FN2 Earnings Intelligence
Blackstone Inc. income statement
Blackstone Inc. (BX) Income Statement (annual) derived from persisted SEC financial facts.
Key Stats
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Market Cap | - | - | - | - | - | - | - |
| - Cash | $2,119.7 | $4,252 | $2,955.9 | $1,972.1 | $2,631.2 | - | - |
| + Debt | - | - | - | - | - | - | - |
| Enterprise Value | - | - | - | - | - | - | - |
| Revenue | $22,577.1 | $8,517.7 | $8,022.8 | $13,230 | $14,450.3 | $14,628.6 | $18,193.6 |
| % Growth | 270.0% | -62.3% | -5.8% | 64.9% | 9.2% | 1.2% | 24.4% |
| Gross Profit | - | - | - | - | - | - | - |
| % Margin | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - |
| % Margin | - | - | - | - | - | - | - |
| Net Income | $5,857.4 | $1,747.6 | $1,390.9 | $2,776.5 | $3,019.2 | - | - |
| % Margin | 25.9% | 20.5% | 17.3% | 21.0% | 20.9% | - | - |
| Diluted EPS | $8.13 | $2.36 | $1.84 | $3.62 | $3.87 | $5.93 | $7.43 |
| % Growth | 442.0% | -71.0% | -22.0% | 96.7% | 6.9% | 53.2% | 25.3% |
| Operating Cash Flow | $3,986 | $6,336.3 | $4,056.9 | $3,481.7 | $4,663.2 | - | - |
| CapEx | $64.3 | $235.5 | $224.2 | $61.4 | $115.7 | - | - |
| Free Cash Flow | $3,921.7 | $6,100.8 | $3,832.7 | $3,420.3 | $4,547.5 | - | - |
Historical market capitalization is not persisted, so Market Cap and Enterprise Value remain unavailable rather than mixing today's market value into prior periods.
Income Statement
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Revenue | $22,577.1 | $8,517.7 | $8,022.8 | $13,230 | $14,450.3 | $14,628.6 | $18,193.6 |
| Gross Profit | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - |
| Net Income | $5,857.4 | $1,747.6 | $1,390.9 | $2,776.5 | $3,019.2 | - | - |
| Diluted EPS | $8.13 | $2.36 | $1.84 | $3.62 | $3.87 | $5.93 | $7.43 |
Balance Sheet
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $2,119.7 | $4,252 | $2,955.9 | $1,972.1 | $2,631.2 |
| Short-term Debt | - | - | - | - | - |
| Long-term Debt | $7,855.6 | $12,491 | $11,605.9 | $11,460.2 | $12,576.6 |
| Total Debt | - | - | - | - | - |
Cash Flow
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $3,986 | $6,336.3 | $4,056.9 | $3,481.7 | $4,663.2 |
| Capital Expenditure | $64.3 | $235.5 | $224.2 | $61.4 | $115.7 |
| Free Cash Flow | $3,921.7 | $6,100.8 | $3,832.7 | $3,420.3 | $4,547.5 |
Ratios
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Revenue Growth | 270.0% | -62.3% | -5.8% | 64.9% | 9.2% |
| Gross Margin | - | - | - | - | - |
| EBITDA Margin | - | - | - | - | - |
| Net Margin | 25.9% | 20.5% | 17.3% | 21.0% | 20.9% |
| FCF Margin | 17.4% | 71.6% | 47.8% | 25.9% | 31.5% |
| Diluted EPS Growth | 442.0% | -71.0% | -22.0% | 96.7% | 6.9% |