Blackstone group inc (BX)
Income statement / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Revenues
Performance Fees Unrealized - Carried Interest

-

-

-

-

-1,595

1,704

2,158

994

971

457

-

-

Performance Fees Unrealized - Incentive Fees

-

-

-

-

-6

-29

-22

-30

-17

114

-

-

Realized

-

-

-

-

-

-

-

-

-

-

70

38

Unrealized

-

-

-

-

-

-

-

-

-

-

150

-1,286

Total Performance Fees

-

-

-

-

1,796

4,374

3,544

1,593

1,182

937

221

-1,247

Investment Income
Performance Allocations
Realized

1,739

1,876

3,571

1,495

3,205

2,450

943

327

138

244

-

-

Unrealized

1,126

561

-105

530

-

-

-

-

-

-

-

-

Principal Investments
Realized

393

415

635

278

555

523

188

93

87

29

44

-16

Unrealized

215

49

42

77

-350

10

611

256

125

532

-3

-606

Total Investment Income (Loss)

3,473

2,903

4,144

2,381

204

534

800

350

213

561

40

-622

Interest and Dividend Revenue

182

171

139

95

94

69

64

40

37

36

22

30

Other

80

672

-133

54

7

9

10

5

7

-0

7

13

Total Revenues

7,338

6,833

7,145

5,146

4,646

7,484

6,613

4,019

3,252

3,119

1,773

-349

Expenses
Compensation and Benefits Compensation

1,820

1,609

1,442

1,335

1,726

1,868

1,844

2,091

2,421

3,253

3,778

4,062

Incentive Fee Compensation

44

33

105

68

85

110

200

140

55

57

-

-

Performance Allocations Compensation
Realized

662

711

1,281

465

793

815

257

96

43

70

25

4

Unrealized

540

319

103

333

-

-

-

-

-

-

-26

-207

Performance Fee Compensation - Unrealized Carried Interest

-

-

-

-

-312

379

966

321

237

165

-

-

Performance Fee Compensation - Unrealized Incentive Fees

-

-

-

-

-2

-19

-11

-44

-20

63

-

-

Total Compensation and Benefits

3,067

2,674

2,933

2,202

2,290

3,154

3,257

2,605

2,738

3,610

3,777

3,859

General, Administrative and Other

679

594

488

541

576

549

474

548

566

466

443

440

Interest Expense

199

163

197

152

144

121

107

72

57

41

13

23

Fund Expenses

17

78

132

52

79

30

26

33

25

26

7

63

Total Expenses

3,964

3,512

3,752

2,949

3,090

3,855

3,866

3,260

3,388

4,143

4,241

4,386

Other Income (Loss)
Change in Tax Receivable Agreement Liability

161

-

403

-

82

-

20

-

197

-

-

-

Net Gains (Losses) from Fund Investment Activities

282

191

321

184

176

357

381

256

14

501

176

-872

Total Other Income (Loss)

444

191

725

184

259

357

402

256

212

501

176

-

Income (Loss) Before Provision (Benefit) for Taxes

3,818

3,512

4,118

2,381

1,814

3,986

3,148

1,014

77

-522

-2,291

-5,608

Provision (Benefit) for Taxes

-47

249

743

132

190

291

255

185

345

84

99

-14

Net Income (Loss)

3,865

3,263

3,374

2,249

1,624

3,695

2,892

829

-268

-607

-2,390

-5,594

Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities

-0

-2

13

3

11

74

183

103

-24

87

131

632

Net Income (Loss) Attributable to Non-Controlling Interests in Consolidated Entities

476

358

497

246

219

335

198

99

7

343

-14

159

Net Income (Loss) Attributable to Non-Controlling Interests in Blackstone Holdings

1,339

1,364

1,392

960

683

1,701

1,339

-407

83

668

1,792

3,638

Net Income (Loss) Attributable to The Blackstone Group Inc.

2,049

1,541

1,471

1,039

709

1,584

1,171

218

-168

-370

715

1,163

Net Income (Loss) Per Share of Class A Common Stock
Basic

3.03

2.27

2.21

1.60

1.12

2.60

2.00

0.41

-0.35

-

-

-

Diluted

3.03

2.26

2.21

1.56

1.04

2.58

1.98

0.41

-0.35

-

-

-

Net Income Per Common Unit - Basic and Diluted

-

-

-

-

-

-

-

-

-

-1.02

-

-

Weighted-Average Shares of Class A Common Stock Outstanding
Basic

675

678

665

649

634

608

587

533

475

364

-

-

Diluted

676

1,206

666

1,195

1,188

613

590

538

475

364

-

-

Distributions Declared Per Common Unit

-

-

-

-

-

-

-

-

-

0.60

-

-

Revenues Earned from Affiliates
Management and Advisory Fees, Net

-

-

-

-

210

327

253

254

317

189

134

188

Common Units Entitled to Priority Distributions, Basic and Diluted

-

-

-

-

-

-

-

-

-

-

-2.46

-4.32

Common Units Not Entitled to Priority Distributions, Basic and Diluted

-

-

-

-

-

-

-

-

-

-

-3.71

-3.06

Common Units Entitled to Priority Distributions, Basic and Diluted

-

-

-

-

-

-

-

-

-

-

285

266

Common Units Not Entitled to Priority Distributions, Basic and Diluted

-

-

-

-

-

-

-

-

-

-

3

1

Management and Advisory Fees, Net
Revenues

3,472

3,027

2,751

2,464

2,542

2,497

2,193

2,030

1,811

1,584

1,482

1,476

Incentive Fees
Revenues

129

57

242

149

193

249

464

301

90

121

-

-