
3
30
14
6
(31)
(105)
(99)
(91)
(100)
(43)
(85)
(114)
(159)
(155)
(346)
(346)
(323)
(370)
(185)
(197)
(212)
(230)
(256)
(259)
(286)
(308)
(291)
(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)
(1 011)
(975)
Income from Continuing Operations
2 266
2 911
3 461
2 976
5 661
240
(2 132)
(3 841)
(5 594)
(6 273)
(5 273)
(3 930)
(2 391)
(1 698)
(1 757)
(1 130)
(607)
(292)
549
(585)
(268)
71
(20)
1 164
830
840
1 256
1 521
2 893
3 120
3 833
3 926
3 696
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
5 728
5 401
Income to Minority Interest
0
0
0
0
(5 996)
0
0
1 482
4 431
3 688
4 122
2 943
1 675
1 093
1 122
627
237
86
(476)
428
100
(224)
(294)
(1 074)
(611)
(512)
(642)
(864)
(1 722)
(1 851)
(2 258)
(2 272)
(2 111)
(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)
(2 865)
(2 693)
Net Income (Common)
2 266
N/A
2 911
+28%
3 461
+19%
2 976
-14%
(336)
N/A
240
N/A
(691)
N/A
(918)
-33%
(1 163)
-27%
(1 144)
+2%
(1 151)
-1%
(987)
+14%
(715)
+28%
(605)
+15%
(634)
-5%
(502)
+21%
(370)
+26%
(206)
+44%
74
N/A
(157)
N/A
(168)
-7%
(153)
+9%
(314)
-105%
89
N/A
219
+145%
328
+50%
614
+87%
656
+7%
1 171
+78%
1 269
+8%
1 575
+24%
1 654
+5%
1 585
-4%
1 948
+23%
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%
2 864
+13%
2 708
-5%
EPS (Diluted)
9.66
N/A
12.4
+28%
13.49
+9%
11.69
-13%
-1.28
N/A
0.91
N/A
-2.59
N/A
-3.42
-32%
-4.36
-27%
-4.15
+5%
-4.17
0%
-3.48
+17%
-2.51
+28%
-1.81
+28%
-1.78
+2%
-1.35
+24%
-1.02
+24%
-0.45
+56%
0.15
N/A
-0.32
N/A
-0.35
-9%
-0.29
+17%
-0.59
-103%
0.16
N/A
0.41
+156%
0.55
+34%
1.04
+89%
1.1
+6%
1.98
+80%
2.09
+6%
2.58
+23%
2.69
+4%
2.58
-4%
3.07
+19%
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%
3.66
+11%
3.45
-6%

See Also

Summary
BX intrinsic value, competitors valuation, and company profile.
DCF Valuation
BX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BX stock valuation using valuation multiples.
Wall Street Estimates
BX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.