Blackstone Group Inc BX Cash Flow

Blackstone group inc (BX)

CashFlow / Quarterly

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Dec'10	Sep'10	Jun'10	Mar'10
Operating Activities
Net Income (Loss)
-2,607,155	978,394	1,167,735	646,961	1,072,877	-78,718	948,988	1,550,977	842,304	803,540	834,783	734,979	1,001,640	769,902	691,589	463,111	324,640	394,679	-483,864	349,534	1,364,001	1,263,434	553,862	1,223,382	654,875	1,493,823	460,915	510,592	427,589	121,471	196,502	94,277	417,632	455,361	-986,775	184,597	78,364	138,776	147,527	-656,320	-237,306
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities Blackstone Funds Related
Unrealized (Appreciation) Depreciation on Investments Allocable to Non-Controlling Interests in Consolidated Entities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-287,104	-58,626	87,529	-4,161	144,201	182,465	108,233	617,001	174,673	151,908	125,897	-148,751	25,622	260,901	259,698	543,640	-596,015	-28,296	20,698	187,250	408,176	323,431	-198,141
Net Realized Gains on Investments
-156,408	-901,313	-523,155	-493,619	-324,140	-641,583	-744,108	-689,552	-306,440	-1,780,323	-548,778	-820,304	-1,464,126	-654,912	-698,434	-416,300	-253,857	-840,040	-591,114	-1,210,839	-1,479,010	-1,102,393	-783,465	-914,410	-543,367	-774,625	-228,838	-362,676	-425,967	-495,044	-118,358	-18,179	-79,174	-71,765	-172,155	-117,285	-179,148	-197,837	-40,530	-69,764	-29,801
Changes in Unrealized (Gains) Losses on Investments
-1,292,707	67,241	13,248	-31,088	275,047	-348,272	53,256	81,217	209,015	-49,533	113,074	21,528	-63,480	87,686	41,256	94,354	18,321	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-Cash Performance Allocations
-3,453,081	128,231	176,370	157,732	663,999	-806,305	299,238	440,351	628,089	-483,032	406,649	100,783	-129,872	138,422	92,477	58,729	15,077	-451,201	-903,093	-352,717	315,065	381,610	5,608	653,981	276,508	555,009	207,479	247,195	134,220	-5,141	372,420	44,656	287,776	221,900	-364,991	482,819	375,102	186,948	99,993	191,387	-99,172
Non-Cash Performance Allocations and Incentive Fee Compensation
-1,318,433	407,754	252,071	195,814	378,816	-83,462	380,088	383,905	373,159	434,513	356,371	303,680	396,476	313,361	267,416	180,721	106,076	80,765	-135,461	215,440	403,816	270,249	360,162	417,798	237,294	718,062	168,393	286,831	239,896	163,744	199,596	40,694	109,512	94,728	-100,893	145,809	177,069	143,348	129,286	146,669	-62,341
Changes in Unrealized Losses on Investments Allocable to The Blackstone Group L.P.
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-198,192	-114,458	61,239	-70,375	33,046	-41,978	-3,833	253,101	92,803	73,879	86,763	73,718	76,533	-15,737	46,967	49,576	-140,128	117,629	89,106	107,944	118,491	380,612	-146,597
Unrealized Depreciation on Hedge Activities
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-21,805	-794	2,827	5,734	-7,839	561	2,108	-1,888	-3,024	852
Equity-Based Compensation Expense
118,800	85,274	107,847	102,779	121,200	84,167	73,739	116,771	92,223	75,927	83,044	88,460	91,269	81,447	78,080	84,284	79,840	68,188	78,771	210,348	272,335	150,380	202,800	186,908	194,645	282,953	193,547	183,244	195,343	259,016	223,612	244,561	222,444	321,050	240,089	408,643	426,280	515,790	457,379	743,834	723,145
Excess Tax Benefits Related to Equity-Based Compensation
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,837	8,436	36,211	23,834	6,326	1,382	1,425	16,513	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization of Intangibles
17,700	17,749	17,750	17,800	17,700	15,561	14,476	14,492	14,492	13,885	10,964	10,963	10,964	15,615	21,673	22,827	22,828	23,490	29,525	23,622	24,800	25,006	25,085	25,566	26,258	26,396	24,783	21,579	22,913	23,742	30,597	36,693	48,142	82,827	42,339	41,579	40,846	40,845	40,872	40,822	39,512
Other Non-Cash Amounts Included in Net Income (Loss)
237,086	-3,653	454,226	-8,614	6,282	64,817	62,332	-86,103	-86,332	-153,259	-77,671	-79,812	-53,161	36,550	-20,406	-25,862	-7,652	2,979	19,476	-60,092	-107,020	3,794	-12,539	-59,124	-53,939	-57,703	-46,981	-50,160	-51,607	-261,440	-67,233	9,755	-34,134	-168,918	44,366	-25,001	-14,806	-1,242	-6,671	-19,181	6,503
Cash Flows Due to Changes in Operating Assets and Liabilities
Cash Acquired with Consolidation of Fund Entity
-	-	-	-	-	0	0	0	-31,422	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash Held by Blackstone Funds and Other
-	-	-	-	-	-	-	-	-	-	-	-	-	-	368,691	191,929	-51,134	-267,285	79,677	-682,846	-350,505	281,808	2,039	54,125	52,120	-79,131	-65,261	-73,868	-153,381	579,451	-60,015	89,638	-241,973	-330,586	-48,587	-24,677	-141,787	398,708	-13,363	98,856	-37,117
Cash Relinquished with Deconsolidation of Fund Entities
-	-	-	-	-	0	0	0	-899,959	-	-	-	-	-	-	-	-	0	0	0	-442,370	-6,010	-176,534	-218,662	-75,327	-37,202	-681	-31,858	-103,985	-1,954	-66,478	993	19,155	-109,941	-1,632	1,361	-395	-	-	-	-3,562
Accounts Receivable
-496,348	228,778	-14,539	130,327	-106,815	-161,262	110,195	140,741	-132,711	-140,714	50,142	161,334	-352,788	58,057	-71,672	-94,522	21,063	-32,370	274,992	-76,390	47,474	-129,170	180,425	84,402	-364,988	-48,911	51,419	222,488	-178,416	62,806	-133,061	-1,168	131,943	-29,059	-84,596	127,861	-130,920	28,540	53,777	13,733	12,112
Reverse Repurchase Agreements
-	-	-	-	-	-	-	-	-	0	0	-44,635	-73,860	29,169	45,441	-1,416	-159,592	119,611	23,906	-18,252	79,628	-93,538	62,817	-131,987	13,724	53,007	-80,296	-81,770	10,025	142,437	17,057	4,764	-55,725	-55,446	100,956	-135,748	48,298	-	-	-	-
Due from Affiliates
54,790	2,340	250,798	-111,752	309,916	-63,022	13,228	143,755	186,713	-87,536	254,616	-15,329	146,750	79,391	-7,060	110,095	-124,519	32,120	-20,249	83,688	1,928	33,894	-18,928	30,747	-275,550	-54,797	-56,130	-81,804	-44,438	-13,011	66,294	15,736	4,466	55,762	36,303	-61,646	984	81,868	-142,538	182,229	-52,798
Other Assets
168,965	-35,395	47,451	44,538	-6,577	22,907	24,049	23,722	5,918	-17,140	9,535	-7,437	-2,335	-115,065	34,840	33,498	-52,381	61,893	507	-22,319	109,651	-13,925	66,526	-51,356	81,645	-20,069	7,590	6,367	-9,333	11,086	-70,168	88,212	-80,161	72,818	14,684	-35,546	-32,723	-26,572	-21,740	67,208	1,906
Accrued Compensation and Benefits
-541,706	-228,140	97,351	96,522	-347,853	-383,845	71,787	-13,417	-403,634	-583,242	27,197	-98,028	-523,779	-286,861	-51,307	54,886	-289,532	-402,751	62,930	-141,253	-436,354	-408,278	-87,970	-51,813	-288,791	-288,953	102,073	21,416	-289,260	-287,313	136,380	133,347	-102,276	-257,821	117,356	140,468	-273,284	-163,897	60,353	94,915	-92,748
Securities Sold, Not Yet Purchased
-26,840	-11,239	-42,555	-3,968	-14,883	-26,018	10,888	-10,998	16,003	50,191	-39,288	-36,001	-37,632	50,014	61,358	-145,231	76,620	187,655	-33,969	19,792	-76,698	105,590	-58,454	167,565	-70,318	23,211	-24,175	131,154	12,762	-121,887	-16,730	-2,716	52,859	53,500	-119,209	137,013	-93,711	147,712	-261,125	-1,518	248
Accounts Payable, Accrued Expenses and Other Liabilities
-103,025	-235,199	182,125	84,874	-356,158	-64,268	183,034	-85,345	-391,003	-19,236	-35,722	-43,272	-657,002	-25,489	57,967	16,997	-264,198	-1,221	-29,189	84,584	-528,826	-233,117	367,229	-216,329	-223,761	-84,623	111,248	43,520	-386,227	57,561	-40,440	88,074	-513,451	30,160	2,047	47,553	-283,179	-101,995	-61,285	152,726	23,089
Repurchase Agreements
-48,985	-8,940	-44,618	-11,188	-3,338	22,715	16,998	39,971	23,678	44,113	14,116	-34,128	19,415	13,133	5,739	6,794	8,620	-1,174	443	-45,409	57,152	-92,170	80,646	-174,997	-138,678	248,390	68,312	-102,661	-39,412	72,814	-46,535	-73,160	87,298	-108,743	133,393	5,304	9,223	-	-	-	-
Due to Affiliates
-5,498	-32,059	7,171	-9,326	28,964	29,121	13,681	19,837	11,469	5,781	10,857	39,645	-65,935	16,711	8,642	17,324	-3,642	-4,691	10,934	-18,390	-90,700	24,101	7,731	31,950	-28,278	-169,835	-11,850	18,034	-53,020	-74,760	14,227	30,421	-58,313	108,174	-438	-133,482	22,307	36,886	-16,315	12,788	-30,073
Investments Purchased
2,065,680	2,069,625	2,259,703	3,325,573	882,973	2,272,162	1,902,709	4,699,390	5,007,608	6,719,666	4,862,018	5,660,596	2,330,873	4,286,618	1,589,963	1,588,725	1,333,052	-	-	-	-	-	-	786,254	808,884	-	1,004,963	1,326,710	931,481	1,108,035	923,864	667,302	715,090	770,306	673,313	1,021,563	733,450	460,244	1,062,956	409,375	313,507
Cash Proceeds from Sale of Investments
2,955,340	2,974,772	3,043,899	3,044,430	1,582,142	3,492,879	2,816,303	3,225,588	4,644,753	6,347,790	4,096,070	4,696,177	3,583,318	3,047,536	2,046,158	1,543,599	1,558,301	-	-	-	-	-	-	746,010	1,020,997	-	1,096,358	1,334,317	1,199,355	962,609	410,426	514,455	842,199	1,230,411	523,317	1,024,671	708,437	539,498	942,651	208,422	239,918
Investments Purchased
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,034,398	1,652,358	-	1,652,231	3,599,187	1,564,358	1,950,843	1,300,620	2,059,070	1,534,651	1,473,090	261,676	2,425,189	1,953,083	2,066,974	784,894	1,043,977	515,269
Cash Proceeds from Sale or Pay Down of Investments
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	3,518,700	2,385,748	-	2,326,204	3,785,202	2,745,408	2,803,065	1,505,692	2,316,948	1,763,311	1,223,055	361,135	2,191,758	2,520,410	1,968,878	892,796	1,070,177	689,581
Net Cash Provided by Operating Activities
999,467	589,878	1,078,364	164,334	130,531	1,385,552	1,320,867	-890,844	-1,769,833	-395,526	-808,749	-974,601	552,481	-750,885	415,351	26,722	220,221	1,013,564	-216,903	1,121,096	479,286	-412,664	224,209	863,186	980,258	815,236	1,392,149	236,254	1,104,302	226,805	10,018	212,104	134,228	341,174	385,745	-68,813	441,507	-688,000	289,275	6,340	20,500
Investing Activities
Purchase of Furniture, Equipment and Leasehold Improvements
12,428	11,139	15,617	14,666	18,858	9,617	-138	4,212	4,686	3,942	6,742	3,656	10,007	3,368	2,293	6,231	9,934	368	42,340	13,264	3,275	8,885	7,768	7,495	6,123	7,063	3,929	7,301	7,344	10,047	6,025	7,862	13,086	10,521	8,793	11,460	5,710	23,573	11,780	11,833	6,974
Net Cash Paid for Acquisitions, Net of Cash Acquired
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	31,334	0	0	156,972	-	-	-	-	-	-	-	-
Changes in Restricted Cash
-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-5,843	0	0	0	-5,843	-1	-4	0	-5,841	-85	39	48	-5,852	-4	-2,517	10	166	1	1	-11	-321	178	-9	-172	146
Net Cash Used in Investing Activities
-12,428	-11,139	-15,617	-14,666	-18,858	-107,836	138	-4,212	-4,686	-172,855	-6,742	-3,656	-10,007	-9,211	-2,293	-6,231	-4,091	-368	-42,340	-13,264	2,568	-8,884	-7,764	-7,495	-282	-6,978	-150,085	-7,349	-1,492	-41,377	-3,508	-7,872	-170,224	-10,522	-9,291	-34,696	-5,389	-23,739	-12,177	-33,153	-7,120
Financing Activities
Distributions to Non-Controlling Interest Holders in Consolidated Entities
148,415	220,466	197,547	199,054	148,782	259,528	164,211	215,427	123,422	278,915	204,863	191,150	139,059	208,060	164,332	92,837	68,696	192,145	63,877	191,848	229,240	326,371	206,120	191,553	258,361	322,117	219,105	105,226	197,563	94,109	25,704	94,431	47,338	313,532	79,803	79,540	135,412	36,833	5,719	34,280	37,040
Contributions from Non-Controlling Interest Holders in Consolidated Entities
154,914	244,823	231,921	130,239	157,880	221,361	193,760	200,223	221,578	231,732	135,192	146,709	246,274	80,340	69,008	91,578	88,079	188,069	71,366	164,969	55,274	443,513	425,915	271,423	419,332	233,927	284,987	409,396	186,147	187,641	288,545	140,147	157,381	441,012	254,846	369,660	118,434	144,110	27,958	86,165	3,773
Purchase of Interests from Certain Non-Controlling Interest Holders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	6	10	11	11	11	15	16	16	16	-1,633	-140	4,295	-2,056	726	-13	12	-152
Payments Under Tax Receivable Agreement
73,881	0	0	0	84,640	-	-	-	-	76,164	0	0	59,667	0	0	0	78,985	1,654	0	0	82,830	0	6,168	0	80,565	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Settlement of Vested Class A Common Stock and Repurchase of Class A Common Stock and Blackstone Holdings Partnership Units
268,716	87,123	162,384	274,430	61,403	255,635	224,510	74,665	12,351	1,460	15,512	490	12,730	1,161	12,048	1,152	13,262	3,268	22,103	8,028	27,632	2,394	8,568	6,161	19,129	3,608	5,091	5,700	9,741	1,602	3,523	8,418	8,821	2,897	2,424	24,567	6,823	3,199	712	11,754	9,489
Distributions to Unitholders
-	-	-	-	-	-	-	426,605	1,062,729	-	672,983	1,043,726	593,561	509,588	433,318	330,623	745,140	579,242	871,336	1,075,808	970,960	568,229	657,244	414,261	708,862	276,687	287,677	343,600	561,515	112,131	112,109	111,066	279,224	110,296	110,295	854,235	-371,994	1,088,661	-109,977	-109,746	-269,548
Proceeds from Loans Payable
102	-1,678	882,770	668,624	16	0	0	970,023	2,248,376	3,753,576	1,296,018	1,553,667	996,892	2,018,728	584,808	559,089	158,456	1,747,783	0	675,808	23	2,144,288	1,151	487,895	2,206	7,280	1,237	2,371	479	1,032	627,811	3,534	1,365	-3,676	13,866	865	2,246	7,254	405,262	2,340	972
Excess Tax Benefits Related to Equity-Based Compensation
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,837	8,436	36,211	23,834	6,326	1,382	1,425	16,513	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Proceeds from Loans Payable
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Repayment and Repurchase of Loans Payable
938	225,791	175,724	1,063	823	1,875	2,819	0	1,004,660	1,599,209	39,456	2,039	125,425	104,981	170,584	123,822	21,327	513,972	1,005	242	2,410	1,808,414	936	1,446	6,488	12,201	885	3,256	435	5,821	17,232	1,163	8,952	-557	5,536	4,732	17,713	9,059	4,834	2,638	26,735
Dividends/Distributions to Shareholders and Unitholders
780,782	-	-	-	730,309	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Cash Used in Financing Activities
-1,117,716	-893,108	-31,149	-129,061	-868,061	-1,079,278	-971,249	453,549	266,792	1,497,248	498,396	462,971	312,724	1,275,278	-126,466	102,233	-680,875	-557,607	-524,093	-78,788	-758,914	890,612	-495,935	-420,127	-1,024,457	-865,561	-1,014,418	-382,599	-997,036	-309,449	414,358	-182,881	-327,439	-168,829	-218,251	82,493	-568,928	259,864	256,684	-93,705	-338,219
Proceeds from Loans Payable
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	436,764	380,703	507,832	-	-	-	-	45,263	4,579	2,231	1,844	1,536	12,303	142	3,839	-50	341,779	204	200	-	-	-	-
Repayment of Loans Payable
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	82,338	60,553	32,805	-	570,785	609,646	389,097	543,177	792,452	338,804	416,241	285,980	355,717	111,610	145,673	181,580	630,824	68,967	155,810	-	-	-	-
Effect of Exchange Rate Changes on Cash and Cash Equivalents and Cash Held by Blackstone Funds and Other
-6,645	-6,524	3,893	80	-407	199	-2,158	-9,697	21,368	18,134	33,528	56,234	15,954	-34,046	-176	190	-27	1,331	-900	124	60	-111	-64	-12	4	363	315	-595	-10	8	102	-110	-5	-61	-24	8	0	-	-	-	-
Cash and Cash Equivalents and Cash Held by Blackstone Funds and Other
Net Decrease
-137,322	-320,893	1,035,491	20,687	-756,795	198,637	347,598	-451,204	-1,486,359	947,001	-283,567	-459,052	871,152	481,136	286,416	122,914	-464,772	456,920	-784,236	1,029,168	-277,000	468,953	-279,554	435,552	-44,477	-56,940	227,961	-154,289	105,764	-124,013	420,970	21,241	-363,440	161,762	158,179	-21,008	-132,810	-427,608	509,490	-120,518	-324,839
Supplemental Disclosure of Cash Flows Information
Payments for Interest
42,440	43,021	38,342	43,116	42,979	42,909	42,923	42,276	41,764	26,643	56,424	19,772	57,339	13,343	57,626	20,072	60,907	13,827	49,649	13,207	49,484	17,365	49,351	298	49,282	15,450	53,290	2,836	53,785	1,409	35,897	5,444	37,409	79,008	429	1,335	635	588	1,600	703	663
Payments for Income Taxes
13,217	91,435	21,901	35,310	10,656	56,104	26,742	89,743	20,201	28,973	30,140	30,070	16,849	13,761	18,575	26,459	6,995	3,923	20,378	20,904	70,609	29,182	117,744	42,245	47,547	9,443	18,607	24,596	17,212	7,129	8,353	7,886	6,866	3,798	13,449	9,087	17,611	6,353	8,506	18,532	24,281
Supplemental Disclosure of Non-Cash Investing and Financing Activities
Non-Cash Contributions from Non-Controlling Interest Holders
44,835	5,582	4,263	-9	242	-	-	-	-	-634	419	-411	1,738	-	-	-227	967	1,226	29	421	601	-2,500	39,630	-380	10,933	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-Cash Distributions to Non-Controlling Interest Holders
1,973	374	-31,210	31,194	34	-	-	-	-	107,602	-542	-9,363	-27,976	-	-	-	-	-	-	-	-	6,630	42,604	286	11,069	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Activities Related to Capital Transactions of Consolidated Blackstone Funds
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	2,648	8,294	4,431	808	-4,884	-854	-400	109	-39	-993	-1,744	-2,633	5,592	-7,970	3,432	1,721	12,633	-757	2,506	2,288
Net Assets Related to the Consolidation of CLO Vehicles
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	8,398	-	-	-	-	0	0	0	233,541	23,789	-12,146	86,130	0	2	6,855	182,428	217,631
Net Assets Related to the Consolidation of a Fund Entity
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	318,647	0	35,433	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
In-kind Redemption of Capital
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-4,034	0	0	2,017	-	-	-	-	-	-	-	-
In-kind Contribution of Capital
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	2,323	0	0	0	2,017	-	-	-	0	-	-	-	-
Transfer of Interests to Non-Controlling Interest Holders
-2,239	-686	-1,133	-36	-1,260	-688	-1,332	-781	22,989	-202	-3,406	-346	-2,062	-16,193	2,324	279	5,312	-7,628	13,655	-8,136	-10,163	5,350	-451	-2,802	-212	-1,393	281	-1,084	-207	-140	-829	-2,424	-1,191	690	324	2,711	-1,111	-6,069	748	-4,897	-11,778
Change in The Blackstone Group Inc.'s Ownership Interest
9,779	71,638	11,976	-12,305	-10,965	34,363	31,601	6,959	-6,124	-347	-1,029	-3,032	-10,789	-48	4,093	218	3,618	-1,062	26,038	-552	68,361	5,864	14,872	-1,350	-10,354	-721	8,678	-728	-9,748	-948	7,992	-600	-8,867	352	-200	-273	-5,772	-10,886	-3,067	158	-5,551
Net Settlement of Vested Class A Common Stock
60,214	-	-	-	55,951	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Settlement of Vested Common Units
-	-	-	-	-	-	-	1,991	98,870	-	59,959	1,778	60,853	1,597	35,992	4,704	59,605	4,808	26,469	57,436	51,228	5,131	4,994	36,976	22,325	92,790	7,147	43,604	9,981	67,005	8,351	85,362	6,328	79,279	4,471	98,525	4,369	64,832	17,297	93,641	22,969
Conversion of Blackstone Holdings Units to Class A Common Stock
65,158	45,950	57,493	12,522	12,670	11,359	6,533	58,844	23,661	11,761	4,053	29,998	13,522	31,420	16,287	10,882	18,931	15,323	29,625	40,812	46,123	28,931	24,449	19,447	45,050	9,013	22,079	10,261	1,902	143,513	21,077	51,376	40,273	11,447	9,018	346,218	-137,961	-	-	-	-
Acquisition of Ownership Interests from Non-Controlling Interest Holders
Deferred Tax Asset
126,171	108,508	9,757	16,676	14,572	12,449	6,812	50,312	23,818	21,336	5,134	32,888	15,129	19,270	14,481	11,126	14,427	55,181	31,516	54,281	54,313	17,207	25,306	17,150	46,023	717	27,502	6,566	78,972	114,856	12,895	35,540	41,029	12,242	17,229	447,013	-176,013	536,014	-39,751	-228,483	83,403
Due to Affiliates
113,777	54,748	39,811	13,827	12,405	10,685	5,591	42,910	20,298	18,271	4,428	27,899	12,832	16,151	12,439	9,773	15,572	12,203	27,181	45,680	45,200	13,535	20,992	14,799	33,378	8,269	16,269	7,367	1,272	73,913	9,225	29,704	34,122	7,715	12,920	79,233	142,212	132,874	30,547	183,366	-63,497
Equity
12,394	-	-	-	2,167	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Partners' Capital
-	-	-	-	-	-	-	7,402	3,520	-	706	4,989	2,297	3,119	2,042	1,353	-1,145	42,978	4,335	8,601	9,113	3,672	4,314	2,351	12,645	-7,552	11,233	-801	77,700	40,943	3,670	5,836	6,907	4,527	4,309	15,754	33,801	33,478	9,204	45,117	-19,906
Issuance of New Units
-	-	-	-	-	-	-	0	24,970	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-