Blackstone Inc.BX
時価総額
$1051.6億
PER
| 2010年 12月31日 | 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Net Income | -607 | -268 | 830 | 2,893 | 3,696 | 1,624 | 2,250 | 3,374 | 3,264 | 3,866 | 2,262 | 12,375 | 2,989 | 2,444 | 5,438 |
| Net Realized Gains on Investments | -338 | -540 | -711 | -1,792 | -3,344 | -4,121 | -2,024 | -4,614 | -2,382 | -2,242 | -2,469 | -6,950 | -6,474 | -2,990 | -4,173 |
| Changes in Unrealized (Gains) Losses on Investments | - | - | - | - | - | - | - | 22 | -5 | 324 | -54 | 1,749 | -1,828 | -684 | 487 |
| Non-Cash Performance Allocations | - | - | - | - | - | - | - | - | 561 | 1,126 | -384 | 8,675 | -3,435 | -1,692 | 371 |
| Non-Cash Performance Allocations and Incentive Fee Compensation | - | - | - | - | - | - | - | - | 1,054 | 1,234 | 716 | 6,160 | 931 | 473 | 1,942 |
| Share-based Compensation | 2,440 | 1,396 | 950 | 855 | 735 | 630 | 324 | 339 | 367 | 417 | 438 | 637 | 846 | 988 | 1,200 |
| Amortization of Intangibles | 162 | 208 | 139 | 96 | 102 | 101 | 83 | 47 | 59 | 71 | 71 | 75 | 67 | 40 | 36 |
| Other Non-Cash Amounts Included in Net Income | - | -164 | -353 | -206 | -122 | -145 | -17 | -363 | -45 | 448 | -59 | 78 | 1,341 | 835 | 445 |
| Cash Acquired With Consolidation Of Fund Entity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 40 |
| Increase Decrease In Cash Of Discontinued Operations | - | - | -48 | -174 | -477 | -442 | - | -34 | -900 | - | -258 | - | - | -114 | -113 |
| Accounts Receivable | 108 | -117 | 61 | 47 | -229 | 214 | -87 | -282 | -43 | 238 | -70 | -288 | -178 | -238 | 78 |
| Due from Affiliates | -69 | 31 | 73 | -237 | -230 | 97 | 58 | 299 | 281 | 451 | 402 | 1,125 | -654 | -332 | 387 |
| Other Assets | 47 | 19 | -51 | -15 | 83 | 150 | -99 | -17 | 77 | 50 | 23 | 5 | 27 | 47 | 1 |
| Accrued Compensation and Benefits | - | -273 | -120 | -455 | -837 | -917 | -573 | -1,178 | -729 | -382 | -1,077 | -1,693 | -2,197 | -1,072 | -1,212 |
| Accounts Payable, Accrued Expenses and Other Liabilities | 75 | -203 | -408 | -316 | -306 | -475 | -215 | -755 | -358 | -324 | 120 | 152 | 149 | -40 | 195 |
| Due to Affiliates | 3 | -3 | -88 | -217 | 36 | -103 | 39 | -10 | 74 | -5 | 32 | 82 | 117 | 86 | 17 |
| Investments Purchased | - | - | - | - | - | - | 8,798 | 19,573 | 13,882 | 8,538 | 7,180 | 7,440 | 5,229 | 5,010 | 2,430 |
| Cash Proceeds from Sale of Investments | - | - | - | - | - | - | 8,196 | 18,723 | 14,180 | 10,645 | 9,242 | 11,971 | 10,368 | 7,189 | 4,343 |
| Net Cash Provided by Operating Activities | -372 | 1,100 | 583 | 3,548 | - | - | - | - | 46 | 1,963 | 1,936 | 3,986 | 6,336 | 4,057 | 3,482 |
| Purchase of Furniture, Equipment and Leasehold Improvements | 54 | 36 | 37 | 26 | 30 | 59 | 22 | 24 | 18 | 60 | 112 | 64 | 235 | 224 | 61 |
| Net Cash Paid for Acquisitions, Net of Cash Acquired | 22 | 24 | 188 | 146 | - | - | - | 169 | 98 | - | 55 | - | - | 5 | - |
| Net Cash Used in Investing Activities | -76 | -60 | -223 | -166 | - | - | - | - | -117 | -60 | -167 | -64 | -235 | -230 | -61 |
| Distributions to Non-Controlling Interest Holders in Consolidated Entities | 114 | 608 | 262 | 844 | 982 | 677 | 534 | 814 | 763 | 766 | 747 | 1,348 | 1,272 | 1,004 | 874 |
| Proceeds from Noncontrolling Interests | 262 | 1,184 | 774 | 1,114 | 1,560 | 480 | 329 | 760 | 837 | 765 | 581 | 1,275 | 1,268 | 708 | 907 |
| Payments Under Tax Receivable Agreement | - | - | - | - | 87 | 84 | 79 | 136 | - | 85 | 74 | 51 | 47 | 65 | 88 |
| Net Settlement of Vested Common Stock and Repurchase of Common Stock | 25 | - | - | - | - | - | - | - | 567 | 585 | 505 | 1,273 | 466 | 418 | 661 |
| Proceeds from Loans Payable | - | - | - | - | - | - | - | - | - | 1,550 | 889 | 2,223 | 3,522 | 495 | 741 |
| Repayment and Repurchase of Loans Payable | 43 | 27 | 33 | 17 | 9 | 1 | 421 | 1,766 | 1,009 | 403 | 2 | - | 281 | 502 | 103 |
| Dividends/Distributions to Stockholders and Unitholders | - | - | - | - | - | - | - | - | - | 2,397 | 2,386 | 4,603 | 6,519 | 4,268 | 4,424 |
| Net Cash Used in Financing Activities | 85 | -874 | -405 | -3,260 | - | - | - | - | -1,330 | -1,921 | -2,244 | -3,777 | -3,794 | -5,054 | -4,502 |
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | - | - | - | - | - | - | - | - | 10 | -3 | 16 | -10 | -12 | 5 | -15 |
| Net Increase (Decrease) | - | - | - | - | - | - | - | - | -1,391 | -22 | -459 | 135 | 2,294 | -1,222 | -1,096 |
| Payments for Interest | - | - | - | - | - | - | - | - | 170 | 167 | 177 | 194 | 262 | 400 | 407 |
| Income Taxes Paid | 58 | 44 | 30 | 70 | 237 | 116 | 66 | 106 | 193 | 159 | 209 | 701 | 683 | 569 | 647 |
| Non-Cash Contributions from Non-Controlling Interest Holders | - | - | 7 | 63 | 48 | 2 | 1 | 1 | 10 | 10 | 19 | 12 | 34 | 22 | 101 |
| Non-Cash Distributions to Non-Controlling Interest Holders | - | - | -7 | 19 | 61 | 0 | 14 | -70 | -19 | 0 | - | - | - | 105 | 2 |
| Notes Issuance Costs | - | - | 5 | - | 4 | 5 | 5 | -6 | - | 11 | 8 | 17 | 30 | - | 6 |
| Transfer of Interests to Non-Controlling Interest Holders | -22 | 3 | -5 | -2 | -2 | -12 | 8 | -6 | 20 | -3 | -6 | -3 | -11 | -8 | -9 |
| Net Settlement of Vested Common Stock | - | - | - | - | - | - | - | - | - | 102 | 123 | 220 | 387 | 681 | 972 |
| Deferred Tax Effects From Equity Transaction | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -26 |
| Change in Due to Affiliates Related to the Impact of Conversions on Tax Receivable Agreements | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 209 |