Blackstone Inc. (BX)
SIC breadcrumb: Finance, Insurance, And Real Estate > Security And Commodity Brokers, Dealers, Exchanges, And Services > SIC 6282 Investment Advice
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1393818. Latest filing source: 0001193125-26-082531.
Informational only - descriptive public-record data, not investment advice.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 14,450,265,000 | USD | 2025 | 2026-02-27 |
| Net income | 3,019,214,000 | USD | 2025 | 2026-02-27 |
| Assets | 47,708,975,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001393818.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,146,299,000 | 7,145,015,000 | 6,833,259,000 | 7,338,270,000 | 6,101,927,000 | 22,577,148,000 | 8,517,673,000 | 8,022,841,000 | 13,229,968,000 | 14,450,265,000 |
| Net income | 1,039,014,000 | 1,471,374,000 | 1,541,788,000 | 2,049,682,000 | 1,045,363,000 | 5,857,397,000 | 1,747,631,000 | 1,390,880,000 | 2,776,508,000 | 3,019,214,000 |
| Diluted EPS | 1.56 | 2.21 | 2.26 | 3.03 | 1.50 | 8.13 | 2.36 | 1.84 | 3.62 | 3.87 |
| Operating cash flow | -88,591,000 | -1,626,395,000 | 45,742,000 | 1,963,107,000 | 1,935,945,000 | 3,985,988,000 | 6,336,253,000 | 4,056,906,000 | 3,481,662,000 | 4,663,161,000 |
| Capital expenditures | 21,826,000 | 24,347,000 | 18,377,000 | 60,280,000 | 111,650,000 | 64,316,000 | 235,497,000 | 224,231,000 | 61,409,000 | 115,703,000 |
| Dividends paid | 2,842,582,000 | 3,046,404,000 | 2,396,744,000 | 2,385,576,000 | 4,602,574,000 | 6,518,785,000 | 4,268,447,000 | 4,424,183,000 | 6,013,385,000 | |
| Assets | 26,403,337,000 | 34,415,919,000 | 28,924,650,000 | 32,585,506,000 | 26,269,252,000 | 41,196,408,000 | 42,524,227,000 | 40,287,530,000 | 43,469,875,000 | 47,708,975,000 |
| Liabilities | 13,888,404,000 | 20,692,828,000 | 15,170,564,000 | 17,482,454,000 | 11,678,743,000 | 19,490,362,000 | 22,843,160,000 | 22,212,316,000 | 23,974,860,000 | 25,827,803,000 |
| Stockholders' equity | 6,379,224,000 | 7,009,784,000 | 6,652,043,000 | 9,422,893,000 | 7,655,911,000 | 6,816,798,000 | 8,212,321,000 | 8,665,526,000 | ||
| Cash and cash equivalents | 1,837,253,000 | 1,992,497,000 | 2,207,841,000 | 2,172,441,000 | 1,999,484,000 | 2,119,738,000 | 4,252,003,000 | 2,955,866,000 | 1,972,140,000 | 2,631,241,000 |
| Free cash flow | -110,417,000 | -1,650,742,000 | 27,365,000 | 1,902,827,000 | 1,824,295,000 | 3,921,672,000 | 6,100,756,000 | 3,832,675,000 | 3,420,253,000 | 4,547,458,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 20.19% | 20.59% | 22.56% | 27.93% | 17.13% | 25.94% | 20.52% | 17.34% | 20.99% | 20.89% |
| Return on equity | 24.17% | 29.24% | 15.71% | 62.16% | 22.83% | 20.40% | 33.81% | 34.84% | ||
| Return on assets | 3.94% | 4.28% | 5.33% | 6.29% | 3.98% | 14.22% | 4.11% | 3.45% | 6.39% | 6.33% |
| Liabilities / equity | 2.38 | 2.49 | 1.76 | 2.07 | 2.98 | 3.26 | 2.92 | 2.98 |
Financial Charts
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-08. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001393818.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q1 | 2022-03-31 | 1.66 | reported discrete quarter | ||
| 2022-Q2 | 2022-06-30 | -0.04 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.00 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1,381,845,000 | 85,812,000 | 0.11 | reported discrete quarter |
| 2023-Q2 | 2023-06-30 | 2,814,691,000 | 601,274,000 | 0.79 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 2,541,285,000 | 551,994,000 | 0.73 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 1,285,020,000 | 151,800,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-06-30 | 2,796,381,000 | 444,414,000 | 0.58 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 3,663,194,000 | 780,835,000 | 1.02 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 3,082,565,000 | 703,873,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 3,289,458,000 | 614,852,000 | 0.80 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 3,711,900,000 | 764,244,000 | 0.98 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 3,088,635,000 | 624,917,000 | 0.80 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 4,360,272,000 | 1,015,201,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 3,617,595,000 | 649,729,000 | 0.83 | reported discrete quarter |
Quarterly Charts
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001193125-26-214609.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with Blackstone Inc.’s condensed consolidated financial statements and the related notes included within this Quarterly Report on Form 10-Q.
In this report, references to “Blackstone,” the “Company,” “we,” “us” or “our” refer to Blackstone Inc. and its consolidated subsidiaries.
Our Business
Blackstone is the world’s largest alternative asset manager. We generate revenue from fees earned pursuant to contractual arrangements with funds, fund investors and fund portfolio companies (including management, transaction and monitoring fees), and from capital markets services. We also invest in the funds we manage and we are entitled to a pro-rata share of the income of the fund (a “pro-rata allocation”). In addition to a pro-rata allocation, and assuming certain investment returns are achieved, we are entitled to a disproportionate allocation of the income otherwise allocable to the limited partners, commonly referred to as carried interest (“Performance Allocations”). In certain investment fund structures, we receive a contractual incentive fee from the fund based on achieving certain investment returns (an “Incentive Fee,” and together with Performance Allocations, “Performance Revenues”). The composition of our revenues will vary based on market conditions and the cyclicality of the different business units we operate. Net investment gains and investment income generated by Blackstone Funds are driven by the performance of underlying investments in such funds as well as overall market conditions. Fair values are affected by changes in the fundamentals of our funds’ portfolio companies and other investments, the industries in which they operate, the overall economy and other market conditions.
Our business is organized into four segments:
Real Estate
Our Real Estate business is a global leader in real estate investing and operates as one globally integrated business with investments across the globe, including in the Americas, Europe and Asia. Our real estate investment teams seek to utilize our global expertise and presence to generate attractive risk-adjusted returns for our investors.
63
Our Blackstone Real Estate Partners (“BREP”) business is geographically diversified and targets a broad range of opportunistic real estate and real estate-related investments. The BREP platform includes global funds as well as funds focused specifically on Europe or Asia investments. BREP seeks to invest thematically in high-quality, well-located assets where we see outsized growth potential driven by global economic and demographic trends. BREP has made significant investments in logistics, data centers, rental housing, hospitality, office and retail properties around the world, as well as in a variety of real estate operating companies.
Our Core+ real estate strategy invests in substantially stabilized real estate globally, primarily through perpetual capital vehicles. The strategy includes our (a) Blackstone Property Partners (“BPP”) funds, which are focused on high-quality assets in the Americas, Europe and Asia and (b) a non-listed real estate investment trust (“REIT”), Blackstone Real Estate Income Trust, Inc. (“BREIT”) and Blackstone European Property Income Fund (“BEPIF”) vehicles, which provide income-focused individual investors access to institutional quality real estate primarily in the Americas and Europe, respectively.
Our Blackstone Real Estate Debt Strategies (“BREDS”) platform primarily targets real estate-related debt investment opportunities. BREDS invests in both public and private markets, primarily in the U.S. and Europe. BREDS’ scale and investment mandates enable it to provide a variety of lending options for our borrowers and investment options for our investors, including commercial real estate mortgage loans and liquid real estate-related debt securities. The BREDS platform includes high-yield real estate debt funds, liquid real estate debt funds, capital managed on behalf of our Credit & Insurance segment, and Blackstone Mortgage Trust, Inc. (“BXMT”), a NYSE-listed mortgage REIT.
Private Equity
Our Private Equity segment includes: (a) Private Equity Strategies (described below), (b) Infrastructure, which includes (1) our infrastructure-focused funds for institutional investors with a primary focus on the U.S. and Europe (Blackstone Infrastructure Partners or “BIP”) and (2) a private wealth-focused platform offering eligible individual investors access to our infrastructure capabilities (Blackstone Infrastructure Strategies or “BXINFRA”), (c) our secondaries business (“Secondaries”), which includes Strategic Partners Fund Solutions (“Strategic Partners”) and our GP Stakes business (“Blackstone GP Stakes” or “BXGP”), (d) our capital markets services business (Blackstone Capital Markets or “BXCM”) and (e) a private wealth-focused platform offering eligible individuals exposure to certain of Blackstone’s key illiquid investment strategies through a single commitment (Blackstone Total Alternatives Solution or “BTAS”).
Our Private Equity Strategies include: (a) our Corporate Private Equity business (described below), (b) our hybrid capital investment platform that invests flexibly across asset classes, industries and geographies (Blackstone Tactical Opportunities or “Tactical Opportunities”), (c) our life sciences investment platform (Blackstone Life Sciences or “BXLS”), (d) our growth equity investment platform (Blackstone Growth or “BXG”) and (e) a private wealth-focused platform offering eligible individual investors access to Blackstone’s private equity capabilities (Blackstone Private Equity Strategies Fund or “BXPE”).
Our Corporate Private Equity business consists of: (a) our global private equity funds (Blackstone Capital Partners or “BCP”), (b) our Asia-focused private equity funds (Blackstone Capital Partners Asia or “BCP Asia”), (c) our sector-focused funds, including our energy- and energy transition-focused funds (Blackstone Energy Transition Partners or “BETP”) and (d) our core private equity funds (Blackstone Core Equity Partners or “BCEP”).
We are a global leader in private equity investing. Our Corporate Private Equity business pursues transactions across industries on a global basis. It strives to create value by investing in great businesses where our capital, strategic insight, global relationships and operational support can drive transformation. Corporate Private Equity’s investment strategies and core themes continually evolve in anticipation of, or in response to, changes in the global economy, local markets, regulation, capital flows and geopolitical trends. We seek to construct a differentiated portfolio of investments with a well-defined, post-acquisition value creation strategy. Similarly, we seek investments that can generate strong unlevered returns regardless of entry or exit cycle timing. BCEP pursues control-oriented investments in high-quality companies with durable businesses and seeks to offer a lower level of risk and a longer hold period than traditional private equity.
64
Tactical Opportunities pursues a thematically driven, hybrid capital investment strategy. Our flexible, global mandate enables us to find differentiated opportunities across asset classes, industries and geographies and invest behind them with the frequent use of structure to generate attractive risk-adjusted returns. Tactical Opportunities’ ability to dynamically shift focus to the most compelling opportunities in any market environment, combined with the business’ expertise in structuring complex transactions, enables Tactical Opportunities to invest in attractive market areas, often with securities that provide downside protection and maintain upside return.
BXLS invests across the life cycle of companies and products within the life sciences sector. BXLS primarily focuses on investments in life sciences products in late-stage clinical development within the pharmaceutical, biotechnology and medical technology sectors.
BXG seeks to deliver attractive risk-adjusted returns by investing in dynamic, growth-stage businesses, with a focus on the consumer, consumer technology, enterprise solutions, financial services and healthcare sectors.
BXPE invests primarily in privately negotiated, equity-oriented investments, leveraging Blackstone’s private equity talent and investment capabilities to create an attractive portfolio of alternative investments diversified across geographies and sectors.
BIP targets a diversified mix of core+, core and public-private partnership investments across all infrastructure sectors, including energy infrastructure, transportation, digital infrastructure and water and waste. BIP applies a disciplined, operationally intensive investment approach to investments, seeking to apply a long-term buy-and-hold strategy to large-scale infrastructure assets with a focus on delivering stable, long-term capital appreciation together with a predictable annual cash flow yield. BXINFRA invests primarily in infrastructure equity, secondaries and credit strategies, leveraging Blackstone’s infrastructure talent and investment capabilities to create an attractive portfolio of alternative infrastructure investments.
Strategic Partners is a total fund solutions provider. As a secondary investor, it acquires interests in high-quality private funds from original holders seeking liquidity. Strategic Partners focuses on a range of opportunities in underlying funds such as private equity, real estate, infrastructure, venture and growth capital, credit and other types of funds, as well as general partner-led transactions and primary investments and co-investments with financial sponsors. Strategic Partners also provides investment advisory services to separately managed account clients investing in primary and secondary investments in private funds and co-investments. Blackstone GP Stakes targets minority investments in the general partners of private equity and other private market alternative asset management firms globally, with a focus on delivering a combination of recurring annual cash flow yield and long-term capital appreciation.
Credit & Insurance
Our Credit & Insurance segment (“BXCI”) offers its clients and borrowers a comprehensive solution across corporate and asset based credit, including investment grade and non-investment grade debt. BXCI is one of the largest credit managers and CLO managers in the world. The investment portfolios BXCI’s credit platform manages or sub-advises consist primarily of loans and securities of non-investment and investment grade companies spread across the capital structure including senior debt, subordinated debt, preferred stock and common equity.
BXCI is organized into three overarching credit investing strategies: private corporate credit, liquid corporate credit and infrastructure and asset based credit. The private corporate credit strategies include mezzanine and direct lending funds, stressed/distressed strategies and SMAs. The direct lending funds include Blackstone Private Credit Fund (“BCRED”), Blackstone Secured Lending Fund (“BXSL”), both of which are business development companies (“BDCs”), as well as Blackstone European Private Credit Fund (“ECRED”).
65
The liquid corporate credit strategies consist of CLOs, closed-ended funds, open-ended funds, systematic strategies and SMAs. The infrastructure and asset based credit strategies include private placement strategies, energy strategies (including our sustainable resources platform) and asset based finance strategies focused on privately originated, income-oriented credit assets secured by physical, financial or residential real estate collateral.
Our insurance platform focuses on providing investment management services for insurance and reinsurance accounts, seeking to
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with Blackstone Inc.’s consolidated financial statements and the related notes included within this Annual Report on
Form 10-K.
This section of this
Form 10-K
generally discusses 2025 and 2024 items and year to year comparisons between 2025 and 2024. For the discussion of 2024 compared to 2023, see “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of Blackstone’s Annual Report on Form
10-K
for the year ended December 31, 2024, which specific discussion is incorporated herein by reference.
Our Business
Blackstone is the world’s largest alternative asset manager. Our business is organized into four segments: Real Estate, Private Equity, Credit & Insurance and Multi-Asset Investing. For more information about our business segments, see “Part I. Item 1. Business — Business Segments.”
We generate revenue from fees earned pursuant to contractual arrangements with funds, fund investors and fund portfolio companies (including management, transaction and monitoring fees), and from capital markets services. We also invest in the funds we manage and we are entitled to a
pro-rata
share of the income of the fund (a
“pro-rata
allocation”). In addition to a
pro-rata
allocation, and assuming certain investment returns are achieved, we are entitled to a disproportionate allocation of the income otherwise allocable to the limited partners, commonly referred to as carried interest (“Performance Allocations”). In certain investment fund structures, we receive a contractual incentive fee from the fund based on achieving certain investment returns (an “Incentive Fee,” and together with Performance Allocations, “Performance Revenues”). The composition of our revenues will vary based on market conditions and the cyclicality of the different business units we operate. Net investment gains and investment income generated by Blackstone Funds are driven by the performance of underlying investments in such funds as well as overall market conditions. Fair values are affected by changes in the fundamentals of our funds’ portfolio companies and other investments, the industries in which they operate, the overall economy and other market conditions.
Business Environment
Blackstone’s businesses are materially affected by conditions in the financial markets and economic conditions in the U.S., Europe, Asia and, to a lesser extent, elsewhere in the world.
Most major equity markets appreciated in the fourth quarter of 2025, driven by positive economic data and accommodative central bank actions. The total return of the S&P 500 Index was 2.7% in the fourth quarter, led by the healthcare and telecommunications sectors, which gained 11.7% and 7.3%, respectively. The real estate and utilities sectors underperformed, declining 2.9% and 1.4%, respectively. Equity market volatility decreased, with the CBOE Volatility Index (VIX) declining 8.2% at the end of the fourth quarter compared to the third quarter. In credit markets, the S&P Leveraged Loan Index generated a total return of 1.2% and the ICE Bank of America High Yield Bond Index returned 1.3%. At the beginning of 2026, however, concerns regarding impact of artificial intelligence-driven disruption weighed on equity capital markets. By
mid-February 2026,
the Dow Jones and S&P 500 Index had experienced declines for four out of five weeks, while the Nasdaq recorded its fifth straight negative week.
Capital markets activity levels in the U.S. expanded considerably in 2025, with U.S. initial public offering volumes and announced merger and acquisition volumes up approximately 73% and 60%, respectively, compared to 2024. In particular, the fourth quarter saw a
two-and-a-half
year-over-year increase in merger and acquisition and initial public offerings activity. High-yield spreads tightened by 21 basis points in 2025, while issuance increased 16.8% year-over-year.
80
Table of Contents
While the U.S. economy exhibited steady growth through most of 2025, the Bureau of Economic Analysis’ advance estimate of U.S. real GDP annualized growth was 1.4% in the fourth quarter. This was well below estimates, and the Bureau estimated, among other factors, that the U.S. government shutdown subtracted about 1.0% from such expected GDP growth. The labor market remained largely in balance, with an unemployment rate of 4.4% at year end, up moderately from 4.1% at year-end 2024. Inflation decreased over the course of 2025, with headline CPI of 2.7% in December 2025 compared to 3.0% in January 2025. The Federal Reserve decreased the federal funds target range three times in 2025 to
3.50-3.75%
by year end and held rates steady in January 2026, based on its view that inflation has remained above the target rate of 2%.
Outside of the U.S., most major central banks reduced interest rates in 2025 as inflation around the world continued to show signs of moderation. Inflation in the U.K. increased slightly to 3.4% in December 2025 compared to 3.0% in January 2025, but remained well below prior year peaks, and The Bank of England lowered its rate by 100 points over four reductions in 2025, ending the year at 3.75%. The European Central Bank lowered its deposit facility by 100 basis points during the year, with inflation in the Eurozone falling to 1.9% in December 2025 compared to 2.5% in January 2025. In China, the People’s Bank also lowered the required reserve ratio by 50 basis points in 2025 to 9%, continuing a rate-cutting cycle that began in 2021. By contrast, the Bank of Japan further increased its policy rate twice in 2025 to 0.75% by year end, the highest level since 1995.
An overall resilient economic backdrop, alongside moderating interest rates in several major economies, supported a gradual improvement in capital markets and transaction activity in the latter part of 2025. Uncertainty regarding the trajectory of inflation and interest rates in the U.S., continued geopolitical turbulence and concerns regarding the potential impact of artificial intelligence-related disruptions across a number of industries, however, have more recently adversely impacted investor sentiment and the market environment.
For additional information on the potential impact on each of our business segments of the conditions described above see “—Segment Analysis.”
Notable Transactions
On October 16, 2025, Blackstone entered into an amended and restated $4.325 billion revolving credit facility (the “Revolving Credit Facility”). The Revolving Credit Facility amends and restates Blackstone’s existing revolving credit facility to, among other things, extend the maturity date from December 15, 2028 to October 16, 2030 and increase the aggregate required minimum amount of fee generating assets under management. For additional information see Note 12. “Borrowings” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data.”
On November 3, 2025, Blackstone, through its subsidiary Blackstone Reg Finance Co. L.L.C., issued $600 million aggregate principal amount of 4.300% senior notes due November 3, 2030 (the “Registered 2030 Notes”), and $600 million aggregate principal amount of 4.950% senior notes due February 15, 2036 (the “Registered 2036 Notes”) and, together with the Registered 2030 Notes, (the “Registered Notes”), pursuant to a Registration Statement on Form
S-3.
Blackstone intends to use the net proceeds from the sale of the Registered Notes for general corporate purposes. For additional information, see Note 12. “Borrowings” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” and “—Liquidity and Capital Resources — Sources and Uses of Liquidity.”
81
Table of Contents
Organizational Structure
The simplified diagram below depicts our current organizational structure. The diagram does not depict all of our subsidiaries, including intermediate holding companies through which certain of the subsidiaries depicted are held.
Key Financial Measures and Indicators
We manage our business using certain financial measures and key operating metrics since we believe these metrics measure the productivity of our investment activities. We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See “—Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 2. Summary of Significant Accounting Policies” and “—Critical Accounting Policies.” Our key
non-GAAP
financial measures and operating indicators and metrics are discussed below.
Distributable Earnings
Distributable Earnings is derived from Blackstone’s segment reported results. Distributable Earnings is used to assess performance and amounts available for dividends to Blackstone stockholders, including Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships. Distributable Earnings is the sum of Segment Distributable Earnings plus Net Interest and Dividend Income (Loss) less Taxes and Related Payables. Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See
“—Non-GAAP
Financial Measures” for our reconciliation of Distributable Earnings.
82
Table of Contents
Net Interest and Dividend Income (Loss) is presented on a segment basis and is equal to Interest and Dividend Revenue less Interest Expense, adjusted for the impact of consolidation of Blackstone Funds, and interest expense associated with the Tax Receivable Agreement.
Taxes and Related Payables represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and including the payable under the Tax Receivable Agreement. Further, the current tax provision utilized when calculating Taxes and Related Payables and Distributable Earnings reflects the benefit of deductions available to the company on certain expense items that are excluded from the underlying calculation of Segment Distributable Earnings and Total Segment Distributable Earnings, such as equity-based compensation charges and certain Transaction-Related and
Non-Recurring
Items where there is a current tax provision or benefit. The economic assumptions and methodologies that impact the implied income tax provision are the same as those methodologies and assumptions used in calculating the current income tax provision for Blackstone’s Consolidated Statements of Operations under GAAP, excluding the impact of divestitures and accrued tax contingency-related liabilities or refunds which are reflected when paid or received. The Payable under the Tax Receivable Agreement reflects the expected amount of tax savings generated in the period that parties to the Tax Receivable Agreement are entitled to receive in future periods. Management believes that including the amount payable under the Tax Receivable Agreement and utilizing the current income tax provision adjusted as described above when calculating Distributable Earnings is meaningful as it increases comparability between periods and more accurately reflects earnings that are available for distribution to stockholders.
Segment Distributable Earnings
Segment Distributable Earnings is Blackstone’s segment profitability measure used to make operating decisions and assess performance across Blackstone’s four segments. Blackstone believes it is useful to stockholders to review the measure that management uses in assessing segment performance. Segment Distributable Earnings represents the net realized earnings of Blackstone’s segments and is the sum of Fee Related Earnings and Net Realizations for each segment. Blackstone’s segments are presented on a basis that deconsolidates Blackstone Funds, eliminates
non-controlling
ownership interests in Blackstone’s consolidated operating partnerships, removes the amortization of intangible assets and removes Transaction-Related and
Non-Recurring
Items. Transaction-Related and
Non-Recurring
Items arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and
non-recurring
gains, losses, or other charges, if any. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs, gains or losses associated with these corporate actions and
non-recurring
gains, losses or other charges that affect
period-to-period
comparability and are not reflective of Blackstone’s operational performance. Segment Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See
“—Non-GAAP
Financial Measures” for our reconciliation of Segment Distributable Earnings.
Net Realizations is presented on a segment basis and is the sum of Realized Principal Investment Income and Realized Performance Revenues (which refers to Realized Performance Revenues excluding Fee Related Performance Revenues), less Realized Performance Compensation (which refers to Realized Performance Compensation excluding Fee Related Performance Compensation and Equity-Based Performance Compensation).
Realized Performance Compensation reflects, pursuant to an ongoing compensation program, an increase in the aggregate Realized Performance Compensation paid to certain of our professionals above the amounts allocable to them based upon the percentage participation in the relevant performance plans previously awarded to them. For the year ended December 31, 2025, Realized Performance Compensation increased by an aggregate of $76.6 million and Fee Related Compensation decreased by a corresponding amount. For the year ended December 31, 2024, Realized Performance Compensation increased by an aggregate of $83.1 million and Fee
83
Table of Contents
Related Compensation decreased by a corresponding amount. These changes to Realized Performance Compensation and Fee Related Compensation reduced Net Realizations, increased Fee Related Earnings and had a neutral impact to Income Before Provision (Benefit) for Taxes and Distributable Earnings for the years ended December 31, 2025 and 2024.
Fee Related Earnings
Fee Related Earnings is a performance measure used to assess Blackstone’s ability to generate profits from revenues that are measured and received on a recurring basis and not subject to future realization events. Blackstone believes Fee Related Earnings is useful to stockholders as it provides insight into the profitability of the portion of Blackstone’s business that is not dependent on realization activity. Fee Related Earnings equals management and advisory fees (net of management fee reductions and offsets) plus Fee Related Performance Revenues, less (a) Fee Related Compensation on a segment basis and (b) Other Operating Expenses. Fee Related Earnings is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See
“—Non-GAAP
Financial Measures” for our reconciliation of Fee Related Earnings.
Fee Related Compensation is presented on a segment basis and refers to the compensation expense, excluding Equity-Based Compensation, directly related to (a) Management and Advisory Fees, Net and (b) Fee Related Performance Revenues, referred to as Fee Related Performance Compensation.
Fee Related Performance Revenues refers to the realized portion of Performance Revenues from Perpetual Capital that are (a) measured and received on a recurring basis and (b) not dependent on realization events from the underlying investments.
Other Operating Expenses is presented on a segment basis and is equal to General, Administrative and Other Expenses, adjusted to (a) remove transaction-related and
non-recurring
items that arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and
non-recurring
gains, losses or other charges, if any, (b) remove certain expenses reimbursed by the Blackstone Funds which are netted against Management and Advisory Fees, Net in Blackstone’s segment presentation and (c) give effect to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation.
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization (“Adjusted EBITDA”), is a supplemental measure used to assess performance derived from Blackstone’s segment results and may be used to assess its ability to service its borrowings. Adjusted EBITDA represents Distributable Earnings plus the addition of (a) Interest Expense on a segment basis, (b) Taxes and Related Payables and (c) Depreciation and Amortization. Adjusted EBITDA is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See
“—Non-GAAP
Financial Measures” for our reconciliation of Adjusted EBITDA.
Net Accrued Performance Revenues
Net Accrued Performance Revenues is a
non-GAAP
financial measure Blackstone believes is useful to stockholders as an indicator of potential future realized performance revenues based on the current investment portfolio of the funds and vehicles we manage. Net Accrued Performance Revenues represents the accrued performance revenues receivable by Blackstone, net of the related accrued performance compensation payable by Blackstone, excluding performance revenues that have been realized but not yet distributed as of the reporting date and clawback amounts, if any. Net Accrued Performance Revenues is derived from and reconciled to, but not
84
Table of Contents
equivalent to, its most directly comparable GAAP measure of Investments. See
“—Non-GAAP
Financial Measures” for our reconciliation of Net Accrued Performance Revenues and Note 2. “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” for additional information on the calculation of Investments — Accrued Performance Allocations.
Operating Metrics
The alternative asset management business is primarily based on managing third-party capital and does not require substantial capital investment to support rapid growth. Since our inception, we have developed and used various key operating metrics to assess and monitor the operating performance of our various alternative asset management businesses in order to monitor the effectiveness of our value-creating strategies.
Total and
Fee-Earning
Assets Under Management
“Total Assets Under Management” refers to the invested and available capital in Blackstone-managed or advised vehicles (including, without limitation, investment funds and SMAs). The Total Assets Under Management attributable to an individual vehicle is dependent on the structure and investment strategy of such vehicle and accordingly, will vary from vehicle to vehicle. Total Assets Under Management generally equals the sum of the following across Blackstone-managed or advised vehicles, as applicable:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | a vehicle’s invested capital at fair value which, as applicable, is measured as (1) total investments measured at fair value, or gross asset values, each of which may include the fair value of investments purchased with leverage under certain credit facilities, (2) net asset value, or (3) amount of debt and equity outstanding or aggregate par amount of assets, including principal cash for CLOs, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | a vehicle’s available capital, if any, which represents (1) uncalled commitments made by investors and (2) available borrowing capacity under certain credit facilities. |
Uncalled commitments represent the capital we are entitled to call from investors pursuant to the terms of their respective capital commitments, including capital commitments to funds that have yet to commence their investment periods. Drawdown funds, perpetual capital vehicles,
co-investment
vehicles, and SMAs can each be structured with a commitment from an investor that is called over time as opposed to fully funded upon subscription.
Assets may be raised in one vehicle or business unit and subsequently invested in or managed or advised by another vehicle or business unit. Total Assets Under Management are reported in the segment where the assets are managed.
Our measurement of Total Assets Under Management includes commitments to, and the fair value of, invested capital in our funds from Blackstone and our personnel. Our calculation of Total Assets Under Management may differ from the calculations of other asset managers, and as a result this measure may not be comparable to similar measures presented by other asset managers. Our definition of Total Assets Under Management differs from the manner in which affiliated investment advisors report regulatory assets under management and may differ from the definition set forth in the agreements governing the vehicles we manage or advise.
“Fee-Earning
Assets Under Management” refers to the portion of Total Assets Under Management on which we are entitled to earn management fees and/or performance revenues. The
Fee-Earning
Assets Under Management attributable to an individual vehicle is driven by the basis on which fees are earned and accordingly, will vary from vehicle to vehicle.
Fee-Earning
Assets Under Management generally equals the sum of the following across Blackstone-managed or advised vehicles, as applicable: (a) net asset value, (b) committed capital and remaining invested capital during the investment period and post-investment period, respectively, (c) invested capital (including leverage to the extent management
fee-eligible),
(d) gross asset value, (e) fair value of investments, or (f) the aggregate par amount of collateral assets, including principal cash, of CLOs.
85
Table of Contents
Assets may be raised in one vehicle or business unit and subsequently invested in or managed or advised by another vehicle or business unit.
Fee-Earning
Assets Under Management are reported in the segment where the Total Assets Under Management are reported to the extent
fee-paying
to Blackstone.
While
Fee-Earning
Assets Under Management generally reflects Total Assets Under Management on which we are entitled to earn management fees,
Fee-Earning
Assets Under Management may also include Total Assets Under Management on which we are entitled to earn only performance revenues. Our calculation of
Fee-Earning
Assets Under Management may differ from the calculations of other asset managers, and as a result this measure may not be comparable to similar measures presented by other asset managers. Our definition of
Fee-Earning
Assets Under Management may differ from the definition set forth in the agreements governing the vehicles that we manage or advise.
Commitment-based drawdown structured funds generally do not permit investors to redeem their interests at their election. Certain of our open-ended vehicles generally afford an investor the right to withdraw or redeem their interests on a periodic basis (for example, annually, quarterly or monthly), typically with 2 to 95 days’ notice, depending on the fund and the liquidity profile of the underlying assets. In our perpetual capital vehicles where redemption rights exist, redemption requests are required to be fulfilled only (a) in Blackstone’s or the vehicles’ board’s discretion, as applicable, (b) to the extent there is sufficient new capital, or (c) where such required redemptions are limited in quantum, such as interval funds or in certain insurance-dedicated vehicles. Investment advisory agreements related to certain SMAs in our Credit & Insurance and Multi-Asset Investing segments, excluding SMAs in our insurance platform, may generally be terminated by an investor on 15 to 95 days’ notice. SMAs in our insurance platform can generally only be terminated for long-term underperformance, cause and certain other limited circumstances, in each case subject to Blackstone’s right to cure.
Perpetual Capital
“Perpetual Capital” refers to the component of assets under management with an indefinite term, that is not in liquidation, and for which there is no requirement to return capital to investors through redemption requests in the ordinary course of business, except where funded by new capital inflows or where required redemptions are limited in quantum. Perpetual Capital includes
co-investment
capital with an investor right to convert into Perpetual Capital.
In our Perpetual Capital vehicles where redemption rights exist, redemption requests are required to be fulfilled only (a) in Blackstone’s or the vehicles’ board’s discretion, as applicable, (b) to the extent there is sufficient new capital, or (c) where such required redemptions are limited in quantum, such as interval funds or in certain insurance-dedicated vehicles. Perpetual Capital includes
co-investment
capital with an investor right to convert into Perpetual Capital. We believe this measure is useful to stockholders as it represents capital we manage that has a longer duration and the ability to generate recurring revenues in a different manner than traditional fund structures.
Dry Powder
Dry Powder represents the amount of capital available for investment or reinvestment, including general partner and employee capital, and is an indicator of the capital we have available for future investments. We believe this measure is useful to stockholders as it provides insight into the extent to which capital is available for Blackstone to deploy capital into investment opportunities as they arise.
86
Table of Contents
Invested Performance Eligible Assets Under Management
Invested Performance Eligible Assets Under Management represents invested capital at fair value on which performance revenues could be earned if certain hurdles are met. We believe Invested Performance Eligible Assets Under Management is useful to stockholders as it provides insight into the capital deployed that has the potential to generate performance revenues.
Recent Tax Developments
On July 4, 2025, the One Big Beautiful Bill Act (“OBBBA”) was signed into law. The OBBBA provides for significant U.S. tax law changes including making permanent key elements of the Tax Cuts and Jobs Act, including 100% bonus depreciation, domestic research cost expensing, and the business interest expense limitation. Prior to the enactment of the OBBBA, these provisions were set to sunset on December 31, 2025. Blackstone does not believe the extension of these provisions, or other provisions contained in the OBBBA, will materially impact its financial statements. For further discussion of potential consequences of changes in tax regulations, please see “Part I. Item 1A. Risk Factors — Risks Related to Our Business — Changes in U.S. and foreign taxation of businesses and other tax laws, regulations or treaties or an adverse interpretation of these items by tax authorities could adversely affect us, including by adversely impacting our effective tax rate and tax liability.”
On July 29, 2025, the U.S. Internal Revenue Service (“IRS”) issued guidance which provides for a simplified approach to the calculation of the corporate alternative minimum tax (“CAMT”). Based on the available guidance, Blackstone does not believe CAMT will materially impact its Provision for Taxes.
Consolidated Results of Operations
Following is a discussion of our consolidated results of operations. For a more detailed discussion of the factors that affected the results of our four business segments (which are presented on a basis that deconsolidates the investment funds, eliminates
non-controlling
ownership interests in Blackstone’s consolidated operating partnerships and removes the amortization of intangible assets and Transaction-Related and
Non-Recurring
Items) in these periods, see “—Segment Analysis” below.
87
Table of Contents
The following table sets forth information regarding our consolidated results of operations and certain key operating metrics for the years ended December 31, 2025, 2024 and 2023:
| Year Ended December 31, | 2025 vs. 2024 | 2024 vs. 2023 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | $ | 8,075,601 | $ | 7,188,936 | $ | 6,671,260 | $ | 886,665 | 12% | $ | 517,676 | 8% | |||||||||||||||
| Incentive Fees | 978,202 | 964,178 | 695,171 | 14,024 | 1% | 269,007 | 39% | ||||||||||||||||||||
| Investment Income (Loss) | |||||||||||||||||||||||||||
| Performance Allocations | |||||||||||||||||||||||||||
| Realized | 3,662,243 | 3,457,746 | 2,223,841 | 204,497 | 6% | 1,233,905 | 55% | ||||||||||||||||||||
| Unrealized | 643,063 | 371,407 | (1,691,668 | ) | 271,656 | 73% | 2,063,075 | n/m | |||||||||||||||||||
| Principal Investments | |||||||||||||||||||||||||||
| Realized | 697,632 | 332,258 | 303,823 | 365,374 | 110% | 28,435 | 9% | ||||||||||||||||||||
| Unrealized | 248,304 | 380,591 | (603,154 | ) | (132,287 | ) | -35% | 983,745 | n/m | ||||||||||||||||||
| Total Investment Income | 5,251,242 | 4,542,002 | 232,842 | 709,240 | 16% | 4,309,160 | n/m | ||||||||||||||||||||
| Interest and Dividend Revenue | 416,093 | 411,159 | 516,497 | 4,934 | 1% | (105,338 | ) | -20% | |||||||||||||||||||
| Other | (270,873 | ) | 123,693 | (92,929 | ) | (394,566 | ) | n/m | 216,622 | n/m | |||||||||||||||||
| Total Revenues | 14,450,265 | 13,229,968 | 8,022,841 | 1,220,297 | 9% | 5,207,127 | 65% | ||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||
| Compensation and Benefits | |||||||||||||||||||||||||||
| Compensation | 3,671,193 | 3,048,229 | 2,785,447 | 622,964 | 20% | 262,782 | 9% | ||||||||||||||||||||
| Incentive Fee Compensation | 274,902 | 373,586 | 281,067 | (98,684 | ) | -26% | 92,519 | 33% | |||||||||||||||||||
| Performance Allocations Compensation | |||||||||||||||||||||||||||
| Realized | 1,297,472 | 1,432,217 | 900,859 | (134,745 | ) | -9% | 531,358 | 59% | |||||||||||||||||||
| Unrealized | 376,962 | 140,021 | (654,403 | ) | 236,941 | 169% | 794,424 | n/m | |||||||||||||||||||
| Total Compensation and Benefits | 5,620,529 | 4,994,053 | 3,312,970 | 626,476 | 13% | 1,681,083 | 51% | ||||||||||||||||||||
| General, Administrative and Other | 1,524,548 | 1,361,909 | 1,117,305 | 162,639 | 12% | 244,604 | 22% | ||||||||||||||||||||
| Interest Expense | 508,314 | 443,688 | 431,868 | 64,626 | 15% | 11,820 | 3% | ||||||||||||||||||||
| Fund Expenses | 49,216 | 19,676 | 118,987 | 29,540 | 150% | (99,311 | ) | -83% | |||||||||||||||||||
| Total Expenses | 7,702,607 | 6,819,326 | 4,981,130 | 883,281 | 13% | 1,838,196 | 37% | ||||||||||||||||||||
| Other Income (Loss) | |||||||||||||||||||||||||||
| Change in Tax Receivable Agreement Liability | 6,591 | (41,246 | ) | (27,196 | ) | 47,837 | n/m | (14,050 | ) | 52% | |||||||||||||||||
| Net Gains (Losses) from Fund Investment Activities | 417,397 | 90,084 | (56,801 | ) | 327,313 | 363% | 146,885 | n/m | |||||||||||||||||||
| Total Other Income (Loss) | 423,988 | 48,838 | (83,997 | ) | 375,150 | 768% | 132,835 | n/m | |||||||||||||||||||
| Income Before Provision for Taxes | 7,171,646 | 6,459,480 | 2,957,714 | 712,166 | 11% | 3,501,766 | 118% | ||||||||||||||||||||
| Provision for Taxes | 1,125,023 | 1,021,671 | 513,461 | 103,352 | 10% | 508,210 | 99% | ||||||||||||||||||||
| Net Income | 6,046,623 | 5,437,809 | 2,444,253 | 608,814 | 11% | 2,993,556 | 122% | ||||||||||||||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | 45,500 | (61,289 | ) | (245,518 | ) | 106,789 | n/m | 184,229 | -75% | ||||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 660,568 | 473,826 | 224,155 | 186,742 | 39% | 249,671 | 111% | ||||||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 2,321,341 | 2,248,764 | 1,074,736 | 72,577 | 3% | 1,174,028 | 109% | ||||||||||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 3,019,214 | $ | 2,776,508 | $ | 1,390,880 | $ | 242,706 | 9% | $ | 1,385,628 | 100% |
n/m Not meaningful.
88
Table of Contents
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Revenues
Revenues were $14.5 billion for the year ended December 31, 2025, an increase of $1.2 billion, compared to $13.2 billion for the year ended December 31, 2024. The increase in Revenues was primarily attributable to increases of $886.7 million in Management and Advisory Fees, Net and $709.2 million in Investment Income (Loss).
Management and Advisory Fees, Net were $8.1 billion for the year ended December 31, 2025, an increase of $886.7 million, compared to $7.2 billion for the year ended December 31, 2024. The increase in Management and Advisory Fees, Net was primarily attributable to increases in our Private Equity and Credit & Insurance segments of $573.3 million and $347.8 million, respectively. The increase in our Private Equity segment was primarily attributable to an increase in Base Management Fees due to fee holiday expirations of BCP IX and BETP IV, an increase in
Fee-Earning
Assets Under Management in BXPE and BIP, and increased deal activity in BXCM. The increase in our Credit & Insurance segment was primarily attributable to an increase in Base Management Fees due to increased
Fee-Earning
Assets Under Management in private credit strategies.
Investment Income (Loss) was $5.3 billion for the year ended December 31, 2025, an increase of $709.2 million, compared to $4.5 billion for the year ended December 31, 2024. The increase in Investment Income (Loss) was primarily attributable to an increase of $569.9 million in Realized Investment Income. The increase in Realized Investment Income was primarily attributable to higher realized gains during the year ended December 31, 2025 compared to the year ended December 31, 2024. The principal driver of this increase was an increase of $406.7 million in our Credit & Insurance segment which was primarily attributable to the sale of Bistro, a portfolio visualization software platform developed by Blackstone, and the monetization of Blackstone’s stake in Resolution Life.
Expenses
Expenses were $7.7 billion for the year ended December 31, 2025, an increase of $883.3 million, compared to $6.8 billion for the year ended December 31, 2024. The increase was primarily attributable to an increase of $626.5 million in Total Compensation and Benefits, of which $623.0 million was an increase in Compensation. The increase in Compensation was primarily attributable to the increase in Management and Advisory Fees, Net, on which a portion of Compensation is based.
Other Income (Loss)
Other Income was $424.0 million for the year ended December 31, 2025, an increase of $375.2 million, compared to $48.8 million for the year ended December 31, 2024. The increase in Other Income was primarily attributable to an increase of $327.3 million in Net Gains from Fund Investment Activities.
The increase in Net Gains from Fund Investment Activities was primarily attributable to increases of $172.8 million in our Real Estate segment and $123.9 million in our Private Equity segment. The increase in our Real Estate segment was primarily attributable to net unrealized appreciation of investments in our consolidated funds in the year ended December 31, 2025 compared to net unrealized depreciation of investments in the year ended December 31, 2024. The increase in our Private Equity segment was primarily attributable to higher net unrealized appreciation of investments in our consolidated funds in the year ended December 31, 2025 compared to the year ended December 31, 2024.
Provision for Taxes
Blackstone’s Provision for Taxes for the year ended December 31, 2025 was $1.1 billion, an increase of $103.4 million, compared to $1.0 billion for the year ended December 31, 2024. This resulted in an effective tax rate of 15.7% and 15.8%, based on our Income Before Provision for Taxes of $7.2 billion and $6.5 billion for the years ended December 31, 2025 and 2024, respectively.
89
Table of Contents
The decrease in Blackstone’s effective tax rate for the year ended December 31, 2025 compared to the year ended December 31, 2024 relates primarily to the impact of
Non-Controlling
Interests in Consolidated Entities and the deferred tax impact of Blackstone’s investment in its operating partnerships.
Additional information regarding our income taxes can be found in “—Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 14. Income Taxes” of this filing.
Non-Controlling
Interests in Consolidated Entities
The Net Income Attributable to Redeemable
Non-Controlling
Interests in Consolidated Entities and Net Income Attributable to
Non-Controlling
Interests in Consolidated Entities is attributable to the consolidated Blackstone Funds. The amounts of these items vary directly with the performance of the consolidated Blackstone funds and largely eliminate the amount of Other Income (Loss) — Net Gains (Losses) from Fund Investment Activities from the Net Income Attributable to Blackstone Inc.
Net Income Attributable to
Non-Controlling
Interests in Blackstone Holdings is derived from the Income Before Provision for Taxes at the Blackstone Holdings level, excluding the Net Gains (Losses) from Fund Investment Activities and the percentage allocation of the income between Blackstone personnel and others who are limited partners of Blackstone Holdings and Blackstone after considering any contractual arrangements that govern the allocation of income such as fees allocable to Blackstone.
For the years ended December 31, 2025 and 2024, the Net Income Before Taxes allocated to Blackstone personnel and other limited partners of Blackstone Holdings was 37.6% and 38.5%, respectively. The decrease of 0.9% was primarily attributable to the conversion of Blackstone Holdings Partnership Units to shares of common stock and the vesting of shares of common stock.
The Other Income (Loss) — Change in Tax Receivable Agreement Liability was entirely allocated to Blackstone Inc.
Operating Metrics
Total and
Fee-Earning
Assets Under Management
The following graphs and tables summarize the Total Assets Under Management by Segment and
Fee-Earning
Assets Under Management by Segment, followed by a rollforward of activity for the years ended December 31, 2025, 2024 and 2023. For a description of how Total Assets Under Management and
Fee-Earning
Assets Under Management are determined, please see “—Key Financial Measures and Indicators — Operating Metrics — Total and
Fee-Earning
Assets Under Management.”
90
Table of Contents
Note: Totals may not add due to rounding.
91
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 315,353,132 | $ | 352,168,635 | $ | 375,507,818 | $ | 84,150,411 | $ | 1,127,179,996 | $ | 336,940,096 | $ | 314,391,397 | $ | 312,674,037 | $ | 76,186,917 | $ | 1,040,192,447 | ||||||||||||||||||||
| Inflows (a) | 25,526,691 | 68,140,673 | 132,134,874 | 13,582,909 | 239,385,147 | 27,941,070 | 41,285,126 | 91,200,162 | 11,032,279 | 171,458,637 | ||||||||||||||||||||||||||||||
| Outflows (b) | (8,543,827 | ) | (10,881,149 | ) | (20,385,059 | ) | (7,316,009 | ) | (47,126,044 | ) | (24,543,453 | ) | (7,225,733 | ) | (6,347,592 | ) | (9,687,779 | ) | (47,804,557 | ) | ||||||||||||||||||||
| Net Inflows | 16,982,864 | 57,259,524 | 111,749,815 | 6,266,900 | 192,259,103 | 3,397,617 | 34,059,393 | 84,852,570 | 1,344,500 | 123,654,080 | ||||||||||||||||||||||||||||||
| Realizations (c) | (25,550,971 | ) | (33,878,269 | ) | (62,408,320 | ) | (3,713,189 | ) | (125,550,749 | ) | (22,164,223 | ) | (28,930,508 | ) | (33,319,081 | ) | (2,728,668 | ) | (87,142,480 | ) | ||||||||||||||||||||
| Market Activity (d)(g) | 12,557,850 | 40,873,266 | 18,102,293 | 9,509,475 | 81,042,884 | (2,820,358 | ) | 32,648,353 | 11,300,292 | 9,347,662 | 50,475,949 | |||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 319,342,875 | $ | 416,423,156 | $ | 442,951,606 | $ | 96,213,597 | $ | 1,274,931,234 | $ | 315,353,132 | $ | 352,168,635 | $ | 375,507,818 | $ | 84,150,411 | $ | 1,127,179,996 | ||||||||||||||||||||
| Increase (Decrease) | $ | 3,989,743 | $ | 64,254,521 | $ | 67,443,788 | $ | 12,063,186 | $ | 147,751,238 | $ | (21,586,964 | ) | $ | 37,777,238 | $ | 62,833,781 | $ | 7,963,494 | $ | 86,987,549 | |||||||||||||||||||
| Increase (Decrease) | 1% | 18% | 18% | 14% | 13% | -6% | 12% | 20% | 10% | 8% |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 326,146,904 | $ | 299,850,659 | $ | 273,746,559 | $ | 74,928,955 | $ | 974,673,077 | ||||||||||
| Inflows (a) | 53,922,506 | 23,986,567 | 62,132,619 | 8,476,721 | 148,518,413 | |||||||||||||||
| Outflows (b) | (15,642,086 | ) | (3,085,261 | ) | (16,132,113 | ) | (10,858,518 | ) | (45,717,978 | ) | ||||||||||
| Net Inflows (Outflows) | 38,280,420 | 20,901,306 | 46,000,506 | (2,381,797 | ) | 102,800,435 | ||||||||||||||
| Realizations (c) | (18,744,078 | ) | (24,426,644 | ) | (20,080,725 | ) | (2,439,392 | ) | (65,690,839 | ) | ||||||||||
| Market Activity (d)(g) | (8,743,150 | ) | 18,066,076 | 13,007,697 | 6,079,151 | 28,409,774 | ||||||||||||||
| Balance, End of Period (e) | $ | 336,940,096 | $ | 314,391,397 | $ | 312,674,037 | $ | 76,186,917 | $ | 1,040,192,447 | ||||||||||
| Increase | $ | 10,793,192 | $ | 14,540,738 | $ | 38,927,478 | $ | 1,257,962 | $ | 65,519,370 | ||||||||||
| Increase | 3% | 5% | 14% | 2% | 7% |
92
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 278,914,938 | $ | 212,182,896 | $ | 264,617,560 | $ | 74,993,209 | $ | 830,708,603 | $ | 298,889,475 | $ | 176,997,265 | $ | 218,188,936 | $ | 68,532,226 | $ | 762,607,902 | ||||||||||||||||||||
| Inflows (a) | 23,254,718 | 40,165,992 | 91,520,537 | 12,050,975 | 166,992,222 | 28,674,456 | 46,270,186 | 71,529,783 | 8,957,656 | 155,432,081 | ||||||||||||||||||||||||||||||
| Outflows (b) | (7,538,536 | ) | (8,600,986 | ) | (16,998,063 | ) | (6,734,396 | ) | (39,871,981 | ) | (23,207,214 | ) | (7,997,715 | ) | (6,391,518 | ) | (8,768,766 | ) | (46,365,213 | ) | ||||||||||||||||||||
| Net Inflows | 15,716,182 | 31,565,006 | 74,522,474 | 5,316,579 | 127,120,241 | 5,467,242 | 38,272,471 | 65,138,265 | 188,890 | 109,066,868 | ||||||||||||||||||||||||||||||
| Realizations (c) | (23,513,152 | ) | (15,938,130 | ) | (33,745,202 | ) | (3,363,748 | ) | (76,560,232 | ) | (23,409,231 | ) | (9,408,638 | ) | (23,840,463 | ) | (2,505,119 | ) | (59,163,451 | ) | ||||||||||||||||||||
| Market Activity (d)(h) | 8,309,180 | 13,149,286 | 10,245,751 | 8,701,625 | 40,405,842 | (2,032,548 | ) | 6,321,798 | 5,130,822 | 8,777,212 | 18,197,284 | |||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 279,427,148 | $ | 240,959,058 | $ | 315,640,583 | $ | 85,647,665 | $ | 921,674,454 | $ | 278,914,938 | $ | 212,182,896 | $ | 264,617,560 | $ | 74,993,209 | $ | 830,708,603 | ||||||||||||||||||||
| Increase (Decrease) | $ | 512,210 | $ | 28,776,162 | $ | 51,023,023 | $ | 10,654,456 | $ | 90,965,851 | $ | (19,974,537 | ) | $ | 35,185,631 | $ | 46,428,624 | $ | 6,460,983 | $ | 68,100,701 | |||||||||||||||||||
| Increase (Decrease) | — | 14% | 19% | 14% | 11% | -7% | 20% | 21% | 9% | 9% | ||||||||||||||||||||||||||||||
| Annualized Base Management Fee Rate (f) | 0.94% | 1.07% | 0.66% | 0.66% | 0.86% | 0.93% | 1.04% | 0.65% | 0.66% | 0.85% |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 281,967,153 | $ | 175,990,967 | $ | 192,535,693 | $ | 67,893,075 | $ | 718,386,888 | ||||||||||
| Inflows (a) | 60,404,380 | 8,501,835 | 42,750,955 | 7,694,930 | 119,352,100 | |||||||||||||||
| Outflows (b) | (18,176,929 | ) | (737,831 | ) | (12,485,948 | ) | (10,461,779 | ) | (41,862,487 | ) | ||||||||||
| Net Inflows (Outflows) | 42,227,451 | 7,764,004 | 30,265,007 | (2,766,849 | ) | 77,489,613 | ||||||||||||||
| Realizations (c) | (20,266,342 | ) | (9,767,895 | ) | (13,242,327 | ) | (2,324,408 | ) | (45,600,972 | ) | ||||||||||
| Market Activity (d)(h) | (5,038,787 | ) | 3,010,189 | 8,630,563 | 5,730,408 | 12,332,373 | ||||||||||||||
| Balance, End of Period (e) | $ | 298,889,475 | $ | 176,997,265 | $ | 218,188,936 | $ | 68,532,226 | $ | 762,607,902 | ||||||||||
| Increase | $ | 16,922,322 | $ | 1,006,298 | $ | 25,653,243 | $ | 639,151 | $ | 44,221,014 | ||||||||||
| Increase | 6% | 1% | 13% | 1% | 6% | |||||||||||||||
| Annualized Base Management Fee Rate (f) | 0.97% | 1.09% | 0.64% | 0.69% | 0.88% |
93
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Inflows include contributions, capital raised, other increases in available capital (recallable capital and increased side-by-side commitments), purchases, inter-segment allocations and acquisitions. |
| Column 1 | Column 2 |
|---|---|
| (b) | Outflows represent redemptions, client withdrawals and decreases in available capital (expired capital, expense drawdowns and decreased side-by-side commitments). |
| Column 1 | Column 2 |
|---|---|
| (c) | Realizations represent realization proceeds from the disposition or other monetization of assets, current income or capital returned to investors from CLOs. |
| Column 1 | Column 2 |
|---|---|
| (d) | Market activity includes realized and unrealized gains (losses) on portfolio investments and the impact of foreign exchange rate fluctuations. |
| Column 1 | Column 2 |
|---|---|
| (e) | Total and Fee-Earning Assets Under Management are reported in the segment where the assets are managed. |
| Column 1 | Column 2 |
|---|---|
| (f) | Annualized Base Management Fee Rate represents annualized year to date Base Management Fee divided by the average of the beginning of year and each quarter end’s Fee-Earning Assets Under Management in the reporting period. |
| Column 1 | Column 2 |
|---|---|
| (g) | For the year ended December 31, 2025, the impact to Total Assets Under Management due to foreign exchange rate fluctuations was $7.8 billion, $3.2 billion, $2.9 billion, $182.6 million, and $14.1 billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2024, the impact was $(4.7) billion, $(1.3) billion, $(1.2) billion, $(652.0) million, and $(7.8) billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2023, the impact was $2.2 billion, $1.1 billion, $1.1 billion, $232.1 million and $4.6 billion for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. |
| Column 1 | Column 2 |
|---|---|
| (h) | For the year ended December 31, 2025, the impact to Fee-Earning Assets Under Management due to foreign exchange rate fluctuations was $6.1 billion, $586.9 million, $2.9 billion, $178.3 million, and $9.7 billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2024, the impact was $(3.0) billion, $(278.0) million, $(1.1) billion, $(651.2) million, and $(5.1) billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2023, the impact was $1.6 billion, $110.2 million, $1.0 billion, $223.5 million and $3.0 billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. |
Total Assets Under Management and
Fee-Earning
Assets Under Management may have differences in the measurement and timing of certain activities that affect each of inflows, outflows, realizations and market activity. These differences include, but are not limited to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For commitment-based drawdown funds, Total Assets Under Management inflows are generally reported at each fund closing whereas Fee-Earning Assets Under Management inflows are generally reported when a fund’s investment period commences. Fund closings and the investment period commencement generally occur in different periods and as such, Fee-Earning Assets Under Management inflows in such funds may exceed Total Assets Under Management inflows in the period when the investment period commences. This is most prevalent in our Real Estate and Private Equity segments. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For commitment-based drawdown funds, Total Assets Under Management realizations generally represents the total proceeds whereas Fee-Earning Assets Under Management generally represents only the invested capital. As such, Total Assets Under Management realizations typically exceeds Fee-Earning Assets Under Management realizations. This is most prevalent in our Real Estate and Private Equity segments. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For commitment-based drawdown funds, Total Assets Under Management is reported based on invested capital at fair value and available capital whereas Fee-Earning Assets Under Management is reported based on committed or remaining invested capital. As such, Total Assets Under Management market activity generally exceeds Fee-Earning Assets Under Management market activity. This is most prevalent in our Real Estate and Private Equity segments. |
94
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For certain credit funds, Total Assets Under Management are based on gross asset value while Fee-Earning Assets Under Management are based on net asset value. As such, Total Assets Under Management inflows, outflows, realizations and market activity for the period generally exceed the Fee-Earning Assets Under Management inflows, outflows, realizations and market activity for the period. |
Total Assets Under Management
Total Assets Under Management were $1,274.9 billion at December 31, 2025, an increase of $147.8 billion compared to $1,127.2 billion at December 31, 2024. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, an increase of $4.0 billion from $315.4 billion at December 31, 2024 to $319.3 billion at December 31, 2025. The net increase was due to inflows of $25.5 billion and market appreciation of $12.6 billion, offset by realizations of $25.6 billion and outflows of $8.5 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $9.2 billion from BREDS, $7.2 billion from BREIT, $3.6 billion from BPP and co-investment and $2.8 billion from BREP. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $4.3 billion from BREDS (which reflected $179.2 million of foreign exchange appreciation), $4.0 billion from BREIT (which reflected $270.6 million of foreign exchange appreciation) and $3.1 billion from BREP (which reflected $3.6 billion of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $10.5 billion from BREDS, $7.3 billion from BREP and $4.7 billion from BREIT. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $6.2 billion from BREIT. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $64.3 billion from $352.2 billion at December 31, 2024 to $416.4 billion at December 31, 2025. The net increase was due to inflows of $68.1 billion and market appreciation of $40.9 billion, offset by realizations of $33.9 billion and outflows of $10.9 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $19.6 billion from Secondaries, $18.6 billion from Corporate Private Equity, $13.3 billion from Infrastructure and $8.2 billion from BXPE. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $15.8 billion from Corporate Private Equity (which reflected $1.7 billion of foreign exchange appreciation), $12.1 billion from Infrastructure (which reflected $1.0 billion of foreign exchange appreciation) and $6.9 billion from Secondaries (which reflected $52.0 million of foreign exchange depreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $13.8 billion from Corporate Private Equity, $9.9 billion from Secondaries and $5.3 billion from Tactical Opportunities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $4.5 billion from Secondaries, $2.6 billion from Corporate Private Equity and $1.1 billion from Infrastructure. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $67.4 billion from $375.5 billion at December 31, 2024 to $443.0 billion at December 31, 2025. The net increase was due to inflows of $132.1 billion and market appreciation of $18.1 billion, offset by realizations of $62.4 billion and outflows of $20.4 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $62.1 billion from private corporate credit, $36.0 billion from infrastructure and asset based credit and $22.4 billion from liquid corporate credit. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $7.4 billion from private corporate credit (which reflected $979.3 million of foreign exchange appreciation), $4.2 billion from liquid corporate credit (which reflected $2.0 billion of foreign exchange appreciation) and $3.6 billion from infrastructure and asset based credit (which reflected $13.5 million of foreign exchange appreciation). |
95
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $29.2 billion from private corporate credit, $14.7 billion from infrastructure and asset based credit and $11.5 billion from our insurance platform. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $10.0 billion from private corporate credit and $9.9 billion from liquid corporate credit. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Multi-Asset Investing segment, an increase of $12.1 billion from $84.2 billion at December 31, 2024 to $96.2 billion at December 31, 2025. The net increase was due to inflows of $13.6 billion and market appreciation of $9.5 billion, offset by outflows of $7.3 billion and realizations of $3.7 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $8.9 billion from Absolute Return, $2.1 billion from Multi-Strategy and $1.9 billion from Total Portfolio Management. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $6.5 billion from Absolute Return (which reflected $267.0 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $6.0 billion from Absolute Return. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $1.6 billion from Multi-Strategy and $1.2 billion from Absolute Return. |
Fee-Earning
Assets Under Management
Fee-Earning
Assets Under Management were $921.7 billion at December 31, 2025, an increase of $91.0 billion compared to $830.7 billion at December 31, 2024. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, an increase of $512.2 million from $278.9 billion at December 31, 2024 to $279.4 billion at December 31, 2025. The net increase was due to inflows of $23.3 billion and market appreciation of $8.3 billion, offset by realizations of $23.5 billion and outflows of $7.5 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $8.1 billion from BREDS, $7.2 billion from BREIT, $2.7 billion from BPP and co-investment and $2.5 billion from BREP. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $4.0 billion from BREIT (which reflected $270.6 million of foreign exchange appreciation), $2.0 billion from BREP (which reflected $2.0 billion of foreign exchange appreciation) and $1.1 billion from BREDS (which reflected $136.9 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $12.1 billion from BREDS, $4.7 billion from BREIT, $3.8 billion from BREP and $2.5 billion from BPP and co-investment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $6.2 billion from BREIT. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $28.8 billion from $212.2 billion at December 31, 2024 to $241.0 billion at December 31, 2025. The net increase was due to inflows of $40.2 billion and market appreciation of $13.1 billion, offset by realizations of $15.9 billion and outflows of $8.6 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $10.6 billion from Infrastructure, $8.0 billion from BXPE, $7.1 billion from Corporate Private Equity, $5.2 billion from BXLS, $4.2 billion from BXG and $3.4 billion from Secondaries. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $9.5 billion from Infrastructure (which reflected $586.4 million of foreign exchange appreciation), $2.4 billion from BXPE and $1.2 billion from Secondaries. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $6.3 billion from Corporate Private Equity, $4.2 billion from Secondaries, $2.4 billion from Tactical Opportunities and $1.8 billion from Infrastructure. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $3.0 billion from Secondaries, $1.6 billion from BXLS and $1.5 billion from Tactical Opportunities. |
96
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $51.0 billion from $264.6 billion at December 31, 2024 to $315.6 billion at December 31, 2025. The net increase was due to inflows of $91.5 billion and market appreciation of $10.2 billion, offset by realizations of $33.7 billion and outflows of $17.0 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $31.6 billion from private corporate credit, $24.6 billion from infrastructure and asset based credit and $23.8 billion from liquid corporate credit. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $5.0 billion from private corporate credit (which reflected $950.0 million of foreign exchange appreciation), $3.8 billion from liquid corporate credit (which reflected $1.9 billion of foreign exchange appreciation) and $1.2 billion from infrastructure and asset based credit (which reflected $35.5 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $13.6 billion from infrastructure and asset based credit, $12.9 billion from private corporate credit and $7.0 billion from liquid corporate credit. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $9.3 billion from liquid corporate credit and $7.9 billion from private corporate credit. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Multi-Asset Investing segment, an increase of $10.7 billion from $75.0 billion at December 31, 2024 to $85.6 billion at December 31, 2025. The net increase was due to inflows of $12.1 billion and market appreciation of $8.7 billion, offset by outflows of $6.7 billion and realizations of $3.4 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $8.1 billion from Absolute Return, $2.3 billion from Multi-Strategy and $1.0 billion from Total Portfolio Management. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $6.1 billion from Absolute Return (which reflected $267.0 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $5.7 billion from Absolute Return. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $1.6 billion from Multi-Strategy and $1.1 billion from Absolute Return. |
97
Table of Contents
Dry Powder
The following presents our Dry Powder as of December 31 of each year:
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Represents illiquid drawdown funds, a component of Perpetual Capital and fee-paying co-investments; includes fee-paying third-party capital as well as general partner and employee capital that does not earn fees. Amounts are reduced by outstanding capital commitments, for which capital has not yet been invested. |
Net Accrued Performance Revenues
The following table presents the Accrued Performance Revenues, net of performance compensation, of the Blackstone Funds as of December 31, 2025 and 2024. Net Accrued Performance Revenues presented do not include clawback amounts, if any, which are disclosed in Note 18. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing. See
“—Non-GAAP
Financial Measures” for our reconciliation of Net Accrued Performance Revenues.
98
Table of Contents
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (Dollars in Millions) | |||||||
| Real Estate | |||||||
| BREP Global | $ | 530 | $ | 892 | |||
| BREP Europe | 44 | 126 | |||||
| BREP Asia | 94 | 98 | |||||
| BPP | 75 | 42 | |||||
| BREDS | 32 | 27 | |||||
| Total Real Estate (a) | 775 | 1,186 | |||||
| Private Equity | |||||||
| BCP Global | 2,044 | 1,733 | |||||
| BCP Asia | 289 | 334 | |||||
| Energy/Energy Transition | 646 | 568 | |||||
| Core Private Equity | 287 | 247 | |||||
| Tactical Opportunities | 225 | 201 | |||||
| Secondaries | 1,141 | 1,072 | |||||
| Infrastructure | 554 | 84 | |||||
| Life Sciences | 216 | 197 | |||||
| BTAS/BXPE | 246 | 229 | |||||
| Total Private Equity (a) | 5,648 | 4,665 | |||||
| Credit & Insurance | 286 | 401 | |||||
| Multi-Asset Investing | 33 | 30 | |||||
| Total Blackstone Net Accrued Performance Revenues | $ | 6,743 | $ | 6,281 |
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Real Estate and Private Equity include co-investments, as applicable. |
For the year ended December 31, 2025, Net Accrued Performance Revenues receivable increased due to Net Performance Revenues of $3.6 billion, partially offset by net realized distributions of $3.1 billion.
99
Table of Contents
Invested Performance Eligible Assets Under Management
The following presents our Invested Performance Eligible Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
100
Table of Contents
Perpetual Capital
The following presents our Perpetual Capital Total Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Perpetual Capital Total Assets Under Management for the Multi-Asset Investing segment was zero for the year ended December 31, 2023, $247.1 million for the year ended December 31, 2024, and $582.2 million for the year ended December 31, 2025. |
Perpetual Capital Total Assets Under Management were $523.6 billion as of December 31, 2025, an increase of $78.8 billion, compared to $444.8 billion as of December 31, 2024. Perpetual Capital Total Assets Under Management in our Credit & Insurance and Private Equity segments increased by $43.7 billion and $29.4 billion, respectively. Principal drivers of the increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, growth in insurance capital managed in the segment and BCRED resulted in increases of $21.7 billion and $13.3 billion, respectively. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, growth in Infrastructure and BXPE resulted in increases of $21.8 billion and $12.7 billion, respectively. |
101
Table of Contents
Investment Records
Fund returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following tables present the investment record of our significant and formerly significant carry/drawdown funds and select perpetual capital strategies from inception through December 31, 2025:
102
Table of Contents
Carry/Drawdown Funds
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
| Pre-BREP | $ | 140,714 | $ | — | $ | — | n/a | — | $ | 345,190 | 2.5x | $ | 345,190 | 2.5x | 33 | % | 33 | % | ||||||||||||||||||||||||||
| BREP I (Sep 1994 / Oct 1996) | 380,708 | — | — | n/a | — | 1,327,708 | 2.8x | 1,327,708 | 2.8x | 40 | % | 40 | % | |||||||||||||||||||||||||||||||
| BREP II (Oct 1996 / Mar 1999) | 1,198,339 | — | — | n/a | — | 2,531,614 | 2.1x | 2,531,614 | 2.1x | 19 | % | 19 | % | |||||||||||||||||||||||||||||||
| BREP III (Apr 1999 / Apr 2003) | 1,522,708 | — | — | n/a | — | 3,330,406 | 2.4x | 3,330,406 | 2.4x | 21 | % | 21 | % | |||||||||||||||||||||||||||||||
| BREP IV (Apr 2003 / Dec 2005) | 2,198,694 | — | — | n/a | — | 4,684,608 | 1.7x | 4,684,608 | 1.7x | 12 | % | 12 | % | |||||||||||||||||||||||||||||||
| BREP V (Dec 2005 / Feb 2007) | 5,539,418 | — | 2,331 | n/a | — | 13,468,476 | 2.3x | 13,470,807 | 2.3x | 11 | % | 11 | % | |||||||||||||||||||||||||||||||
| BREP VI (Feb 2007 / Aug 2011) | 11,060,122 | — | 1,747 | n/a | — | 27,764,962 | 2.5x | 27,766,709 | 2.5x | 13 | % | 13 | % | |||||||||||||||||||||||||||||||
| BREP VII (Aug 2011 / Apr 2015) | 13,506,816 | 896,934 | 1,324,159 | 0.5x | — | 29,057,157 | 2.2x | 30,381,316 | 1.9x | 17 | % | 14 | % | |||||||||||||||||||||||||||||||
| BREP VIII (Apr 2015 / Jun 2019) | 16,644,918 | 1,311,808 | 9,393,336 | 1.2x | 4 | % | 23,891,973 | 2.3x | 33,285,309 | 1.8x | 23 | % | 11 | % | ||||||||||||||||||||||||||||||
| BREP IX (Jun 2019 / Aug 2022) | 21,365,328 | 3,013,563 | 18,574,894 | 1.1x | 1 | % | 11,579,516 | 2.0x | 30,154,410 | 1.4x | 35 | % | 6 | % | ||||||||||||||||||||||||||||||
| *BREP X (Aug 2022 / Feb 2028) | 30,667,106 | 18,386,583 | 15,584,353 | 1.3x | 1 | % | 1,810,148 | 1.4x | 17,394,501 | 1.3x | 13 | % | 10 | % | ||||||||||||||||||||||||||||||
| Total Global BREP | $ | 104,224,871 | $ | 23,608,888 | $ | 44,880,820 | 1.1x | 2 | % | $ | 119,791,758 | 2.2x | $ | 164,672,578 | 1.8x | 17 | % | 14 | % | |||||||||||||||||||||||||
| BREP Int’l (Jan 2001 / Sep 2005) | € | 824,172 | € | — | € | — | n/a | — | € | 1,373,170 | 2.1x | € | 1,373,170 | 2.1x | 23 | % | 23 | % | ||||||||||||||||||||||||||
| BREP Int’l II (Sep 2005 / Jun 2008) (e) | 1,629,748 | — | — | n/a | — | 2,583,032 | 1.8x | 2,583,032 | 1.8x | 8 | % | 8 | % | |||||||||||||||||||||||||||||||
| BREP Europe III (Jun 2008 / Sep 2013) | 3,205,420 | 385,712 | 8,469 | 0.1x | — | 5,980,277 | 2.1x | 5,988,746 | 2.0x | 14 | % | 13 | % | |||||||||||||||||||||||||||||||
| BREP Europe IV (Sep 2013 / Dec 2016) | 6,676,604 | 1,045,677 | 812,529 | 0.7x | — | 10,336,480 | 1.9x | 11,149,009 | 1.7x | 16 | % | 11 | % | |||||||||||||||||||||||||||||||
| BREP Europe V (Dec 2016 / Oct 2019) | 7,997,175 | 763,392 | 3,942,707 | 0.7x | — | 6,762,819 | 3.8x | 10,705,526 | 1.5x | 41 | % | 5 | % | |||||||||||||||||||||||||||||||
| BREP Europe VI (Oct 2019 / Sep 2023) | 9,940,863 | 2,765,196 | 6,697,970 | 1.0x | 5 | % | 3,970,669 | 2.4x | 10,668,639 | 1.3x | 62 | % | 4 | % | ||||||||||||||||||||||||||||||
| *BREP Europe VII (Sep 2023 / Mar 2029) | 9,783,505 | 6,226,849 | 4,048,162 | 1.2x | — | 54,974 | 1.1x | 4,103,136 | 1.2x | n/ | m | 13 | % | |||||||||||||||||||||||||||||||
| Total BREP Europe | € | 40,057,487 | € | 11,186,826 | € | 15,509,837 | 0.9x | 2 | % | € | 31,061,421 | 2.2x | € | 46,571,258 | 1.5x | 16 | % | 9 | % |
continued...
103
Table of Contents
Carry/Drawdown Funds continued
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | ||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | |||||||||||||||||||||||||||||||||||||||||||
| Real Estate (continued) | |||||||||||||||||||||||||||||||||||||||||||
| BREP Asia I (Jun 2013 / Dec 2017) | $ | 4,262,075 | $ | 899,226 | $ | 1,333,832 | 1.7x | 53 | % | $ | 7,636,566 | 2.0x | $ | 8,970,398 | 1.9x | 15% | 12% | ||||||||||||||||||||||||||
| BREP Asia II (Dec 2017 / Mar 2022) | 7,359,503 | 1,208,240 | 5,663,414 | 1.2x | 26 | % | 3,040,279 | 1.6x | 8,703,693 | 1.3x | 12% | 4% | |||||||||||||||||||||||||||||||
| *BREP Asia III (Mar 2022 / Sep 2027) | 8,227,683 | 4,424,359 | 4,506,438 | 1.2x | 3 | % | 161,351 | 1.7x | 4,667,789 | 1.2x | 41% | 4% | |||||||||||||||||||||||||||||||
| Total BREP Asia | 19,849,261 | 6,531,825 | 11,503,684 | 1.3x | 20 | % | 10,838,196 | 1.8x | 22,341,880 | 1.5x | 15% | 8% | |||||||||||||||||||||||||||||||
| BREP Co-Investment (f) | 7,789,658 | 143,551 | 1,097,386 | 1.4x | — | 15,314,021 | 2.2x | 16,411,407 | 2.1x | 16% | 16% | ||||||||||||||||||||||||||||||||
| Total BREP | $ | 178,548,617 | $ | 43,424,309 | $ | 74,923,772 | 1.1x | 5 | % | $ | 183,872,026 | 2.2x | $ | 258,795,798 | 1.7x | 16% | 13% | ||||||||||||||||||||||||||
| *BREDS High-Yield (Various) (g) | $ | 27,606,102 | $ | 9,596,082 | $ | 4,313,482 | 1.1x | — | $ | 24,866,679 | 1.3x | $ | 29,180,161 | 1.3x | 11% | 9% | |||||||||||||||||||||||||||
| Private Equity | |||||||||||||||||||||||||||||||||||||||||||
| Corporate Private Equity | |||||||||||||||||||||||||||||||||||||||||||
| BCP I (Oct 1987 / Oct 1993) | $ | 859,081 | $ | — | $ | — | n/a | — | $ | 1,741,738 | 2.6x | $ | 1,741,738 | 2.6x | 19% | 19% | |||||||||||||||||||||||||||
| BCP II (Oct 1993 / Aug 1997) | 1,361,100 | — | — | n/a | — | 3,268,627 | 2.5x | 3,268,627 | 2.5x | 32% | 32% | ||||||||||||||||||||||||||||||||
| BCP III (Aug 1997 / Nov 2002) | 3,967,422 | — | — | n/a | — | 9,228,707 | 2.3x | 9,228,707 | 2.3x | 14% | 14% | ||||||||||||||||||||||||||||||||
| BCOM (Jun 2000 / Jun 2006) | 2,137,330 | — | — | n/a | — | 2,995,106 | 1.4x | 2,995,106 | 1.4x | 6% | 6% | ||||||||||||||||||||||||||||||||
| BCP IV (Nov 2002 / Dec 2005) | 6,773,182 | — | — | n/a | — | 21,720,334 | 2.9x | 21,720,334 | 2.9x | 36% | 36% | ||||||||||||||||||||||||||||||||
| BCP V (Dec 2005 / Jan 2011) | 21,009,112 | 982,018 | — | n/a | — | 38,870,191 | 1.9x | 38,870,191 | 1.9x | 8% | 8% | ||||||||||||||||||||||||||||||||
| BCP VI (Jan 2011 / May 2016) | 15,195,162 | 1,340,945 | 3,008,679 | 3.1x | 23 | % | 30,023,272 | 2.2x | 33,031,951 | 2.2x | 13% | 12% | |||||||||||||||||||||||||||||||
| BCP VII (May 2016 / Feb 2020) | 18,878,473 | 1,314,707 | 15,920,703 | 1.6x | 24 | % | 22,962,054 | 2.6x | 38,882,757 | 2.1x | 23% | 12% | |||||||||||||||||||||||||||||||
| BCP VIII (Feb 2020 / Apr 2024) | 25,891,216 | 5,827,331 | 29,175,489 | 1.5x | 24 | % | 6,978,010 | 2.2x | 36,153,499 | 1.6x | 27% | 11% | |||||||||||||||||||||||||||||||
| *BCP IX (Apr 2024 / Apr 2030) | 21,679,699 | 20,438,631 | 2,495,883 | 2.7x | — | — | n/a | 2,495,883 | 2.7x | n/a | n/m | ||||||||||||||||||||||||||||||||
| Energy I (Aug 2011 / Feb 2015) | 2,441,558 | 177,091 | 373,586 | 2.1x | 100 | % | 4,473,204 | 2.0x | 4,846,790 | 2.0x | 13% | 12% | |||||||||||||||||||||||||||||||
| Energy II (Feb 2015 / Feb 2020) | 4,928,860 | 781,327 | 3,220,608 | 1.9x | 68 | % | 5,376,212 | 1.8x | 8,596,820 | 1.8x | 9% | 8% | |||||||||||||||||||||||||||||||
| Energy III (Feb 2020 / Jun 2024) | 4,393,256 | 1,804,027 | 5,491,714 | 2.2x | 22 | % | 3,606,324 | 2.6x | 9,098,038 | 2.4x | 34% | 27% | |||||||||||||||||||||||||||||||
| *Energy Transition IV (Jun 2024 / Jun 2030) | 5,835,515 | 3,115,433 | 4,435,071 | 1.6x | — | 2,519 | n/a | 4,437,590 | 1.6x | n/a | n/m | ||||||||||||||||||||||||||||||||
| BCP Asia I (Dec 2017 / Sep 2021) | 2,437,080 | 417,510 | 2,310,979 | 2.0x | 60 | % | 2,958,668 | 3.0x | 5,269,647 | 2.4x | 42% | 21% | |||||||||||||||||||||||||||||||
| *BCP Asia II (Sep 2021 / Sep 2027) | 6,793,697 | 3,820,598 | 5,299,447 | 1.9x | 15 | % | 961,374 | 3.6x | 6,260,821 | 2.0x | 116% | 30% | |||||||||||||||||||||||||||||||
| BCP Asia III (TBD) | 10,283,637 | 10,283,637 | — | n/a | — | — | n/a | — | n/a | n/a | n/a | ||||||||||||||||||||||||||||||||
| Core Private Equity I (Jan 2017 / Mar 2021) (h) | 4,760,130 | 1,189,022 | 6,857,365 | 2.1x | — | 4,163,377 | 3.6x | 11,020,742 | 2.5x | 32% | 15% | ||||||||||||||||||||||||||||||||
| *Core Private Equity II (Mar 2021 / Mar 2026) (h) | 8,231,063 | 5,197,659 | 5,634,160 | 1.6x | — | 751,706 | n/a | 6,385,866 | 1.8x | n/a | 16% | ||||||||||||||||||||||||||||||||
| Total Corporate Private Equity | $ | 167,856,573 | $ | 56,689,936 | $ | 84,223,684 | 1.7x | 21 | % | $ | 160,081,423 | 2.3x | $ | 244,305,107 | 2.0x | 16% | 15% |
continued...
104
Table of Contents
Carry/Drawdown Funds continued
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | ||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | |||||||||||||||||||||||||||||||||||||||||||
| Private Equity (continued) | |||||||||||||||||||||||||||||||||||||||||||
| Tactical Opportunities | |||||||||||||||||||||||||||||||||||||||||||
| *Tactical Opportunities (Various) | $ | 33,171,632 | $ | 14,054,016 | $ | 13,677,512 | 1.2x | 3 | % | $ | 29,518,254 | 1.8x | $ | 43,195,766 | 1.6x | 15% | 10% | ||||||||||||||||||||||||||
| *Tactical Opportunities Co-Investment and Other (Various) | 10,719,217 | 1,225,389 | 6,260,728 | 1.3x | 2 | % | 11,586,128 | 1.8x | 17,846,856 | 1.6x | 18% | 16% | |||||||||||||||||||||||||||||||
| Total Tactical Opportunities | $ | 43,890,849 | $ | 15,279,405 | $ | 19,938,240 | 1.3x | 3 | % | $ | 41,104,382 | 1.8x | $ | 61,042,622 | 1.6x | 16% | 11% | ||||||||||||||||||||||||||
| Growth | |||||||||||||||||||||||||||||||||||||||||||
| BXG I (Jul 2020 / Feb 2025) | $ | 4,963,268 | $ | 333,002 | $ | 4,779,253 | 1.1x | 1 | % | $ | 655,662 | 2.4x | $ | 5,434,915 | 1.2x | n/m | 1% | ||||||||||||||||||||||||||
| *BXG II (Feb 2025 / Feb 2030) | 4,589,980 | 4,589,980 | 96,903 | n/m | — | 7,369 | n/m | 104,272 | n/m | n/m | n/m | ||||||||||||||||||||||||||||||||
| Total Growth | $ | 9,553,248 | $ | 4,922,982 | $ | 4,876,156 | 1.1x | 1 | % | $ | 663,031 | 2.4x | $ | 5,539,187 | 1.2x | n/m | 1% | ||||||||||||||||||||||||||
| Strategic Partners (Secondaries) | |||||||||||||||||||||||||||||||||||||||||||
| Strategic Partners I-V (Various) (i) | $ | 11,035,527 | $ | 9,572 | $ | 2,154 | n/a | — | $ | 16,796,758 | n/a | $ | 16,798,912 | 1.7x | n/a | 13% | |||||||||||||||||||||||||||
| Strategic Partners VI (Apr 2014 / Apr 2016) (i) | 4,362,772 | 384,275 | 495,135 | n/a | — | 4,593,629 | n/a | 5,088,764 | 1.7x | n/a | 13% | ||||||||||||||||||||||||||||||||
| Strategic Partners VII (May 2016 / Mar 2019) (i) | 7,489,970 | 1,613,449 | 2,550,415 | n/a | — | 8,313,341 | n/a | 10,863,756 | 1.9x | n/a | 15% | ||||||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (May 2017 / Jun 2020) (i) | 1,749,807 | 522,909 | 1,396,595 | n/a | — | 1,287,984 | n/a | 2,684,579 | 1.9x | n/a | 15% | ||||||||||||||||||||||||||||||||
| Strategic Partners VIII (Mar 2019 / Oct 2021) (i) | 10,763,600 | 3,459,321 | 7,260,437 | n/a | — | 8,078,676 | n/a | 15,339,113 | 1.8x | n/a | 19% | ||||||||||||||||||||||||||||||||
| *Strategic Partners Real Estate, SMA and Other (Various) (i) | 7,055,591 | 1,199,023 | 2,575,807 | n/a | — | 2,797,785 | n/a | 5,373,592 | 1.4x | n/a | 10% | ||||||||||||||||||||||||||||||||
| Strategic Partners Infrastructure III (Jun 2020 / Jun 2024) (i) | 3,250,100 | 770,107 | 2,688,722 | n/a | — | 677,888 | n/a | 3,366,610 | 1.6x | n/a | 17% | ||||||||||||||||||||||||||||||||
| *Strategic Partners IX (Oct 2021 / Jan 2027) (i) | 19,692,625 | 1,854,423 | 16,644,858 | n/a | — | 1,307,669 | n/a | 17,952,527 | 1.5x | n/a | 19% | ||||||||||||||||||||||||||||||||
| *Strategic Partners GP Solutions (Jun 2021 / Dec 2026) (i) | 2,095,211 | 485,189 | 1,204,116 | n/a | — | 27,124 | n/a | 1,231,240 | 1.1x | n/a | — | ||||||||||||||||||||||||||||||||
| *Strategic Partners Infrastructure IV (Jul 2024 / Sep 2029) (i) | 4,837,949 | 3,959,714 | 114,527 | n/a | — | — | n/a | 114,527 | n/m | n/a | n/m | ||||||||||||||||||||||||||||||||
| Total Strategic Partners (Secondaries) | $ | 72,333,152 | $ | 14,257,982 | $ | 34,932,766 | n/a | — | $ | 43,880,854 | n/a | $ | 78,813,620 | 1.6x | n/a | 14% | |||||||||||||||||||||||||||
| Life Sciences | |||||||||||||||||||||||||||||||||||||||||||
| Clarus IV (Jan 2018 / Jan 2020) | $ | 910,000 | $ | 45,070 | $ | 620,911 | 2.1x | — | $ | 691,143 | 1.5x | $ | 1,312,054 | 1.7x | 8% | 9% | |||||||||||||||||||||||||||
| BXLS V (Jan 2020 / Mar 2025) | 5,035,495 | 2,415,358 | 4,872,632 | 1.9x | 1 | % | 1,624,693 | 2.0x | 6,497,325 | 1.9x | 16% | 18% |
continued...
105
Table of Contents
Carry/Drawdown Funds continued
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | |||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | ||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | |||||||||||||||||||||||||||||||||||||||||||
| Credit | |||||||||||||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic I (Jul 2007 / Oct 2011) | $ | 2,000,000 | $ | — | $ | — | n/a | — | $ | 4,809,113 | 1.6x | $ | 4,809,113 | 1.6x | n/a | 17% | |||||||||||||||||||||||||||
| Mezzanine / Opportunistic II (Nov 2011 / Nov 2016) | 4,120,000 | 993,260 | 65,047 | 0.6x | — | 6,686,891 | 1.4x | 6,751,938 | 1.4x | n/a | 9% | ||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic III (Sep 2016 / Jan 2021) | 6,639,133 | 1,079,116 | 1,014,069 | 0.7x | 21 | % | 9,703,429 | 1.7x | 10,717,498 | 1.5x | n/a | 11% | |||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic IV (Jan 2021 / Aug 2025) | 5,016,771 | 1,268,274 | 3,494,143 | 1.2x | — | 3,594,812 | 1.5x | 7,088,955 | 1.3x | n/a | 13% | ||||||||||||||||||||||||||||||||
| *Mezzanine / Opportunistic V (Aug 2025 / Aug 2029) | 5,930,213 | 5,361,992 | 574,609 | 1.0x | — | 12,870 | 1.1x | 587,479 | 1.0x | n/a | n/m | ||||||||||||||||||||||||||||||||
| Total Mezzanine / Opportunistic | 23,706,117 | 8,702,642 | 5,147,868 | 1.0x | 4 | % | 24,807,115 | 1.6x | 29,954,983 | 1.4x | n/a | 13% | |||||||||||||||||||||||||||||||
| Stressed / Distressed I (Sep 2009 / May 2013) | 3,253,143 | — | — | n/a | — | 5,777,098 | 1.3x | 5,777,098 | 1.3x | n/a | 9% | ||||||||||||||||||||||||||||||||
| Stressed / Distressed II (Jun 2013 / Jun 2018) | 5,125,000 | 547,430 | 15,431 | — | — | 5,554,145 | 1.2x | 5,569,576 | 1.1x | n/a | 1% | ||||||||||||||||||||||||||||||||
| Stressed / Distressed III (Dec 2017 / Dec 2022) | 7,356,380 | 1,071,090 | 1,231,450 | 0.7x | — | 5,750,768 | 1.6x | 6,982,218 | 1.3x | n/a | 10% | ||||||||||||||||||||||||||||||||
| Total Stressed / Distressed | 15,734,523 | 1,618,520 | 1,246,881 | 0.6x | — | 17,082,011 | 1.3x | 18,328,892 | 1.2x | n/a | 7% | ||||||||||||||||||||||||||||||||
| European Senior Debt I (Feb 2015 / Feb 2019) | € | 1,964,689 | € | 65,688 | € | 151,535 | 0.3x | — | € | 2,997,688 | 1.3x | € | 3,149,223 | 1.1x | n/a | 1% | |||||||||||||||||||||||||||
| European Senior Debt II (Jun 2019 / Jun 2023) (j) | 4,088,344 | 861,645 | 2,389,870 | 0.9x | — | 4,594,698 | 1.7x | 6,984,568 | 1.3x | n/a | 8% | ||||||||||||||||||||||||||||||||
| Total European Senior Debt | € | 6,053,033 | € | 927,333 | € | 2,541,405 | 0.8x | — | € | 7,592,386 | 1.5x | € | 10,133,791 | 1.2x | n/a | 6% | |||||||||||||||||||||||||||
| Energy I (Nov 2015 / Nov 2018) | $ | 2,856,867 | $ | 1,154,819 | $ | 177,527 | 0.9x | — | $ | 3,436,589 | 1.6x | $ | 3,614,116 | 1.5x | n/a | 10% | |||||||||||||||||||||||||||
| Energy II (Feb 2019 / Jun 2023) | 3,616,081 | 1,464,279 | 550,116 | 1.0x | — | 3,341,419 | 1.4x | 3,891,535 | 1.3x | n/a | 15% | ||||||||||||||||||||||||||||||||
| *Energy III (May 2023 / May 2028) | 6,477,000 | 4,158,379 | 2,673,920 | 1.1x | — | 2,538,948 | 1.1x | 5,212,868 | 1.1x | n/a | 14% | ||||||||||||||||||||||||||||||||
| Total Energy | 12,949,948 | 6,777,477 | 3,401,563 | 1.1x | — | 9,316,956 | 1.4x | 12,718,519 | 1.3x | n/a | 12% | ||||||||||||||||||||||||||||||||
| Senior Direct Lending I (Dec 2023 / Dec 2025) (k) | 2,057,661 | 395,774 | 2,684,803 | 1.1x | — | 134,936 | 1.1x | 2,819,739 | 1.1x | n/a | 10% | ||||||||||||||||||||||||||||||||
| Total Credit Drawdown Funds (l) | $ | 61,353,908 | $ | 18,583,518 | $ | 15,465,867 | 0.9x | 1 | % | $ | 60,399,072 | 1.5x | $ | 75,864,939 | 1.3x | n/a | 10% |
106
Table of Contents
Select Perpetual Capital Strategies (m)
| Strategy (Inception Year) (a) | Investment Strategy | Total Assets Under Management | Total Net Return (n) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Except Where Noted) | ||||||||||||
| Real Estate | ||||||||||||
| BPP—Blackstone Property Partners Platform (2013) (o) | Core+ Real Estate | $ | 62,170,019 | 3 | % | |||||||
| BREIT—Blackstone Real Estate Income Trust (2017) (p) | Core+ Real Estate | 54,287,711 | 9 | % | ||||||||
| BREIT—Class I (q) | Core+ Real Estate | 9 | % | |||||||||
| BXMT—Blackstone Mortgage Trust (2013) (r) | Real Estate Debt | 6,147,847 | 7 | % | ||||||||
| Private Equity | ||||||||||||
| BXGP—Blackstone GP Stakes (2014) (s) | Minority GP Interests | 10,309,849 | 13 | % | ||||||||
| BIP—Blackstone Infrastructure Partners (2019) (t) | Infrastructure | 62,494,036 | 18 | % | ||||||||
| BXPE—Blackstone Private Equity Strategies Fund Program (2024) (u) | Private Equity | 18,022,298 | 17 | % | ||||||||
| BXPE—Class I (v) | Private Equity | 17 | % | |||||||||
| Credit | ||||||||||||
| BXSL—Blackstone Secured Lending Fund (2018) (w) | U.S. Direct Lending | 16,591,137 | 11 | % | ||||||||
| BCRED—Blackstone Private Credit Fund (2021) (x) | U.S. Direct Lending | 89,600,114 | 10 | % | ||||||||
| BCRED—Class I (y) | U.S. Direct Lending | 10 | % | |||||||||
| ECRED—Blackstone European Credit Fund (2022) (z) | European Direct Lending | € | 4,213,467 | 9 | % | |||||||
| ECRED—Class I (aa) | European Direct Lending | 10 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| * | For the carry/drawdown funds only, represents funds that are in their investment period as of December 31, 2025. |
| Column 1 | Column 2 |
|---|---|
| (a) | Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Available Capital represents total investable capital commitments, including side-by-side, adjusted for certain expenses and expired or recallable capital and may include leverage, less invested capital. This amount is not reduced by outstanding commitments to investments. |
| Column 1 | Column 2 |
|---|---|
| (c) | Multiple of Invested Capital (“MOIC”) represents carrying value, before management fees, expenses and Performance Revenues, divided by invested capital. |
| Column 1 | Column 2 |
|---|---|
| (d) | Unless otherwise indicated, Net Internal Rate of Return (“IRR”) represents the annualized inception to December 31, 2025 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of limited partner cash flows. Initial inception date of cash flows may differ from the Investment Period Beginning Date. |
| Column 1 | Column 2 |
|---|---|
| (e) | The 8% Realized Net IRR and 8% Total Net IRR exclude investors that opted out of the Hilton investment opportunity. Overall BREP International II performance reflects a 7% Realized Net IRR and a 7% Total Net IRR. |
| Column 1 | Column 2 |
|---|---|
| (f) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (g) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. |
| Column 1 | Column 2 |
|---|---|
| (h) | Blackstone Core Equity Partners is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
107
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (i) | Strategic Partners’ Unrealized Investment Value, Realized Investment Value, Total Investment Value, Total MOIC and Total Net IRRs are reported on a three-month lag and therefore do not include the impact of economic and market activities in the current quarter. Realizations are treated as returns of capital until fully recovered and therefore Unrealized and Realized MOICs and Realized Net IRRs are not applicable. Committed Capital and Available Capital are presented as of the current quarter. |
| Column 1 | Column 2 |
|---|---|
| (j) | European Senior Debt II IRR represents the blended return across the commingled levered and unlevered funds within the strategy. Total net returns were 12% and 7%, respectively, for the levered and unlevered funds of the strategy. |
| Column 1 | Column 2 |
|---|---|
| (k) | Senior Direct Lending I IRR represents the blended return across the commingled levered and unlevered funds within the strategy. Total net returns were 11% and 8%, respectively, for the levered and unlevered funds of the strategy. |
| Column 1 | Column 2 |
|---|---|
| (l) | Funds presented represent the flagship credit drawdown funds only. The Total Credit Net IRR is the combined IRR of the credit drawdown funds presented. |
| Column 1 | Column 2 |
|---|---|
| (m) | Represents the performance for select Perpetual Capital Strategies; strategies excluded consist primarily of (1) investment strategies that have been investing for less than one year, (2) perpetual capital assets managed for certain insurance clients, and (3) investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (n) | Unless otherwise indicated, Total Net Return represents the annualized inception to December 31, 2025 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of investor cash flows. Initial inception date of cash flows occurred during the Inception Year. |
| Column 1 | Column 2 |
|---|---|
| (o) | BPP represents the aggregate Total Assets Under Management and Total Net Return of the BPP Platform, which comprises over 30 fund, co-investment and separately managed account vehicles. It includes certain vehicles managed as part of the BPP Platform but not classified as Perpetual Capital. As of December 31, 2025, these vehicles represented $4.4 billion of Total Assets Under Management. |
| Column 1 | Column 2 |
|---|---|
| (p) | The BREIT Total Net Return reflects a per share blended return, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. This return is not representative of the return experienced by any particular investor or share class. Total Net Return is presented on an annualized basis and is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (q) | Represents the Total Net Return for BREIT’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. Class I Total Net Return is presented on an annualized basis and is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (r) | The BXMT Total Net Return reflects annualized market return of a shareholder invested in BXMT since inception, May 22, 2013, assuming reinvestment of all dividends received during the period. |
| Column 1 | Column 2 |
|---|---|
| (s) | Blackstone GP Stakes (“BXGP”) represents the aggregate Total Assets Under Management and Total Net Return of BSCH I and BSCH II funds that invest as part of the Secondaries—GP Stakes strategy, which targets minority investments in the general partners of private equity and other private-market alternative asset management firms globally. As of December 31, 2025, including vehicles that are not classified as Perpetual Capital and co-investment vehicles that do not pay fees, BXGP Total Assets Under Management was $13.2 billion. |
| Column 1 | Column 2 |
|---|---|
| (t) | BIP represents the aggregate Total Assets Under Management and Total Net Return of infrastructure-focused funds and co-investment vehicles for institutional investors with a primary focus on the U.S. and Europe. As of December 31, 2025, including co-investment vehicles that do not pay fees, BIP Total Assets Under Management was $74.5 billion. |
| Column 1 | Column 2 |
|---|---|
| (u) | The BXPE Total Net Return reflects a per share blended return, assuming the BXPE fund program had a single vehicle and a single share class, reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BXPE. This return is not representative of the return experienced by any particular vehicle, investor or share class. For purposes of calculating the blended return, U.S. dollar equivalent returns have been included for share classes that are |
108
Table of Contents
| Column 1 | Column 2 |
|---|---|
| denominated in a foreign currency. Total Net Return is from January 2, 2024 and any share class or vehicle that has an inception date of less than one year from such latest reporting date is excluded from the calculation. BXPE Total Assets Under Management reflects net asset value as of December 31, 2025. BXPE Total Assets Under Management, to the extent managed by a different business, is reported in such business for the purposes of segment Assets Under Management reporting. |
| Column 1 | Column 2 |
|---|---|
| (v) | Represents the blended Total Net Return for the BXPE fund program’s Class I shares, its largest share class across vehicles. Performance varies by vehicle and share class. Class I Total Net Return assumes reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by the Class I shares. For purposes of calculating the blended Class I return, U.S. dollar equivalent returns have been included for share classes that are denominated in a foreign currency. Class I Total Net Return is from January 2, 2024 and any share class or vehicle that has an inception date of less than one year from such latest reporting date is excluded from the calculation. |
| Column 1 | Column 2 |
|---|---|
| (w) | The BXSL Total Assets Under Management and Total Net Return are presented as of September 30, 2025. Refer to BXSL public filings for current quarter results. BXSL Total Net Return reflects the change in Net Asset Value (“NAV”) per share, plus distributions per share (assuming dividends and distributions are reinvested in accordance with BXSL’s dividend reinvestment plan) divided by the beginning NAV per share. Total Net Returns are presented on an annualized basis and are from November 20, 2018. |
| Column 1 | Column 2 |
|---|---|
| (x) | The BCRED Total Net Return reflects a per share blended return, assuming BCRED had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BCRED. This return is not representative of the return experienced by any particular investor or share class. Total Net Return is presented on an annualized basis and is from January 7, 2021. Total Assets Under Management reflects gross asset value plus amounts borrowed or available to be borrowed under certain credit facilities. BCRED net asset value as of December 31, 2025 was $47.6 billion. |
| Column 1 | Column 2 |
|---|---|
| (y) | Represents the Total Net Return for BCRED’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BCRED. Class I Total Net Return is presented on an annualized basis and is from January 7, 2021. |
| Column 1 | Column 2 |
|---|---|
| (z) | The ECRED Total Net Return reflects a per share blended return, assuming ECRED had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by ECRED. This return is not representative of the return experienced by any particular investor or share class. Total Net Return is presented on an annualized basis and is from October 3, 2022. Total Assets Under Management reflects gross asset value plus amounts borrowed or available to be borrowed under certain credit facilities as of December 31, 2025. ECRED net asset value as of December 31, 2025 was €2.3 billion. |
| Column 1 | Column 2 |
|---|---|
| (aa) | Represents the Total Net Return for ECRED’s Class I shares, its largest share class. Performance varies by share class. Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by ECRED. Class I Total Net Return is presented on an annualized basis and is from October 3, 2022. |
109
Table of Contents
Segment Analysis
Discussed below is our Segment Distributable Earnings for each of our segments. This information is reflected in the manner utilized by our senior management to make operating decisions, assess performance and allocate resources. References to “our” sectors or investments may also refer to portfolio companies and investments of the underlying funds that we manage.
Real Estate
The following table presents the results of operations for our Real Estate segment:
| Year Ended December 31, | 2025 vs. 2024 | 2024 vs. 2023 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ | % | $ | % | ||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||
| Management Fees, Net | ||||||||||||||||||||||||||||
| Base Management Fees | $ | 2,653,294 | $ | 2,716,983 | $ | 2,794,232 | $ | (63,689 | ) | -2 | % | $ | (77,249 | ) | -3 | % | ||||||||||||
| Transaction and Other Fees, Net | 141,696 | 175,010 | 78,483 | (33,314 | ) | -19 | % | 96,527 | 123 | % | ||||||||||||||||||
| Management Fee Offsets | (13,066 | ) | (16,716 | ) | (29,357 | ) | 3,650 | -22 | % | 12,641 | -43 | % | ||||||||||||||||
| Total Management Fees, Net | 2,781,924 | 2,875,277 | 2,843,358 | (93,353 | ) | -3 | % | 31,919 | 1 | % | ||||||||||||||||||
| Fee Related Performance Revenues | 489,648 | 203,425 | 294,240 | 286,223 | 141 | % | (90,815 | ) | -31 | % | ||||||||||||||||||
| Fee Related Compensation | (690,292 | ) | (674,965 | ) | (675,880 | ) | (15,327 | ) | 2 | % | 915 | — | ||||||||||||||||
| Other Operating Expenses | (370,001 | ) | (380,321 | ) | (325,050 | ) | 10,320 | -3 | % | (55,271 | ) | 17 | % | |||||||||||||||
| Fee Related Earnings | 2,211,279 | 2,023,416 | 2,136,668 | 187,863 | 9 | % | (113,252 | ) | -5 | % | ||||||||||||||||||
| Realized Performance Revenues | 268,773 | 200,974 | 244,358 | 67,799 | 34 | % | (43,384 | ) | -18 | % | ||||||||||||||||||
| Realized Performance Compensation | (130,361 | ) | (101,011 | ) | (123,299 | ) | (29,350 | ) | 29 | % | 22,288 | -18 | % | |||||||||||||||
| Realized Principal Investment Income | 10,689 | 14,522 | 7,628 | (3,833 | ) | -26 | % | 6,894 | 90 | % | ||||||||||||||||||
| Net Realizations | 149,101 | 114,485 | 128,687 | 34,616 | 30 | % | (14,202 | ) | -11 | % | ||||||||||||||||||
| Segment Distributable Earnings | $ | 2,360,380 | $ | 2,137,901 | $ | 2,265,355 | $ | 222,479 | 10 | % | $ | (127,454 | ) | -6 | % |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Segment Distributable Earnings were $2.4 billion for the year ended December 31, 2025, an increase of $222.5 million, compared to $2.1 billion for the year ended December 31, 2024. The increase in Segment Distributable Earnings was attributable to an increase of $187.9 million in Fee Related Earnings and an increase of $34.6 million in Net Realizations.
Given the gradual pace of the real estate recovery over the course of 2025, the funds in our Real Estate segment saw limited appreciation in aggregate, notwithstanding strong performance in BREIT. Continued and significant strength in digital infrastructure investments supported performance in the year, which was partially offset by more challenging fundamentals in life sciences office, student housing and select logistics holdings. We believe there are a number of positive signs that should support values in our Real Estate portfolio, including favorable capital markets and declining new supply. Continued improvement in the cost and availability of debt also contributes to an environment that is more conducive to increased transaction volume.
110
Table of Contents
Fee Related Earnings
Fee Related Earnings were $2.2 billion for the year ended December 31, 2025, an increase of $187.9 million, compared to $2.0 billion for the year ended December 31, 2024. The increase in Fee Related Earnings was primarily attributable to an increase of $286.2 million in Fee Related Performance Revenues, partially offset by a decrease of $93.4 million in Management Fees, Net.
Fee Related Performance Revenues were $489.6 million for the year ended December 31, 2025, an increase of $286.2 million, compared to $203.4 million for the year ended December 31, 2024. The increase was primarily attributable to higher Fee Related Performance Revenues in BREIT.
Management Fees, Net were $2.8 billion for the year ended December 31, 2025, a decrease of $93.4 million, compared to $2.9 billion for the year ended December 31, 2024, primarily attributable to decreases in Base Management Fees and Transaction and Other Fees, Net. Base Management Fees decreased $63.7 million primarily attributable to a decrease in
Fee-Earning
Assets Under Management in BREDS, which included the transfer of the residential debt business to our Credit & Insurance segment. Transaction and Other Fees, Net decreased $33.3 million primarily attributable to a decrease in acquisition advisory fees paid to the advisor of our BREP funds.
Net Realizations
Net Realizations were $149.1 million for the year ended December 31, 2025, an increase of $34.6 million, compared to $114.5 million for the year ended December 31, 2024. The increase in Net Realizations was primarily attributable to an increase of $67.8 million in Realized Performance Revenues, partially offset by an increase of $29.4 million in Realized Performance Compensation.
Realized Performance Revenues were $268.8 million for the year ended December 31, 2025, an increase of $67.8 million, compared to $201.0 million for the year ended December 31, 2024. The increase was primarily attributable to higher Realized Performance Revenues in BREP.
Realized Performance Compensation was $130.4 million for the year ended December 31, 2025, an increase of $29.4 million, compared to $101.0 million for the year ended December 31, 2024. The increase was primarily attributable to the increase in Realized Performance Revenues.
Fund Returns
Fund return information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
111
Table of Contents
The following table presents the internal rates of return, except where noted, of our significant real estate funds:
| Year Ended December 31, | December 31, 2025 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BREP VIII | -6% | -6% | -11% | -11% | -10% | -9% | 30% | 23% | 17% | 11% | |||||||||||||||||||||||||||||
| BREP IX | -8% | -6% | -8% | -8% | -6% | -6% | 53% | 35% | 10% | 6% | |||||||||||||||||||||||||||||
| BREP X | 20% | 11% | 27% | 15% | n/m | n/m | 25% | 13% | 23% | 10% | |||||||||||||||||||||||||||||
| BREP Europe V (b) | -7% | -7% | -13% | -12% | -14% | -13% | 50% | 41% | 10% | 5% | |||||||||||||||||||||||||||||
| BREP Europe VI (b) | -18% | -15% | 3% | 1% | 10% | 6% | 87% | 62% | 10% | 4% | |||||||||||||||||||||||||||||
| BREP Europe VII (b) | 18% | 10% | n/m | n/m | n/m | n/m | n/m | n/m | 31% | 13% | |||||||||||||||||||||||||||||
| BREP Asia II | 4% | 3% | -2% | -3% | -2% | -1% | 19% | 12% | 7% | 4% | |||||||||||||||||||||||||||||
| BREP Asia III | 28% | 23% | 6% | -7% | -4% | -19% | 83% | 41% | 14% | 4% | |||||||||||||||||||||||||||||
| BREP Co-Investment (c) | — | -1% | -8% | -10% | 1% | 1% | 18% | 16% | 18% | 16% | |||||||||||||||||||||||||||||
| BPP (d) | -3% | -4% | -2% | -3% | -8% | -8% | n/a | n/a | 5% | 3% | |||||||||||||||||||||||||||||
| BREIT (e) | n/a | 8% | n/a | 2% | n/a | -1% | n/a | n/a | n/a | 9% | |||||||||||||||||||||||||||||
| BREIT - Class I (f) | n/a | 8% | n/a | 2% | n/a | -1% | n/a | n/a | n/a | 9% | |||||||||||||||||||||||||||||
| BREDS High-Yield (g) | 15% | 11% | 17% | 12% | 12% | 8% | 14% | 11% | 14% | 9% | |||||||||||||||||||||||||||||
| BXMT (h) | n/a | 21% | n/a | -8% | n/a | 13% | n/a | n/a | n/a | 7% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Reflects an internal rate of return for euro-denominated investors in these funds. |
| Column 1 | Column 2 |
|---|---|
| (c) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (d) | The BPP platform, which comprises over 30 fund, co-investment and separately managed account vehicles, represents the Core+ real estate funds that invest with a more modest risk profile and lower leverage. |
| Column 1 | Column 2 |
|---|---|
| (e) | Reflects a per share blended return for each respective period, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. These returns are not representative of the returns experienced by any particular investor or share class. Inception to date returns are presented on an annualized basis and are from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents the Total Net Return for BREIT’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. Inception to date return is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (g) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. Inception to date returns are from July 1, 2009. |
| Column 1 | Column 2 |
|---|---|
| (h) | Reflects the annualized return of a shareholder invested in BXMT as of the beginning of each period presented, assuming reinvestment of all dividends received during the period, and net of all fees and expenses incurred by BXMT. Return incorporates the closing NYSE stock price as of each period end. Inception to date returns are from May 22, 2013. |
112
Table of Contents
Funds with Closed Investment Periods as of December 31, 2025
The Real Estate segment has thirteen funds with closed investment periods as of December 31, 2025: BREP IX, BREP VIII, BREP VII, BREP VI, BREP V, BREP Europe VI, BREP Europe V, BREP Europe IV, BREP Europe III, BREP Asia II, BREP Asia I, BREDS IV and BREDS III. As of December 31, 2025, BREP VII, BREP VI, BREP V, BREP Europe IV, BREP Europe III and BREP Asia I were above their carried interest thresholds (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would have been above their carried interest thresholds even if all remaining investments were valued at zero. BREP VIII, BREDS IV and BREDS III were above their carried interest thresholds as of December 31, 2025, while BREP IX, BREP Asia II, BREP Europe VI, and BREP Europe V were below their carried interest thresholds. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds.
113
Table of Contents
Private Equity
The following table presents the results of operations for our Private Equity segment:
| Year Ended December 31, | 2025 vs. 2024 | 2024 vs. 2023 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 2,457,981 | $ | 2,027,855 | $ | 1,903,972 | $ | 430,126 | 21 | % | $ | 123,883 | 7% | ||||||||||||||
| Transaction, Advisory and Other Fees, Net | 362,531 | 176,469 | 108,848 | 186,062 | 105 | % | 67,621 | 62% | |||||||||||||||||||
| Management Fee Offsets | (48,903 | ) | (6,044 | ) | (5,228 | ) | (42,859 | ) | 709 | % | (816 | ) | 16% | ||||||||||||||
| Total Management and Advisory Fees, Net | 2,771,609 | 2,198,280 | 2,007,592 | 573,329 | 26 | % | 190,688 | 9% | |||||||||||||||||||
| Fee Related Performance Revenues | 547,985 | 1,185,428 | — | (637,443 | ) | -54 | % | 1,185,428 | n/m | ||||||||||||||||||
| Fee Related Compensation | (961,448 | ) | (1,164,237 | ) | (619,678 | ) | 202,789 | -17 | % | (544,559 | ) | 88% | |||||||||||||||
| Other Operating Expenses | (482,312 | ) | (391,309 | ) | (329,221 | ) | (91,003 | ) | 23 | % | (62,088 | ) | 19% | ||||||||||||||
| Fee Related Earnings | 1,875,834 | 1,828,162 | 1,058,693 | 47,672 | 3 | % | 769,469 | 73% | |||||||||||||||||||
| Realized Performance Revenues | 1,670,108 | 1,392,447 | 1,343,865 | 277,661 | 20 | % | 48,582 | 4% | |||||||||||||||||||
| Realized Performance Compensation | (704,938 | ) | (633,491 | ) | (584,154 | ) | (71,447) | 11 | % | (49,337 | ) | 8% | |||||||||||||||
| Realized Principal Investment Income | 66,495 | 52,356 | 76,220 | 14,139 | 27 | % | (23,864 | ) | -31% | ||||||||||||||||||
| Net Realizations | 1,031,665 | 811,312 | 835,931 | 220,353 | 27 | % | (24,619 | ) | -3% | ||||||||||||||||||
| Segment Distributable Earnings | $ | 2,907,499 | $ | 2,639,474 | $ | 1,894,624 | $ | 268,025 | 10 | % | $ | 744,850 | 39% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Segment Distributable Earnings were $2.9 billion for the year ended December 31, 2025, an increase of $268.0 million, compared to $2.6 billion for the year ended December 31, 2024. The increase in Segment Distributable Earnings was attributable to an increase of $47.7 million in Fee Related Earnings, and an increase of $220.4 million in Net Realizations.
Our Private Equity segment generated strong performance across all strategies in 2025, with particular strength in Infrastructure. In Corporate Private Equity, our operating companies exhibited solid revenue growth and resilient margins. A more favorable capital markets environment supported an acceleration in transaction activity, particularly initial public offerings, in our Private Equity segment funds in the second half of 2025. A continuation of a favorable capital markets environment should contribute to a further increase in transaction activity, including realizations, in our Private Equity segment. Despite an overall strong capital markets environment, the potential for artificial intelligence-driven disruption has recently weighed on equity capital markets and equity values of companies in certain sectors, such as software. We believe the ultimate impact of such disruption will vary significantly across companies based on multiple factors, with a number of companies well-positioned to be protected or benefit from such disruption. We believe such factors, which include large company size, depth of resources and high customer switching costs, are generally evident across our portfolio.
Fee Related Earnings
Fee Related Earnings were $1.9 billion for the year ended December 31, 2025, an increase of $47.7 million, compared to $1.8 billion for the year ended December 31, 2024. The increase in Fee Related Earnings was primarily attributable to an increase of $573.3 million in Management and Advisory Fees, Net and a decrease of $202.8 million in Fee Related Compensation, partially offset by a decrease of $637.4 million in Fee Related Performance Revenues.
114
Table of Contents
Management and Advisory Fees, Net were $2.8 billion for the year ended December 31, 2025, an increase of $573.3 million, compared to $2.2 billion for the year ended December 31, 2024, primarily attributable to increases in Base Management Fees and Transaction, Advisory and Other Fees, Net. Base Management Fees increased $430.1 million primarily attributable to fee holiday expirations in BCP IX and BETP IV, as well as increased
Fee-Earning
Assets Under Management in BXPE and BIP. Transaction, Advisory and Other Fees, Net increased $186.1 million primarily attributable to increased volume of deal activity in BXCM.
Fee Related Performance Revenues were $548.0 million for the year ended December 31, 2025, a decrease of $637.4 million, compared to the year ended December 31, 2024. The decrease was primarily attributable to the crystallization of prior year performance revenues for BIP, partially offset by increased performance fee crystallizations for BXPE.
Fee Related Compensation was $961.4 million for the year ended December 31, 2025, a decrease of $202.8 million, compared to $1.2 billion for the year ended December 31, 2024. The decrease was primarily attributable to a decrease in Fee Related Performance Revenues, which impacts Fee Related Compensation.
Net Realizations
Net Realizations were $1.0 billion for the year ended December 31, 2025, an increase of $220.4 million, compared to $811.3 million for the year ended December 31, 2024. The increase in Net Realizations was primarily attributable to an increase of $277.7 million in Realized Performance Revenues, partially offset by an increase of $71.4 million in Realized Performance Compensation.
Realized Performance Revenues were $1.7 billion for the year ended December 31, 2025, an increase of $277.7 million, compared to $1.4 billion for the year ended December 31, 2024. The increase was primarily attributable to increases in Realized Performance Revenues in Secondaries, related to the sale of an interest in the GP Stakes portfolio, BXLS and Tactical Opportunities, partially offset by decreases in Corporate Private Equity.
Realized Performance Compensation were $704.9 million for the year ended December 31, 2025, an increase of $71.4 million, compared to $633.5 million for the year ended December 31, 2024. The increase was primarily attributable to increases in Realized Performance Revenues.
Fund Returns
Fund returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
115
Table of Contents
The following table presents the internal rates of return of our significant private equity funds:
| Year Ended December 31, | December 31, 2025 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BCP VI | -2% | -3% | 7% | 6% | 7% | 6% | 17% | 13% | 17% | 12% | |||||||||||||||||||||||||||||
| BCP VII | 9% | 7% | 13% | 10% | 13% | 10% | 32% | 23% | 17% | 12% | |||||||||||||||||||||||||||||
| BCP VIII | 17% | 12% | 14% | 9% | 12% | 6% | 38% | 27% | 18% | 11% | |||||||||||||||||||||||||||||
| BCP Asia I | -9% | -9% | 14% | 12% | 16% | 13% | 61% | 42% | 31% | 21% | |||||||||||||||||||||||||||||
| BCP Asia II | 10% | 4% | 91% | 76% | 62% | 23% | 179% | 116% | 51% | 30% | |||||||||||||||||||||||||||||
| BEP II | -16% | -14% | 40% | 23% | 12% | 8% | 14% | 9% | 12% | 8% | |||||||||||||||||||||||||||||
| BEP III | 29% | 23% | 20% | 15% | 28% | 20% | 47% | 34% | 39% | 27% | |||||||||||||||||||||||||||||
| BCEP I | 6% | 5% | 10% | 8% | 2% | 2% | 36% | 32% | 18% | 15% | |||||||||||||||||||||||||||||
| BCEP II | 28% | 24% | 14% | 10% | 31% | 24% | n/a | n/a | 21% | 16% | |||||||||||||||||||||||||||||
| Tactical Opportunities | 10% | 6% | 13% | 9% | 9% | 5% | 18% | 15% | 15% | 10% | |||||||||||||||||||||||||||||
| Tactical Opportunities Co-Investment and Other | 15% | 12% | 13% | 11% | 7% | 7% | 20% | 18% | 18% | 16% | |||||||||||||||||||||||||||||
| Clarus IV | 1% | — | 22% | 17% | -3% | -4% | 12% | 8% | 14% | 9% | |||||||||||||||||||||||||||||
| BXLS V | 21% | 16% | 42% | 31% | 43% | 27% | 22% | 16% | 29% | 18% | |||||||||||||||||||||||||||||
| BXG I | 13% | 9% | 2% | -2% | -2% | -5% | n/m | n/m | 5% | 1% | |||||||||||||||||||||||||||||
| BXPE (e) | n/a | 18% | n/a | 13% | n/a | n/a | n/a | n/a | 20% | 17% | |||||||||||||||||||||||||||||
| BXPE - Class I (f) | n/a | 19% | n/a | 14% | n/a | n/a | n/a | n/a | 20% | 17% | |||||||||||||||||||||||||||||
| BIP (d) | 27% | 22% | 24% | 20% | 13% | 10% | n/a | n/a | 23% | 18% | |||||||||||||||||||||||||||||
| Strategic Partners VII (b) | 6% | 4% | -1% | -2% | 1% | — | n/a | n/a | 20% | 15% | |||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (b) | 14% | 12% | 13% | 11% | 19% | 16% | n/a | n/a | 18% | 15% | |||||||||||||||||||||||||||||
| Strategic Partners VIII (b) | 4% | 2% | 1% | — | -1% | -3% | n/a | n/a | 26% | 19% | |||||||||||||||||||||||||||||
| Strategic Partners Real Estate, SMA and Other (b) | 3% | 1% | -1% | -6% | -6% | -7% | n/a | n/a | 12% | 10% | |||||||||||||||||||||||||||||
| Strategic Partners Infrastructure III (b) | 12% | 9% | 13% | 10% | 15% | 11% | n/a | n/a | 23% | 17% | |||||||||||||||||||||||||||||
| Strategic Partners IX (b) | 25% | 20% | 25% | 19% | 15% | 7% | n/a | n/a | 27% | 19% | |||||||||||||||||||||||||||||
| Strategic Partners GP Solutions (b) | 7% | 5% | — | -3% | -16% | -11% | n/a | n/a | 3% | — | |||||||||||||||||||||||||||||
| BXGP (c) | 15% | 11% | 35% | 25% | 8% | 5% | n/a | n/a | 20% | 13% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Gross and net returns are reported on a three-month lag, reflect Strategic Partners’ fund financial performance as of the prior quarter and therefore do not include the impact of economic and market activities in the current quarter. Realizations are treated as returns of capital until fully recovered and therefore inception to date realized returns are not applicable. |
| Column 1 | Column 2 |
|---|---|
| (c) | Blackstone GP Stakes (“BXGP”) gross and net returns represent BSCH I and II funds that invest as part of the Secondaries GP Stakes strategy. Returns include performance of investments in four public-market general partner stakes acquired in BSCH I, prior to a shift in BXGP’s strategy in 2017 to focus exclusively on private-markets general partners. |
116
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (d) | Gross and net returns reflect infrastructure-focused funds for institutional investors. |
| Column 1 | Column 2 |
|---|---|
| (e) | Reflects a per share blended return for each respective period, assuming the BXPE had a single vehicle and a single share class, reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BXPE. These returns are not representative of the returns experienced by any particular vehicle, investor or share class. For purposes of calculating the blended return, U.S. dollar equivalent returns have been included for share classes that are in a foreign currency. Inception to date returns are presented on an annualized basis and are from January 2, 2024 and any share class or vehicle that has an inception date of less than one year from such latest reporting date is excluded from the calculation. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents the blended returns for BXPE’s Class I shares, its largest share class across vehicles. Performance varies by vehicle and share class. Class I Total Net Return assumes reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by the Class I shares. For purposes of calculating the blended Class I return, U.S. dollar equivalent returns have been included for share classes that are denominated in a foreign currency. Class I Total Net Return is from January 2, 2024 and any share class or vehicle that has an inception date of less than one year from such latest reporting date is excluded from the calculation. |
Funds With Closed Investment Periods as of December 31, 2025
Corporate Private Equity has nine funds with closed investment periods: BCP V, BCP VI, BCP VII, BCP VIII, BEP I, BEP II, BEP III, BCEP I and BCP Asia I. BCP V is comprised of two fund classes, the BCP V “main fund” and
BCP V-AC
fund. Within these fund classes, the general partner is subject to equalization such that (a) the general partner accrues carried interest when the respective carried interest for either fund class is positive and (b) the general partner realizes carried interest so long as clawback obligations, if any, for either of the respective fund classes are fully satisfied. BCP V, BCP VI, BCP VII, BCP VIII, BEP I, BEP II, BEP III, BCEP I and BCP Asia I were above their respective carried interest thresholds. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds.
Tactical Opportunities has various funds with closed investment periods, which are each above their carried interest thresholds based on aggregate fund position. Blackstone Growth has one fund with a closed investment period, BXG I, which is not above its carried interest threshold. Secondaries has various funds with closed investment periods, including but not limited to: Strategic Partners Infrastructure III, Strategic Partners VIII, Strategic Partners Real Estate VII and BSCH I which are above their respective carried interest thresholds based on aggregate fund position. Blackstone Life Sciences has funds with a closed investment period: Clarus IV, BXLS V and BXLS Yield, which are each above their carried interest thresholds.
117
Table of Contents
Credit & Insurance
The following table presents the results of operations for our Credit & Insurance segment:
| Year Ended December 31, | 2025 vs. 2024 | 2024 vs. 2023 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 1,909,147 | $ | 1,561,649 | $ | 1,297,406 | $ | 347,498 | 22 | % | $ | 264,243 | 20% | ||||||||||||||
| Transaction and Other Fees, Net | 74,115 | 44,354 | 44,542 | 29,761 | 67 | % | (188 | ) | — | ||||||||||||||||||
| Management Fee Offsets | (53,670 | ) | (24,196 | ) | (3,907 | ) | (29,474 | ) | 122 | % | (20,289 | ) | 519% | ||||||||||||||
| Total Management Fees, Net | 1,929,592 | 1,581,807 | 1,338,041 | 347,785 | 22 | % | 243,766 | 18% | |||||||||||||||||||
| Fee Related Performance Revenues | 787,795 | 747,092 | 564,287 | 40,703 | 5 | % | 182,805 | 32% | |||||||||||||||||||
| Fee Related Compensation | (869,636 | ) | (755,620 | ) | (628,064 | ) | (114,016 | ) | 15 | % | (127,556 | ) | 20% | ||||||||||||||
| Other Operating Expenses | (450,401 | ) | (371,354 | ) | (323,773 | ) | (79,047 | ) | 21 | % | (47,581 | ) | 15% | ||||||||||||||
| Fee Related Earnings | 1,397,350 | 1,201,925 | 950,491 | 195,425 | 16 | % | 251,434 | 26% | |||||||||||||||||||
| Realized Performance Revenues | 386,729 | 313,092 | 317,620 | 73,637 | 24 | % | (4,528 | ) | -1% | ||||||||||||||||||
| Realized Performance Compensation | (161,493 | ) | (129,814 | ) | (140,210 | ) | (31,679 | ) | 24 | % | 10,396 | -7% | |||||||||||||||
| Realized Principal Investment Income | 335,870 | 39,855 | 21,752 | 296,015 | 743 | % | 18,103 | 83% | |||||||||||||||||||
| Net Realizations | 561,106 | 223,133 | 199,162 | 337,973 | 151 | % | 23,971 | 12% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 1,958,456 | $ | 1,425,058 | $ | 1,149,653 | $ | 533,398 | 37 | % | $ | 275,405 | 24% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Segment Distributable Earnings were $2.0 billion for the year ended December 31, 2025, an increase of $533.4 million, compared to $1.4 billion for the year ended December 31, 2024. The increase in Segment Distributable Earnings was attributable to increases of $195.4 million in Fee Related Earnings and $338.0 million in Net Realizations.
Our Credit & Insurance segment demonstrated strong performance in 2025. While lower interest rates will likely reduce returns in our floating rate strategies, we believe we will continue to generate excess returns relative to liquid markets in our private credit strategies. We also continue to see long-term structural shifts toward private credit in the credit market. This has contributed to robust momentum in our
non-investment
grade and investment grade private credit strategies. Opportunities for corporate and bank partnerships should also support momentum in investment grade private credit strategies. While we would expect defaults to rise from a historically low level as the credit cycle progresses, our Credit & Insurance segment funds’ holdings are predominantly in senior secured credit with significant equity subordination from institutional borrowers. We believe this should position our Credit & Insurance segment well. A favorable capital markets environment has supported, and should continue to support, overall transaction activity in our Credit & Insurance segment. Nevertheless, despite an overall strong capital markets environment, the potential for artificial intelligence-driven disruption has recently weighed on the equity capital markets and on equity values of companies in certain sectors, such as software. We believe the ultimate impact of such disruption will vary significantly across companies based on multiple factors, and that companies that are larger, have depth of resources and whose customers face high switching costs, are well-positioned to be protected or benefit from such disruption. Notwithstanding the potential for artificial-intelligence disruption, we believe our overall portfolio is relatively well-protected given the extent of our equity cushion and the prevalence of such factors at companies in our portfolio.
118
Table of Contents
In our perpetual capital strategies, BCRED maintained healthy demand with over $14 billion raised in 2025. While heightened market attention around private credit has and could continue to adversely affect net flows, we believe that strong investment performance should drive flows over the long-term.
Fee Related Earnings
Fee Related Earnings were $1.4 billion for the year ended December 31, 2025, an increase of $195.4 million, compared to $1.2 billion for the year ended December 31, 2024. The increase in Fee Related Earnings was primarily attributable to increases of $347.8 million in Management Fees, Net and $40.7 million in Fee Related Performance Revenues, partially offset by increases of $114.0 million in Fee Related Compensation and of $79.0 million in Other Operating Expenses.
Management Fees, Net were $1.9 billion for the year ended December 31, 2025, an increase of $347.8 million, compared to $1.6 billion for the year ended December 31, 2024, primarily attributable to an increase in Base Management Fees. Base Management Fees increased $347.5 million primarily attributable to an increase in
Fee-Earning
Assets Under Management in private credit strategies.
Fee Related Performance Revenues were $787.8 million for the year ended December 31, 2025, an increase of $40.7 million, compared to $747.1 million for the year ended December 31, 2024. The increase was primarily attributable to higher net investment income and
Fee-Earning
Assets Under Management in BCRED.
Fee Related Compensation was $869.6 million for the year ended December 31, 2025, an increase of $114.0 million, compared to $755.6 million for the year ended December 31, 2024. The increase was primarily attributable to increases in Management Fees, Net and Fee Related Performance Revenues, both of which impact Fee Related Compensation.
Other Operating Expenses was $450.4 million for the year ended December 31, 2025, an increase of $79.0 million, compared to $371.4 million for the year ended December 31, 2024. The increase was primarily attributable to an increase in professional fees.
Net Realizations
Net Realizations were $561.1 million for the year ended December 31, 2025, an increase of $338.0 million, compared to $223.1 million for the year ended December 31, 2024. The increase in Net Realizations was primarily attributable to an increase of $296.0 million in Realized Principal Investment Income.
Realized Principal Investment Income was $335.9 million for the year ended December 31, 2025, an increase of $296.0 million, compared to $39.9 million for the year ended December 31, 2024. The increase was primarily attributable to the sale of Bistro, a portfolio visualization software platform developed by Blackstone, and the monetization of Blackstone’s stake in Resolution Life.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
119
Table of Contents
The following table presents the return information for the Private Credit and Liquid Credit composites:
| Year Ended December 31, | Inception to December 31, 2025 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | Total | |||||||||||||||||||||||||||||
| Composite (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| Private Credit (b) | 11 | % | 8 | % | 16 | % | 12 | % | 16 | % | 12 | % | 15 | % | 10 | % | ||||||||||||||||
| Liquid Credit (b) | 6 | % | 5 | % | 10 | % | 9 | % | 13 | % | 12 | % | 5 | % | 5 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Allocations, net of tax advances. |
| Column 1 | Column 2 |
|---|---|
| (b) | Private Credit returns include the Flagship commingled funds across the opportunistic lending, global middle market direct lending funds (including BXSL, BCRED, and ECRED strategies), stressed/distressed strategies, and non-investment grade infrastructure and asset based credit. Separately managed accounts, funds with a limited number of limited partners that are not broadly marketed, inactive investment strategies, unlevered funds within a strategy that has designated levered and unlevered sleeves, and Multi-Asset Credit strategies are excluded. Liquid Credit returns include CLOs, closed-ended funds, open-ended funds and separately managed accounts. Only fee-earning funds exceeding $100 million of fair value at the beginning of each respective quarter-end are included. Funds in liquidation and funds investing primarily in investment grade corporate credit or asset based finance are excluded. Blackstone Funds that were contributed to BXCI as part of Blackstone’s acquisition of GSO in March 2008 and the pre-acquisition date performance for funds and vehicles acquired by BXCI subsequent to March 2008, are also excluded. |
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Hurdle (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2025 | 2024 | 2023 | 2025 | 2024 | 2023 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Credit & Insurance (b) | $ | 125,846,018 | $ | 110,519,827 | $ | 89,500,575 | 99 | % | 99 | % | 97 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Hurdle represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Credit & Insurance managed fund has positive investment performance relative to a hurdle, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a hurdle return, thereby resulting in an increase in Estimated % Above High Water Mark/Hurdle. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Credit & Insurance managed funds, at December 31, 2025, the incremental appreciation needed for the 1% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles to reach their respective High Water Marks/Hurdles was $2.5 billion, an increase of $347.8 million, compared to $2.2 billion at December 31, 2024. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles as of December 31, 2025, 27% were within 5% of reaching their respective High Water Mark. |
120
Table of Contents
Multi-Asset Investing
The following table presents the results of operations for our Multi-Asset Investing segment:
| Year Ended December 31, | 2025 vs. 2024 | 2024 vs. 2023 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 528,435 | $ | 474,395 | $ | 470,237 | $ | 54,040 | 11% | $ | 4,158 | 1% | |||||||||||||||
| Transaction and Other Fees, Net | 4,489 | 3,855 | 4,019 | 634 | 16% | (164 | ) | -4% | |||||||||||||||||||
| Management Fee Offsets | — | (80 | ) | (3 | ) | 80 | -100% | (77 | ) | n/m | |||||||||||||||||
| Total Management Fees, Net | 532,924 | 478,170 | 474,253 | 54,754 | 11% | 3,917 | 1% | ||||||||||||||||||||
| Fee Related Compensation | (169,325 | ) | (144,500 | ) | (164,488 | ) | (24,825 | ) | 17% | 19,988 | -12% | ||||||||||||||||
| Other Operating Expenses | (110,525 | ) | (105,108 | ) | (106,289 | ) | (5,417 | ) | 5% | 1,181 | -1% | ||||||||||||||||
| Fee Related Earnings | 253,074 | 228,562 | 203,476 | 24,512 | 11% | 25,086 | 12% | ||||||||||||||||||||
| Realized Performance Revenues | 489,919 | 380,518 | 155,259 | 109,401 | 29% | 225,259 | 145% | ||||||||||||||||||||
| Realized Performance Compensation | (93,803 | ) | (86,930 | ) | (48,354 | ) | (6,873) | 8% | (38,576 | ) | 80% | ||||||||||||||||
| Realized Principal Investment Income (Loss) | 6,689 | (14,207 | ) | 5,332 | 20,896 | n/m | (19,539 | ) | n/m | ||||||||||||||||||
| Net Realizations | 402,805 | 279,381 | 112,237 | 123,424 | 44% | 167,144 | 149% | ||||||||||||||||||||
| Segment Distributable Earnings | $ | 655,879 | $ | 507,943 | $ | 315,713 | $ | 147,936 | 29% | $ | 192,230 | 61% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Segment Distributable Earnings were $655.9 million for the year ended December 31, 2025, an increase of $147.9 million, compared to $507.9 million for the year ended December 31, 2024. The increase in Segment Distributable Earnings was attributable to increases of $24.5 million in Fee Related Earnings and $123.4 million in Net Realizations.
All the strategies in our Multi-Asset Investing segment exhibited positive performance in 2025. In particular, the Absolute Return Composite had its twenty-third consecutive quarter of positive performance, including across our quantitative, equities, macro, and credit strategies. Continued strong performance in the segment contributed to favorable fundraising dynamics, with net inflows in the segment of over $6 billion for the year.
Fee Related Earnings
Fee Related Earnings were $253.1 million for the year ended December 31, 2025, an increase of $24.5 million, compared to $228.6 million for the year ended December 31, 2024. The increase in Fee Related Earnings was primarily attributable to an increase of $54.8 million in Management Fees, Net, partially offset by an increase of $24.8 million in Fee Related Compensation.
Management Fees, Net were $532.9 million for the year ended December 31, 2025, an increase of $54.8 million, compared to $478.2 million for the year ended December 31, 2024, primarily attributable to an increase in Base Management Fees. Base Management Fees increased $54.0 million, primarily attributable to an increase in
Fee-Earning
Assets Under Management in Absolute Return.
Fee Related Compensation was $169.3 million for the year ended December 31, 2025, an increase of $24.8 million, compared to $144.5 million for the year ended December 31, 2024, primarily attributable to an increase in Management Fees, Net, on which a portion of Fee Related Compensation is based.
121
Table of Contents
Net Realizations
Net Realizations were $402.8 million for the year ended December 31, 2025, an increase of $123.4 million, compared to $279.4 million for the year ended December 31, 2024. The increase in Net Realizations was primarily attributable to an increase of $109.4 million in Realized Performance Revenues.
Realized Performance Revenues were $489.9 million for the year ended December 31, 2025, an increase of $109.4 million, compared to $380.5 million for the year ended December 31, 2024. The increase was primarily attributable to Absolute Return, Total Portfolio Management and Multi-Strategy.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
The following table presents the return information of the Absolute Return Composite:
| Average Annual Returns (a) | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Periods Ended December 31, 2025 | ||||||||||||||||||||||||||||||||
| One Year | Three Year | Five Year | Historical | |||||||||||||||||||||||||||||
| Composite | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| Absolute Return Composite (b) | 13 | % | 12 | % | 11 | % | 10 | % | 9 | % | 8 | % | 7 | % | 6 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Composite returns present a summarized asset-weighted return measure to evaluate the overall performance of the applicable class of Blackstone Funds. |
| Column 1 | Column 2 |
|---|---|
| (b) | Absolute Return Composite covers the period from January 2000 to present, although BXMA’s inception date is September 1990. The Absolute Return Composite includes only BXMA-managed commingled and customized multi-manager funds and accounts and does not include BXMA’s liquid solutions, seeding, Multi-Strategy, Total Portfolio Management and Public Real Assets (non-discretionary) platforms, except for investments by Absolute Return funds directly into those platforms. BXMA-managed funds in liquidation and, in the case of net returns, non-fee-paying assets are also excluded. The funds/accounts that comprise the Absolute Return Composite are not managed within a single fund or account and are managed with different mandates. There is no guarantee that BXMA would have made the same mix of investments in a stand-alone fund/account. The Absolute Return Composite is not an investible product and, as such, the performance of the Absolute Return Composite does not represent the performance of an actual fund or account. The historical return is from January 1, 2000. |
122
Table of Contents
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Benchmark (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2025 | 2024 | 2023 | 2025 | 2024 | 2023 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Multi-Asset Investing Managed Funds (b) | $ | 54,530,128 | $ | 51,630,740 | $ | 45,631,127 | 99 | % | 98 | % | 95 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Benchmark represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Multi-Asset Investing managed fund has positive investment performance relative to a benchmark, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a benchmark return, thereby resulting in an increase in Estimated % Above High Water Mark/Benchmark. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Multi-Asset Investing managed funds, at December 31, 2025, the incremental appreciation needed for the 1% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Benchmarks to reach their respective High Water Marks/Benchmarks was $78.3 million, a decrease of $37.8 million, compared to $116.0 million at December 31, 2024. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/Benchmarks as of December 31, 2025, 17% were within 5% of reaching their respective High Water Mark. |
Non-GAAP
Financial Measures
These
non-GAAP
financial measures are presented without the consolidation of any Blackstone Funds that are consolidated into the consolidated financial statements. Consequently, all
non-GAAP
financial measures exclude the assets, liabilities and operating results related to the Blackstone Funds. See “— Key Financial Measures and Indicators” for our definitions of Distributable Earnings, Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA.
123
Table of Contents
The following table is a reconciliation of Net Income (Loss) Attributable to Blackstone Inc. to Distributable Earnings, Total Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 3,019,214 | $ | 2,776,508 | $ | 1,390,880 | ||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 2,321,341 | 2,248,764 | 1,074,736 | |||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 660,568 | 473,826 | 224,155 | |||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | 45,500 | (61,289 | ) | (245,518 | ) | |||||||
| Net Income | 6,046,623 | 5,437,809 | 2,444,253 | |||||||||
| Provision for Taxes | 1,125,023 | 1,021,671 | 513,461 | |||||||||
| Net Income Before Provision for Taxes | 7,171,646 | 6,459,480 | 2,957,714 | |||||||||
| Transaction-Related and Non-Recurring Items (a) | 12,971 | 56,372 | 25,981 | |||||||||
| Amortization of Intangibles (b) | 29,326 | 29,332 | 33,457 | |||||||||
| Impact of Consolidation (c) | (706,068 | ) | (412,537 | ) | 21,363 | |||||||
| Unrealized Performance Revenues (d) | (642,957 | ) | (371,407 | ) | 1,691,788 | |||||||
| Unrealized Performance Allocations Compensation (e) | 376,962 | 140,021 | (654,403 | ) | ||||||||
| Unrealized Principal Investment (Income) Loss (f) | (171,440 | ) | (271,868 | ) | 593,301 | |||||||
| Other Revenues (g) | 271,190 | (123,166 | ) | 93,083 | ||||||||
| Equity-Based Compensation (h) | 1,443,246 | 1,159,122 | 959,474 | |||||||||
| Administrative Fee Adjustment (i) | 16,337 | 11,590 | 9,707 | |||||||||
| Taxes and Related Payables (j) | (690,349 | ) | (710,197 | ) | (670,510 | ) | ||||||
| Distributable Earnings | 7,110,864 | 5,966,742 | 5,060,955 | |||||||||
| Taxes and Related Payables (j) | 690,349 | 710,197 | 670,510 | |||||||||
| Net Interest and Dividend (Income) Loss (k) | 81,001 | 33,437 | (106,120 | ) | ||||||||
| Total Segment Distributable Earnings | 7,882,214 | 6,710,376 | 5,625,345 | |||||||||
| Realized Performance Revenues (l) | (2,815,529 | ) | (2,287,031 | ) | (2,061,102 | ) | ||||||
| Realized Performance Compensation (m) | 1,090,595 | 951,246 | 896,017 | |||||||||
| Realized Principal Investment Income (n) | (419,743 | ) | (92,526 | ) | (110,932 | ) | ||||||
| Fee Related Earnings | $ | 5,737,537 | $ | 5,282,065 | $ | 4,349,328 | ||||||
| Adjusted EBITDA Reconciliation | ||||||||||||
| Distributable Earnings | $ | 7,110,864 | $ | 5,966,742 | $ | 5,060,955 | ||||||
| Interest Expense (o) | 497,095 | 444,417 | 429,521 | |||||||||
| Taxes and Related Payables (j) | 690,349 | 710,197 | 670,510 | |||||||||
| Depreciation and Amortization (p) | 98,985 | 98,756 | 94,124 | |||||||||
| Adjusted EBITDA | $ | 8,397,293 | $ | 7,220,112 | $ | 6,255,110 |
| Column 1 | Column 2 |
|---|---|
| (a) | This adjustment removes Transaction-Related and Non-Recurring Items, which are excluded from Blackstone’s segment presentation. Transaction-Related and Non-Recurring Items arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and non-recurring gains, losses, or other charges, if any. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs, gains or losses associated with these corporate actions and non-recurring gains, losses or other charges that affect period-to-period comparability and are not reflective of Blackstone’s operational performance. |
124
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | This adjustment removes the amortization of transaction-related intangibles, which are excluded from Blackstone’s segment presentation. |
| Column 1 | Column 2 |
|---|---|
| (c) | This adjustment reverses the effect of consolidating Blackstone Funds, which are excluded from Blackstone’s segment presentation. This adjustment includes the elimination of Blackstone’s interest in these funds and the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Column 1 | Column 2 |
|---|---|
| (d) | This adjustment removes Unrealized Performance Revenues on a segment basis. The Segment Adjustment represents the add back of performance revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Performance Allocations | $ | 643,063 | $ | 371,407 | $ | (1,691,668 | ) | |||||
| Segment Adjustment | (106 | ) | — | (120 | ) | |||||||
| Unrealized Performance Revenues | $ | 642,957 | $ | 371,407 | $ | (1,691,788 | ) |
| Column 1 | Column 2 |
|---|---|
| (e) | This adjustment removes Unrealized Performance Allocations Compensation. |
| Column 1 | Column 2 |
|---|---|
| (f) | This adjustment removes Unrealized Principal Investment Income (Loss) on a segment basis. The Segment Adjustment represents (1) the add back of Principal Investment Income, including general partner income, earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Principal Investment Income (Loss) | $ | 248,304 | $ | 380,591 | $ | (603,154 | ) | |||||
| Segment Adjustment | (76,864 | ) | (108,723 | ) | 9,853 | |||||||
| Unrealized Principal Investment Income (Loss) | $ | 171,440 | $ | 271,868 | $ | (593,301 | ) |
| Column 1 | Column 2 |
|---|---|
| (g) | This adjustment removes Other Revenues on a segment basis. The Segment Adjustment represents the removal of certain Transaction-Related and Non-Recurring Items. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Other Revenue | $ | (270,873 | ) | $ | 123,693 | $ | (92,929 | ) | ||||
| Segment Adjustment | (317 | ) | (527 | ) | (154 | ) | ||||||
| Other Revenues | $ | (271,190 | ) | $ | 123,166 | $ | (93,083 | ) |
| Column 1 | Column 2 |
|---|---|
| (h) | This adjustment removes Equity-Based Compensation on a segment basis. |
| Column 1 | Column 2 |
|---|---|
| (i) | This adjustment adds an amount equal to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation. |
125
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (j) | Taxes represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and adjusted for impacts of divestitures and tax contingencies. Related Payables represent tax-related payables including the amount payable to the holders of the tax receivable agreements based on expected tax savings generated in the respective period. See “—Key Financial Measures and Indicators — Distributable Earnings” for the full definition of Taxes and Related Payables. |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||
| (Dollars in Thousands) | |||||||||||
| Taxes | $ | 575,650 | $ | 604,508 | $ | 580,925 | |||||
| Related Payables | 114,699 | 105,689 | 89,585 | ||||||||
| Taxes and Related Payables | $ | 690,349 | $ | 710,197 | $ | 670,510 |
| Column 1 | Column 2 |
|---|---|
| (k) | This adjustment removes Interest and Dividend Revenue less Interest Expense on a segment basis. The Segment Adjustment represents (1) the add back of Interest and Dividend Revenue earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of interest expense associated with the Tax Receivable Agreement. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Interest and Dividend Revenue | $ | 416,093 | $ | 411,159 | $ | 516,497 | ||||||
| Segment Adjustment | 1 | (179 | ) | 19,144 | ||||||||
| Interest and Dividend Revenue | 416,094 | 410,980 | 535,641 | |||||||||
| GAAP Interest Expense | 508,314 | 443,688 | 431,868 | |||||||||
| Segment Adjustment | (11,219 | ) | 729 | (2,347 | ) | |||||||
| Interest Expense | 497,095 | 444,417 | 429,521 | |||||||||
| Net Interest and Dividend Income (Loss) | $ | (81,001 | ) | $ | (33,437 | ) | $ | 106,120 |
| Column 1 | Column 2 |
|---|---|
| (l) | This adjustment removes the total segment amount of Realized Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (m) | This adjustment removes the total segment amount of Realized Performance Compensation. |
| Column 1 | Column 2 |
|---|---|
| (n) | This adjustment removes the total segment amount of Realized Principal Investment Income. |
| Column 1 | Column 2 |
|---|---|
| (o) | This adjustment adds back Interest Expense on a segment basis, excluding interest expense related to the Tax Receivable Agreement. |
| Column 1 | Column 2 |
|---|---|
| (p) | This adjustment adds back Depreciation and Amortization on a segment basis. |
126
Table of Contents
The following tables are a reconciliation of Total GAAP Investments to Net Accrued Performance Revenues. Total GAAP Investments and Net Accrued Performance Revenues consist of the following:
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| (Dollars in Thousands) | ||||||||
| Investments of Consolidated Blackstone Funds | $ | 5,180,879 | $ | 3,890,732 | ||||
| Equity Method Investments | ||||||||
| Partnership Investments | 6,546,190 | 6,546,728 | ||||||
| Accrued Performance Allocations | 12,980,356 | 12,397,366 | ||||||
| Corporate Treasury Investments | 359,657 | 1,147,328 | ||||||
| Other Investments | 7,145,029 | 5,818,412 | ||||||
| Total GAAP Investments | $ | 32,212,111 | $ | 29,800,566 | ||||
| Accrued Performance Allocations - GAAP | $ | 12,980,356 | $ | 12,397,366 | ||||
| Due from Affiliates - GAAP (a) | 577,467 | 489,086 | ||||||
| Less: Net Realized Performance Revenues (b) | (1,081,738 | ) | (1,050,026 | ) | ||||
| Less: Accrued Performance Compensation - GAAP (c) | (5,733,563 | ) | (5,555,870 | ) | ||||
| Net Accrued Performance Revenues | $ | 6,742,522 | $ | 6,280,556 |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents GAAP accrued performance revenue recorded within Due from Affiliates. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents Performance Revenues realized but not yet distributed as of the reporting date and are included in Distributable Earnings in the period they are realized. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents GAAP accrued performance compensation associated with Accrued Performance Allocations and is recorded within Accrued Compensation and Benefits and Due to Affiliates. |
Liquidity and Capital Resources
General
Blackstone’s business model derives revenue primarily from third-party Assets Under Management. Blackstone is not a capital or balance sheet intensive business and targets operating expense levels such that total management and advisory fees exceed total operating expenses each period. As a result, we require limited capital resources to support the working capital or operating needs of our businesses. We draw primarily on the long-term committed or invested capital of investors in our investment vehicles to fund the investment requirements of the Blackstone Funds and use our own realizations and cash flows to invest in growth initiatives, make commitments to our own funds, where our minimum general partner commitments are generally less than 5% of the limited partner commitments of a fund, and pay dividends to stockholders and distributions to holders of Holdings Units.
Fluctuations in our statement of financial condition result primarily from activities of the Blackstone Funds that are consolidated as well as business transactions, such as the issuance of senior notes. The majority economic ownership interests of such consolidated Blackstone Funds are reflected as Redeemable
Non-Controlling
Interests in Consolidated Entities, and
Non-Controlling
Interests in Consolidated Entities in the consolidated financial statements. The consolidation of these Blackstone Funds has no net effect on Blackstone’s Net Income or Equity. Additionally, fluctuations in our statement of financial condition also include appreciation or depreciation in Blackstone investments in the
non-consolidated
Blackstone Funds, additional investments and redemptions of such interests in the
non-consolidated
Blackstone Funds and the collection of receivables related to management and advisory fees.
Total Assets were $47.7 billion as of December 31, 2025, an increase of $4.2 billion from December 31, 2024. The increase in Total Assets was primarily attributable to increases of $2.8 billion in total assets attributable to consolidated operating partnerships and $1.6 billion in total assets attributable to consolidated Blackstone funds.
127
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase in total assets attributable to consolidated operating partnerships was primarily attributable to increases of $1.3 billion in Investments, $659.1 million in Cash and Cash Equivalents and $618.2 million in Due from Affiliates. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Investments was primarily attributable to appreciation in our Private Equity segment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Cash and Cash Equivalents was primarily attributable to the issuance of senior notes during the quarter ended December 31, 2025 and ongoing operating activities, partially offset by the paydown of senior notes that matured. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Due from Affiliates was primarily attributable to an increase in management fees, performance revenues, reimbursable expenses and other receivables from non-consolidated entities and portfolio companies. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase in total assets attributable to consolidated Blackstone funds was primarily attributable to an increase of $1.3 billion in Investments. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Investments was primarily attributable to purchases made by consolidated fund entities. |
Total Liabilities were $25.8 billion as of December 31, 2025, an increase of $1.9 billion from December 31, 2024. The increase in Total Liabilities was primarily attributable to an increase of $1.9 billion in total liabilities attributable to consolidated operating partnerships.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase in total liabilities attributable to consolidated operating partnerships was primarily attributable to an increase of $1.1 billion in Loans Payable. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Loans Payable was primarily attributable to the issuance of senior notes during the quarter ended December 31, 2025, partially offset by the paydown of senior notes that matured. |
Sources and Uses of Liquidity
We have multiple sources of liquidity to meet our capital needs, including annual cash flows, accumulated earnings in our businesses, the proceeds from our issuances of senior notes and other borrowings, liquid investments we hold on our Consolidated Statement of Financial Condition and access to our $4.325 billion committed revolving credit facility (the “Revolving Credit Facility”). As of December 31, 2025, Blackstone had $2.6 billion in Cash and Cash Equivalents, $359.7 million invested in Corporate Treasury Investments and $7.1 billion in Other Investments (which included $6.5 billion of liquid investments), against $12.4 billion in borrowings from our bond issuances. As of December 31, 2025, we had no borrowings outstanding under the Revolving Credit Facility. In February 2026, we drew $900.0 million under the Revolving Credit Facility.
On November 3, 2025, Blackstone, through its subsidiary Blackstone Reg Finance Co. L.L.C., issued $600 million aggregate principal amount of 4.300% senior notes due November 3, 2030 (the “Registered 2030 Notes”), and $600 million aggregate principal amount of 4.950% senior notes due February 15, 2036 (the “Registered 2036 Notes” and, together with the Registered 2030 Notes, the “Registered Notes”), pursuant to a Registration Statement on Form
S-3.
Blackstone intends to use the net proceeds from the sale of the Registered Notes for general corporate purposes. For additional information see Note 12. “Borrowings” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing and “—Notable Transactions”.
128
Table of Contents
In addition to the cash we receive from our notes offerings and availability under the Revolving Credit Facility and other borrowings, we expect to receive (a) cash generated from operating activities, (b) Performance Revenue realizations, and (c) realizations on the fund investments that we make. The amounts and timing of cash received from sources in particular may vary substantially from year to year and quarter to quarter depending on the frequency and size of realization events, timing of settlement, the form in which we elect to receive payment (including
in-kind)
and net returns experienced by our investment funds. Our available capital could be adversely affected if there are prolonged periods of few substantial realizations from our investment funds accompanied by substantial capital calls for new investments from those investment funds. Therefore, Blackstone’s commitments to our funds are taken into consideration when managing our overall liquidity and cash position.
We expect that our primary liquidity needs will be cash to (a) provide capital to facilitate the growth of our existing businesses, which includes, without limitation, funding our general partner and
co-investment
commitments to our funds and warehousing investments for our funds, (b) provide capital for business expansion, (c) pay operating expenses, including cash compensation to our employees, and other obligations as they arise, including servicing debts, (d) pay income taxes and (e) pay dividends to our stockholders, make distributions to the holders of Blackstone Holdings Partnership Units and make repurchases under our share repurchase program. For a tabular presentation of Blackstone’s contractual obligations and the expected timing of such see “—Contractual Obligations.”
129
Table of Contents
Capital Commitments
Our own capital commitments to our funds, the funds we invest in and our investment strategies as of December 31, 2025 consisted of the following:
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Real Estate | |||||||||||||||
| BREP VII | $ | 300,000 | $ | 20,038 | $ | 100,000 | $ | 6,679 | |||||||
| BREP VIII | 300,000 | 24,552 | 100,000 | 8,184 | |||||||||||
| BREP IX | 300,000 | 41,946 | 100,000 | 13,982 | |||||||||||
| BREP X | 300,000 | 181,905 | 100,000 | 60,635 | |||||||||||
| BREP Europe III | 100,000 | 11,257 | 35,000 | 3,752 | |||||||||||
| BREP Europe IV | 130,000 | 19,034 | 43,333 | 6,345 | |||||||||||
| BREP Europe V | 150,000 | 15,959 | 43,333 | 4,610 | |||||||||||
| BREP Europe VI | 130,000 | 38,437 | 43,333 | 12,812 | |||||||||||
| BREP Europe VII | 130,000 | 81,735 | 43,333 | 27,245 | |||||||||||
| BREP Asia I | 50,392 | 10,342 | 16,797 | 3,447 | |||||||||||
| BREP Asia II | 70,707 | 11,872 | 23,569 | 3,957 | |||||||||||
| BREP Asia III | 81,078 | 42,974 | 27,026 | 14,325 | |||||||||||
| BREDS III | 50,000 | 11,358 | 16,667 | 3,786 | |||||||||||
| BREDS IV | 50,000 | 15,613 | 49,113 | 15,336 | |||||||||||
| BREDS V | 50,000 | 38,740 | 48,070 | 37,245 | |||||||||||
| BPP | 251,234 | 28,679 | — | — | |||||||||||
| Other (c) | 53,677 | 31,568 | — | — | |||||||||||
| Total Real Estate | 2,497,088 | 626,009 | 789,574 | 222,340 | |||||||||||
| Private Equity | |||||||||||||||
| BCP V | 629,356 | 29,573 | — | — | |||||||||||
| BCP VI | 719,718 | 81,400 | 250,000 | 28,275 | |||||||||||
| BCP VII | 500,000 | 25,739 | 225,000 | 11,582 | |||||||||||
| BCP VIII | 500,000 | 97,349 | 225,000 | 43,807 | |||||||||||
| BCP IX | 500,000 | 475,308 | 225,000 | 213,889 | |||||||||||
| BEP I | 50,000 | 4,728 | — | — | |||||||||||
| BEP II | 80,000 | 10,498 | 26,667 | 3,499 | |||||||||||
| BEP III | 80,000 | 32,539 | 26,667 | 10,846 | |||||||||||
| BETP IV | 80,000 | 40,839 | 26,667 | 13,613 | |||||||||||
| BCP Asia I | 40,000 | 5,869 | 13,333 | 1,956 | |||||||||||
| BCP Asia II | 100,000 | 57,360 | 33,333 | 19,120 | |||||||||||
| BCP Asia III | 195,673 | 195,673 | 65,224 | 65,224 |
continued...
130
Table of Contents
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Private Equity (continued) | |||||||||||||||
| Core Private Equity I | $ | 117,747 | $ | 27,016 | $ | 18,992 | $ | 4,358 | |||||||
| Core Private Equity II | 160,000 | 103,974 | 32,640 | 21,211 | |||||||||||
| Tactical Opportunities | 520,906 | 216,241 | 173,635 | 72,080 | |||||||||||
| Strategic Partners (Secondaries) | 1,566,751 | 643,574 | 1,225,756 | 527,706 | |||||||||||
| BIP | 551,277 | 142,112 | — | — | |||||||||||
| Life Sciences | 225,570 | 149,811 | 37,353 | 20,507 | |||||||||||
| Growth | 165,094 | 95,104 | 54,697 | 31,683 | |||||||||||
| Other (c) | 90,209 | 21,119 | — | — | |||||||||||
| Total Private Equity | 6,872,301 | 2,455,826 | 2,659,964 | 1,089,356 | |||||||||||
| Credit & Insurance | |||||||||||||||
| Mezzanine / Opportunistic II | 120,000 | 29,059 | 110,101 | 26,661 | |||||||||||
| Mezzanine / Opportunistic III | 130,783 | 33,723 | 98,118 | 25,300 | |||||||||||
| Mezzanine / Opportunistic IV | 122,000 | 51,059 | 116,171 | 48,619 | |||||||||||
| Mezzanine / Opportunistic V | 116,279 | 116,279 | 38,760 | 38,760 | |||||||||||
| Stressed / Distressed II | 125,000 | 51,612 | 119,878 | 49,497 | |||||||||||
| Stressed / Distressed III | 151,000 | 34,949 | 146,432 | 33,892 | |||||||||||
| European Senior Debt I | 63,000 | 2,873 | 56,882 | 2,594 | |||||||||||
| European Senior Debt II | 93,182 | 32,483 | 90,915 | 31,739 | |||||||||||
| European Senior Debt III | 23,870 | 12,345 | 19,807 | 10,243 | |||||||||||
| Energy I | 80,000 | 36,700 | 75,445 | 34,611 | |||||||||||
| Energy II | 150,000 | 102,832 | 149,036 | 102,171 | |||||||||||
| Energy III | 127,000 | 108,093 | 120,518 | 102,576 | |||||||||||
| Energy SMAs | 52,829 | 25,386 | 4,944 | 3,259 | |||||||||||
| Credit Alpha Fund | 52,102 | 19,752 | 50,670 | 19,209 | |||||||||||
| Credit Alpha Fund II | 25,500 | 12,550 | 24,385 | 12,001 | |||||||||||
| Direct Lending SMAs | 98,413 | 52,183 | 43,670 | 24,293 | |||||||||||
| European Senior Direct Lending Fund | 18,166 | 18,166 | 6,055 | 6,055 | |||||||||||
| Blackstone Asset Based Finance Partners LP | 38,268 | 38,268 | 12,756 | 12,756 | |||||||||||
| Other (c) | 62,225 | 31,059 | 1,726 | 740 | |||||||||||
| Total Credit & Insurance | 1,649,617 | 809,371 | 1,286,269 | 584,976 |
continued...
131
Table of Contents
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Multi-Asset Investing | |||||||||||||||
| Strategic Alliance III | 22,000 | 24,263 | — | — | |||||||||||
| Strategic Alliance IV | 15,000 | 9,802 | — | — | |||||||||||
| Dislocation | 20,000 | 12,296 | — | — | |||||||||||
| Other (c) | 5,947 | 2,221 | — | — | |||||||||||
| Total Multi-Asset Investing | 62,947 | 48,582 | — | — | |||||||||||
| Other | |||||||||||||||
| Treasury (d) | 2,991,878 | 2,541,659 | — | — | |||||||||||
| $ | 14,073,831 | $ | 6,481,447 | $ | 4,735,807 | $ | 1,896,672 |
| Column 1 | Column 2 |
|---|---|
| (a) | We expect our commitments to be drawn down over time and to be funded by available cash and cash generated from operations and realizations. Taking into account prevailing market conditions and both the liquidity and cash or liquid investment balances, we believe that the sources of liquidity described above will be more than sufficient to fund our working capital requirements. Additionally, for some of the general partner commitments shown in the table above, we require our senior managing directors and certain other professionals to fund a portion of the commitment even though the ultimate obligation to fund the aggregate commitment is ours pursuant to the governing agreements of the respective funds. The amounts of the aggregate applicable general partner original and remaining commitment are shown in the table above. Remaining commitment may exceed original commitment due to recallable capital. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes the full portion of our commitments (1) required to be funded by senior managing directors and certain other professionals and (2) that are elected by such individuals to be funded for the life of a fund, where such fund permits such election. Excludes amounts that are elected by such individuals to be funded on an annual basis and certain de minimis commitments funded by such individuals in certain carry funds. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents capital commitments in each respective segment to a number of other funds. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents loan origination commitments, revolver commitments and capital market commitments. |
For a tabular presentation of the timing of Blackstone’s remaining capital commitments to our funds, the funds we invest in and our investment strategies see “— Contractual Obligations”.
132
Table of Contents
Borrowings
As of December 31, 2025, Blackstone Holdings Finance Co. L.L.C. and Blackstone Reg Finance Co. L.L.C. (each an “Issuer” and together the “Issuers”), both indirect subsidiaries of Blackstone, had issued and outstanding the following senior notes (collectively the “Notes”):
| Senior Notes (a) | Aggregate Principal Amount (Dollars/Euros in Thousands) | ||
|---|---|---|---|
| 1.000%, Due 10/5/2026 | € | 600,000 | |
| 3.150%, Due 10/2/2027 | $ | 300,000 | |
| 5.900%, Due 11/3/2027 | $ | 600,000 | |
| 1.625%, Due 8/5/2028 | $ | 650,000 | |
| 1.500%, Due 4/10/2029 | € | 600,000 | |
| 2.500%, Due 1/10/2030 | $ | 500,000 | |
| 4.300%, Due 11/3/2030 (b) | $ | 600,000 | |
| 1.600%, Due 3/30/2031 | $ | 500,000 | |
| 2.000%, Due 1/30/2032 | $ | 800,000 | |
| 2.550%, Due 3/30/2032 | $ | 500,000 | |
| 6.200%, Due 4/22/2033 | $ | 900,000 | |
| 3.500%, Due 6/1/2034 | € | 500,000 | |
| 5.000%, Due 12/6/2034 (b) | $ | 750,000 | |
| 4.950%, Due 2/15/2036 (b) | $ | 600,000 | |
| 6.250%, Due 8/15/2042 | $ | 250,000 | |
| 5.000%, Due 6/15/2044 | $ | 500,000 | |
| 4.450%, Due 7/15/2045 | $ | 350,000 | |
| 4.000%, Due 10/2/2047 | $ | 300,000 | |
| 3.500%, Due 9/10/2049 | $ | 400,000 | |
| 2.800%, Due 9/30/2050 | $ | 400,000 | |
| 2.850%, Due 8/5/2051 | $ | 550,000 | |
| 3.200%, Due 1/30/2052 | $ | 1,000,000 | |
| $ | 12,446,820 |
| Column 1 | Column 2 |
|---|---|
| (a) | The Notes are unsecured and unsubordinated obligations of the Issuers, as applicable, and are fully and unconditionally guaranteed, jointly and severally, by Blackstone Inc. and each of the Blackstone Holdings Partnerships (the “Guarantors”). The Notes contain customary covenants and financial restrictions that, among other things, limit the Issuers and the Guarantors’ ability, subject to certain exceptions, to incur indebtedness secured by liens on voting stock or profit participating equity interests of their subsidiaries or merge, consolidate or sell, transfer or lease assets. The Notes also contain customary events of default. All or a portion of the Notes may be redeemed at our option, in whole or in part, at any time and from time to time, prior to their stated maturity, at the make-whole redemption price set forth in the Notes. If a change of control repurchase event occurs, the Notes are subject to repurchase at the repurchase price as set forth in the Notes. |
| Column 1 | Column 2 |
|---|---|
| (b) | The Registered 2030, 2034 and 2036 Notes’ Guarantors and Issuer, Blackstone Reg Finance Co. L.L.C. (collectively, the “Obligor Group”) do not have material assets, liabilities and results of operations, with the exception of certain amounts already disclosed in our consolidated financial statements (specifically, goodwill, the majority of our deferred tax assets, the Tax Receivable Agreement liability and the Registered 2030, 2034 and 2036 Notes). Therefore, we have excluded the summarized financial information for the Obligor Group due to management’s belief that such summarized financial information would be repetitive and would not provide material information to investors. For additional information see “— Notable Transactions” and Note 12. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing. |
133
Table of Contents
Blackstone, through Blackstone Holdings Finance Co. L.L.C., has a $4.325 billion unsecured Revolving Credit Facility with Citibank, N.A., as administrative agent with a maturity date of October 16, 2030. As of December 31, 2025, Blackstone had no borrowings outstanding under the Revolving Credit Facility. In February 2026, we drew $900.0 million under the Revolving Credit Facility. Borrowings may also be made in U.K. sterling, euros, Swiss francs, Japanese yen or Canadian dollars, in each case subject to certain
sub-limits.
The Revolving Credit Facility contains customary representations, covenants and events of default. Financial covenants consist of a maximum net leverage ratio and a requirement to keep a minimum amount of
fee-earning
assets under management, each tested quarterly.
For a tabular presentation of the payment timing of principal and interest due on Blackstone’s issued notes and the Revolving Credit Facility see “— Contractual Obligations”.
Contractual Obligations
The following table sets forth information relating to our contractual obligations as of December 31, 2025 on a consolidated basis and on a basis deconsolidating the Blackstone Funds:
| Contractual Obligations | 2026 | 2027-2028 | 2029-2030 | Thereafter | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||||||||||
| Operating Lease Obligations (a) | $ | 206,159 | $ | 392,982 | $ | 889,097 | $ | 1,700,232 | $ | 3,188,470 | ||||||||||
| Purchase Obligations | 133,562 | 134,066 | 9,355 | — | 276,983 | |||||||||||||||
| Blackstone Operating Borrowings (b) | 704,760 | 1,550,000 | 1,804,760 | 8,387,300 | 12,446,820 | |||||||||||||||
| Interest on Blackstone Operating Borrowings (c) | 498,610 | 951,443 | 868,639 | 3,228,187 | 5,546,879 | |||||||||||||||
| Borrowings of Consolidated Blackstone Funds | — | — | 129,767 | — | 129,767 | |||||||||||||||
| Interest on Borrowings of Consolidated Blackstone Funds | — | 17,497 | 9,851 | — | 27,348 | |||||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | 797,420 | — | — | — | 797,420 | |||||||||||||||
| Due to Certain Non-Controlling Interest Holders in Connection with Tax Receivable Agreements (e) | 59,400 | 278,321 | 401,654 | 1,336,830 | 2,076,205 | |||||||||||||||
| Unrecognized Tax Benefits, Including Interest and Penalties (f) | — | — | — | — | — | |||||||||||||||
| Blackstone Operating Entities Capital Commitments to Blackstone Funds and Other (g) | 6,481,447 | — | — | — | 6,481,447 | |||||||||||||||
| Consolidated Contractual Obligations | 8,881,358 | 3,324,309 | 4,113,123 | 14,652,549 | 30,971,339 | |||||||||||||||
| Borrowings of Consolidated Blackstone Funds | — | — | (129,767 | ) | — | (129,767 | ) | |||||||||||||
| Interest on Borrowings of Consolidated Blackstone Funds | — | (17,497 | ) | (9,851 | ) | — | (27,348 | ) | ||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | (797,420 | ) | — | — | — | (797,420 | ) | |||||||||||||
| Blackstone Operating Entities Contractual Obligations | $ | 8,083,938 | $ | 3,306,812 | $ | 3,973,505 | $ | 14,652,549 | $ | 30,016,804 |
| Column 1 | Column 2 |
|---|---|
| (a) | We lease our primary office space and certain office equipment under agreements that expire through 2043. Occupancy lease agreements, in addition to contractual rent payments, generally include additional payments for certain costs incurred by the landlord, such as building expenses and utilities. To the extent these are fixed or determinable they are included in the table above. The table above includes operating leases that are recognized as Operating Lease Liabilities, short-term leases that are not recorded as Operating Lease Liabilities and leases that have been signed but not yet commenced which are not recorded as Operating Lease Liabilities. The amounts in this table are presented net of contractual sublease commitments. |
134
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | Represents the principal amounts due on our senior notes and secured borrowings. For our senior notes, we assume no pre-payments and the borrowings are held until their final maturity. For our secured borrowings we project prepayments based on the performance of the underlying assets and principal may be paid down in full prior to their stated maturity. As of December 31, 2025, we had no borrowings outstanding under the Revolving Credit Facility. In February 2026, we drew $900.0 million under the Revolving Credit Facility. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents interest to be paid over the maturity of our senior notes and secured borrowings. For our senior notes, we assume no pre-payments and the borrowings are held until their final maturity. For our secured borrowings, we project pre-payments based on the performance of the underlying assets with interest payments based on the estimated principal outstanding, inclusive of projected pre-payments. These amounts include commitment fees for unutilized borrowings under the Revolving Credit Facility. |
| Column 1 | Column 2 |
|---|---|
| (d) | These obligations represent commitments of the consolidated Blackstone Funds to make capital contributions to investee funds and portfolio companies. These amounts are generally due on demand and are therefore presented in the less than one year category. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents obligations by Blackstone to make payments under the Tax Receivable Agreements to certain non-controlling interest holders for the tax savings realized from the taxable purchases of their interests in connection with the reorganization at the time of Blackstone’s initial public offering (“IPO”) in 2007 and subsequent purchases. The obligation represents the amount of the payments currently expected to be made, which are dependent on the tax savings expected to be realized as determined annually without discounting for the timing of the payments. As required by GAAP, the amount of the obligation included in the consolidated financial statements and shown in Note 17. “Related Party Transactions” (see “—Item 8. Financial Statements and Supplementary Data”) differs to reflect the net present value of the payments due to certain non-controlling interest holders. |
| Column 1 | Column 2 |
|---|---|
| (f) | Blackstone is not able to make a reasonably reliable estimate of the timing of payments in individual years in connection with gross unrecognized benefits of $320.4 million and interest of $121.1 million as of December 31, 2025; therefore, such amounts are not included in the above contractual obligations table. |
| Column 1 | Column 2 |
|---|---|
| (g) | These obligations represent commitments by us to provide general partner capital funding to the Blackstone Funds, limited partner capital funding to other funds and Blackstone principal investment commitments. These amounts are generally due on demand and are therefore presented in the less than one year category; however, a substantial amount of the capital commitments are expected to be called over the next three years. We expect to continue to make these general partner capital commitments as we raise additional amounts for our investment funds over time. |
Guarantees
Blackstone and certain of its consolidated funds provide financial guarantees. The amounts and nature of these guarantees are described in Note 18. “Commitments and Contingencies — Contingencies — Guarantees” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing.
Indemnifications
In many of its service contracts, Blackstone agrees to indemnify the third-party service provider under certain circumstances. The terms of the indemnities vary from contract to contract and the amount of indemnification liability, if any, cannot be determined and has not been included in the above contractual obligations table or recorded in our consolidated financial statements as of December 31, 2025.
135
Table of Contents
Clawback Obligations
Performance Allocations are subject to clawback to the extent that the Performance Allocations received to date with respect to a fund exceed the amount due to Blackstone based on cumulative results of that fund. The amounts and nature of Blackstone’s clawback obligations are described in Note 18. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing.
Share Repurchase Program
On July 16, 2024, Blackstone’s board of directors authorized the repurchase of up to $2.0 billion of common stock and Blackstone Holdings Partnership Units. Under the repurchase program, repurchases may be made from time to time in open market transactions, in privately negotiated transactions or otherwise. The timing and the actual number of shares repurchased will depend on a variety of factors, including legal requirements, price and economic and market conditions. The repurchase program may be changed, suspended or discontinued at any time and does not have a specified expiration date.
During the year ended December 31, 2025, Blackstone repurchased 0.8 million shares of common stock at a total cost of $122.6 million. As of December 31, 2025, the amount remaining available for repurchases under the program was $1.7 billion.
Dividends
Our intention is to pay to holders of common stock a quarterly dividend representing approximately 85% of Blackstone Inc.’s share of Distributable Earnings, subject to adjustment by amounts determined by our board of directors to be necessary or appropriate to provide for the conduct of our business, to make appropriate investments in our business and funds, to comply with applicable law, any of our debt instruments or other agreements, or to provide for future cash requirements such as
tax-related
payments, clawback obligations and dividends to stockholders for any ensuing quarter. The dividend amount could also be adjusted upward in any one quarter.
For Blackstone’s definition of Distributable Earnings, see “—Key Financial Measures and Indicators.”
All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of our board of directors, and our board of directors may change our dividend policy at any time, including, without limitation, to reduce such quarterly dividends or even to eliminate such dividends entirely.
Because the publicly traded entity and/or its wholly owned subsidiaries must pay taxes and make payments under the tax receivable agreements, the amounts ultimately paid as dividends by Blackstone to common stockholders in respect of each fiscal year are generally expected to be less, on a per share or per unit basis, than the amounts distributed by the Blackstone Holdings Partnerships to the Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships in respect of their Blackstone Holdings Partnership Units.
Dividends are treated as qualified dividends to the extent of Blackstone’s current and accumulated earnings and profits, with any excess dividends treated as a return of capital to the extent of the stockholder’s basis.
The following graph shows fiscal quarterly and annual per common stockholder dividends for 2025, 2024 and 2023. Dividends are declared and paid in the quarter subsequent to the quarter in which they are earned.
136
Table of Contents
With respect to fiscal year 2025, we paid to stockholders of our common stock a dividend of $0.93, $1.03, $1.29 and $1.49 per share in respect of the first, second, third and fourth quarters, respectively, aggregating to $4.74 per share of common stock. With respect to fiscal years 2024 and 2023, we paid stockholders of our common stock aggregate dividends of $3.95 per share and $3.35 per share, respectively.
Leverage
We may, under certain circumstances, use leverage opportunistically and over time to create the most efficient capital structure for Blackstone and our stockholders. In addition to the borrowings from our notes issuances and our revolving credit facility, we may use asset based financing arrangements, including but not limited to margin loans, reverse repurchase agreements, repurchase agreements and securities sold, not yet purchased. Reverse repurchase agreements are entered into primarily to take advantage of opportunistic yields otherwise absent in the overnight markets and also to use the collateral received to cover securities sold, not yet purchased. Repurchase agreements are entered into primarily to opportunistically yield higher spreads on purchased securities. The balances held in these financial instruments fluctuate based on Blackstone’s liquidity needs, market conditions and investment risk profiles.
137
Table of Contents
The following table presents information regarding financial instruments which are included in Accounts Payable, Accrued Expenses and Other Liabilities in our Consolidated Statements of Financial Condition:
| Repurchase Agreements | |||
|---|---|---|---|
| (Dollars in Millions) | |||
| Balance, December 31, 2025 | $ | 289.2 | |
| Balance, December 31, 2024 | $ | 6.8 | |
| Year Ended December 31, 2025 | |||
| Average Daily Balance | $ | 141.2 | |
| Maximum Daily Balance | $ | 388.8 |
Critical Accounting Policies
We prepare our consolidated financial statements in accordance with GAAP. In applying many of these accounting principles, we need to make assumptions, estimates and/or judgments that affect the reported amounts of assets, liabilities, revenues and expenses in our consolidated financial statements. We base our estimates and judgments on historical experience and other assumptions that we believe are reasonable under the circumstances. These assumptions, estimates and/or judgments, however, are often subjective. Actual results may be affected negatively based on changing circumstances. If actual amounts are ultimately different from our estimates, the revisions are included in our results of operations for the period in which the actual amounts become known. We believe the following critical accounting policies could potentially produce materially different results if we were to change underlying assumptions, estimates and/or judgments. For a description of our accounting policies, see Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing.
Principles of Consolidation
For a description of our accounting policy on consolidation, see Note 2. “Summary of Significant Accounting Policies—Consolidation” and Note 8. “Variable Interest Entities” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” for detailed information on Blackstone’s involvement with VIEs. The following discussion is intended to provide supplemental information about how the application of consolidation principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
The determination that Blackstone holds a controlling financial interest in a Blackstone Fund or investment vehicle significantly changes the presentation of our consolidated financial statements. In our Consolidated Statements of Financial Position included in this filing, we present 100% of the assets and liabilities of consolidated VIEs along with a
non-controlling
interest which represents the portion of the consolidated vehicle’s interests held by third parties. However, assets of our consolidated VIEs can only be used to settle obligations of the consolidated VIE and are not available for general use by Blackstone. Further, the liabilities of our consolidated VIEs do not have recourse to the general credit of Blackstone. In the Consolidated Statements of Operations, we eliminate any management fees, Incentive Fees, or Performance Allocations received or accrued from consolidated VIEs as they are considered intercompany transactions. We recognize 100% of the consolidated VIE’s investment income (loss) and allocate the portion of that income (loss) attributable to third-party ownership to
non-controlling
interests in arriving at Net Income Attributable to Blackstone Inc.
The assessment of whether we consolidate a Blackstone Fund or investment vehicle we manage requires the application of significant judgment. These judgments are applied both at the time we become involved with the VIE and on an ongoing basis and include, but are not limited to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether our management fees, Incentive Fees or Performance Allocations represent variable interests – We make judgments as to whether the fees we earn are commensurate with the level of effort required for those fees and at market rates. In making this judgment, we consider, among other things, the extent of third-party investment in the entity and the terms of any other interests we hold in the VIE. |
138
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether kick-out rights are substantive – We make judgments as to whether the third-party investors in a partnership entity have the ability to remove the general partner, the investment manager or its equivalent, or to dissolve (liquidate) the partnership entity, through a simple majority vote. This includes an evaluation of whether barriers to exercise these rights exist. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Concluding whether Blackstone has an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE – As there is no explicit threshold in GAAP to define “potentially significant,” management must apply judgment and evaluate both quantitative and qualitative factors to conclude whether this threshold is met. |
Revenue Recognition
For a description of our accounting policy on revenue recognition, see Note 2. “Summary of Significant Accounting Policies—Revenue Recognition” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data.” For an additional description of the nature of our revenue arrangements, including how management fees, Incentive Fees, and Performance Allocations are generated, please refer to “Part I. Item 1. Business — Fee Structure/Incentive Arrangements.” The following discussion is intended to provide supplemental information about how the application of revenue recognition principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
Management and Advisory Fees, Net
— Blackstone earns base management fees from its customers at a fixed percentage of a calculation base. The range of management fee rates and the calculation base from which they are earned, generally, are as follows:
For vehicles within the Real Estate segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.35% to 1.50% of committed capital or invested capital during the investment period, invested capital subsequent to the investment period, or gross asset value for certain drawdown vehicles and co-investment vehicles, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.40% to 1.25% of net asset value for certain separately managed accounts, perpetual capital vehicles, drawdown vehicles, and co-investment vehicles, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 1.50% of BXMT’s net proceeds received from equity offerings and accumulated “distributable earnings” (which is generally equal to its GAAP net income excluding certain non-cash and other items), subject to certain adjustments. |
For vehicles within the Private Equity segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.50% to 1.75% of committed capital during the investment period or invested capital or gross investment value subsequent to the investment period for drawdown vehicles and certain co-investment vehicles, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.50% to 1.75% of invested capital for certain separately managed accounts and co-investment vehicles, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.75% to 1.25% of net asset value for perpetual capital vehicles. |
For vehicles within the Credit & Insurance segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.25% of net asset value or fair value of investments for certain separately managed accounts and open-ended vehicles, |
139
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.35% to 1.25% of net asset value or gross asset value of our BDCs and certain registered investment companies, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.30% to 0.50% of the aggregate par amount of collateral assets, including principal cash, for CLO vehicles, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.50% of invested capital for drawdown vehicles and certain separately managed accounts. |
For vehicles within the Multi-Asset Investing segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.50% of net asset value for all vehicles. |
Management fee calculations based on committed capital or invested capital are mechanical in nature and therefore do not require the use of significant estimates or judgments. Management fee calculations based on net asset value, gross asset value, or investment fair value depend on the fair value of the underlying investments within the funds. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds and could vary depending on the valuation methodology that is used as well as economic conditions. See “—Fair Value” below for further discussion of the judgment required for determining the fair value of the underlying investments.
Investment Income (Loss)
— Performance Allocations are made to the general partner based on cumulative fund performance to date, subject to a preferred return to limited partners. Blackstone has concluded that investments made alongside its limited partners in a partnership which entitle Blackstone to a Performance Allocation represent equity method investments that are not in the scope of the GAAP guidance on accounting for revenues from contracts with customers. Blackstone accounts for these arrangements under the equity method of accounting. Under the equity method, Blackstone’s share of earnings (losses) from equity method investments is determined using a balance sheet approach referred to as the hypothetical liquidation at book value (“HLBV”) method. Under the HLBV method, at the end of each reporting period Blackstone calculates the accrued Performance Allocations that would be due to Blackstone for each fund pursuant to the fund agreements as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. Performance Allocations are subject to clawback to the extent that the Performance Allocation received to date exceeds the amount due to Blackstone based on cumulative results.
The change in the fair value of the investments held by certain Blackstone Funds is a significant input into the accrued Performance Allocation calculation and accrual for potential repayment of previously received Performance Allocations. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds. See “—Fair Value” below for further discussion related to significant estimates and assumptions used for determining fair value of the underlying investments.
Fair Value
Blackstone uses fair value throughout the reporting process. For a description of our accounting policies related to valuation, see Note 2. “Summary of Significant Accounting Policies—Fair Value of Financial Instruments” and “Summary of Significant Accounting Policies—Investments, at Fair Value” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing. The following discussion is intended to provide supplemental information about how the application of fair value principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
The fair value of the investments held by Blackstone Funds is the primary input to the calculation of certain of our management fees, Incentive Fees, Performance Allocations and the related Compensation we recognize. Generally, Blackstone Funds are accounted for in accordance with the GAAP guidance on investment companies, and under the American Institute of Certified Public Accountants Audit and Accounting Guide,
Investment
140
Table of Contents
Companies
, and reflect their investments, including majority-owned and controlled investments, at fair value. In the absence of observable market prices, we utilize valuation methodologies applied on a consistent basis and assumptions that we believe market participants would use to determine the fair value of the investments. For investments where little market activity exists management’s determination of fair value is based on the best information available in the circumstances, which may incorporate management’s own assumptions and involves a significant degree of judgment, and the consideration of a combination of internal and external factors, including the appropriate risk adjustments for
non-performance
and liquidity risks.
Blackstone has also elected the fair value option for certain instruments it owns directly, including loans and receivables, investments in private debt securities and other proprietary investments. Blackstone is required to measure certain financial instruments at fair value, including debt instruments, equity securities and freestanding derivatives.
Fair Value of Investments or Instruments that are Publicly Traded
Securities that are publicly traded and for which a quoted market exists will be valued at the closing price of such securities in the principal market in which the security trades, or in the absence of a principal market, in the most advantageous market on the valuation date. When a quoted price in an active market exists, no block discounts or control premiums are permitted regardless of the size of the public security held. In some cases, securities will include legal and contractual restrictions limiting their purchase and sale for a period of time. A discount to the publicly traded price may be appropriate in instances where a legal restriction is a characteristic of the security, such as may be required under SEC Rule 144. The amount of the discount, if taken, shall be determined based on the time period that must pass before the restricted security becomes unrestricted or otherwise available for sale.
Fair Value of Investments or Instruments that are not Publicly Traded
Investments for which market prices are not observable include private investments in the equity or debt of operating companies or real estate properties. Our primary methodology for determining the fair values of such investments is generally the income approach which provides an indication of fair value based on the present value of cash flows that a business, security, or property is expected to generate in the future. The most widely used methodology under the income approach is the discounted cash flow method which includes significant assumptions about the underlying investment’s projected net earnings or cash flows, discount rate, capitalization rate and exit multiple. Our secondary methodology, generally used to corroborate the results of the income approach, is typically the market approach. The most widely used methodology under the market approach relies upon valuations for comparable public companies, transactions, or assets, and includes making judgments about which companies, transactions, or assets are comparable. Depending on the facts and circumstances associated with the investment, different primary and secondary methodologies may be used including option value, contingent claims or scenario analysis, yield analysis, projected cash flow through maturity or expiration, discount to sale, probability weighted methods or recent round of financing.
In certain cases debt and equity securities are valued on the basis of prices from an orderly transaction between market participants provided by reputable dealers or pricing services. In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such investments, quotations from dealers, pricing matrices and market transactions in comparable investments and various relationships between investments.
Management Process on Fair Value
Due to the importance of fair value throughout the consolidated financial statements and the significant judgment required to be applied in arriving at those fair values, we have developed a process around valuation that incorporates several levels of approval and review from both internal and external sources. Investments held
141
Table of Contents
by Blackstone Funds and investment vehicles are valued on at least a quarterly basis by our internal valuation or asset management teams, which are independent from our investment teams. For investments held by vehicles managed by more than one business unit, Blackstone has developed a process designed to facilitate coordination and alignment, as appropriate, of the fair value of
in-scope
investments across business units.
For investments valued utilizing the income method and where Blackstone has information rights, we generally have a direct line of communication with each of the companies’ and underlying assets’ finance teams and collect financial data used to support projections used in a discounted cash flow analysis. The valuation team then analyzes the data received and updates the valuation models reflecting any changes in the underlying cash flow projections, weighted-average cost of capital, exit multiple or capitalization rate, and any other valuation input relevant to economic conditions.
The results of all valuations of investments held by Blackstone Funds and investment vehicles are reviewed by the relevant business unit’s valuation
sub-committee,
which is comprised of key personnel from the business unit, typically the chief investment officer, chief operating officer, chief financial officer, head of finance, chief compliance officer (or their respective equivalents where applicable) and other senior managing directors in the business or support functions. To further corroborate results, each business unit also generally obtains either a positive assurance opinion or a range of value from an independent valuation party, at least annually for internally prepared valuations for investments that have been held by Blackstone Funds and investment vehicles for greater than a year and quarterly for certain investments. Our firmwide valuation committee, chaired by our Chief Financial Officer and comprised of senior members of our businesses and representatives from corporate functions, including legal and finance, reviews the valuation process for investments held by us and our investment vehicles, including the application of appropriate valuation standards on a consistent basis. Each quarter, the valuation process is also reviewed by the audit committee of our board of directors, which is comprised of our
non-employee
directors.
Income Tax
For a description of our accounting policy on taxes and additional information on taxes see Note 2. “Summary of Significant Accounting Policies” and Note 14. “Income Taxes,” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing.
Our provision for income taxes is comprised of current and deferred taxes. Current income taxes approximate taxes to be paid or refunded for the current period. Deferred income taxes reflect the net tax effects of temporary differences between the financial reporting and tax bases of assets and liabilities and are measured using the applicable enacted tax rates and laws that will be in effect when such differences are expected to reverse.
Additionally, significant judgment is required in estimating the provision for (benefit from) income taxes, current and deferred tax balances (including any valuation allowance), accrued interest or penalties and uncertain tax positions. In evaluating these judgments, we consider, among other items, projections of taxable income (including the character of such income), beginning with historic results and incorporating assumptions of the amount of future pretax operating income. These assumptions about future taxable income require significant judgment and are consistent with the plans and estimates that Blackstone uses to manage its business. To the extent any portion of the deferred tax assets are not considered to be more likely than not to be realized, a valuation allowance is recorded.
Revisions in estimates and/or actual costs of a tax assessment may ultimately be materially different from the recorded accruals and unrecognized tax benefits, if any.
142
Table of Contents
Recent Accounting Developments
Information regarding recent accounting developments and their impact on Blackstone, if any, can be found in Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001193125-25-042469.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with Blackstone Inc.’s consolidated financial statements and the related notes included within this Annual Report on
Form 10-K.
For a discussion of our results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022, see “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of Exhibit 99.1 of Blackstone’s Current Report on
Form 8-K
filed on November 25, 2024.
Our Business
Blackstone is the world’s largest alternative asset manager. Our business is organized into four segments: Real Estate, Private Equity, Credit & Insurance and Multi-Asset Investing. For more information about our business segments, see “Part I. Item 1. Business — Business Segments.”
We generate revenue from fees earned pursuant to contractual arrangements with funds, fund investors and fund portfolio companies, and from capital markets services. We also invest in the funds we manage and we are entitled to a
pro-rata
share of the income of the fund (a
“pro-rata
allocation”). In addition to a
pro-rata
allocation, and assuming certain investment returns are achieved, we are entitled to a disproportionate allocation of the income otherwise allocable to the limited partners, commonly referred to as carried interest (“Performance Allocations”). In certain structures, we receive a contractual incentive fee from an investment vehicle based on achieving certain investment returns (an “Incentive Fee,” and together with Performance Allocations, “Performance Revenues”). The composition of our revenues will vary based on market conditions and the cyclicality of the different businesses in which we operate. Net investment gains and investment income generated by the Blackstone Funds are driven by the performance of the underlying investments as well as overall market conditions. Fair values are affected by changes in the fundamentals of our portfolio companies and other investments, the industries in which they operate, the overall economy and other market conditions.
Business Environment
Blackstone’s businesses are materially affected by conditions in the financial markets and economic conditions in the U.S., Europe, Asia and, to a lesser extent, elsewhere in the world.
Global markets experienced volatility in 2024, due to significant movement in Treasury yields, a strong U.S. Dollar, global geopolitical instability and macroeconomic uncertainty. The
10-year
Treasury yield increased 86 basis points from the beginning of 2024 to an intraday high of 4.74% in April, declined 114 basis points to an intraday low of 3.6% in September, and subsequently rose again to end the year at 4.57%. Short-term rates decreased in 2024 with three-month SOFR down 103 basis points to 4.31%. The U.S. Dollar appreciated against major currencies in the fourth quarter and full year, including the Pound Sterling, Euro, Canadian Dollar, and Indian Rupee.
Most major equity markets appreciated in the fourth quarter of 2024. The S&P 500 delivered a total return of 2.0% in the fourth quarter and 25.0% for the full year. All sectors gained during the year, led by the telecom sector, which rose 40.2%. In credit markets, the S&P leveraged loan index increased 9.0% in 2024 while the Credit Suisse high yield bond index rose 7.9%. High yield spreads tightened 57 basis points in 2024, while issuance increased 64% year-over-year. Base rates were volatile during the year. Equity market volatility increased, with the CBOE Volatility Index up 39% year-over-year. Oil prices were largely unchanged, with the price of West Texas Intermediate crude oil up 0.1% in 2024 to $71.72 per barrel. The Henry Hub Natural Gas spot price increased 45% year-over-year to $3.63.
86
Table of Contents
The U.S. economy exhibited steady growth in 2024, underpinned by a healthy labor market and consumer spending. The advance estimate of U.S. real GDP for 2024 indicated growth of 2.8% year-over-year, in line with 2.9% growth recorded in 2023. Inflation decreased moderately over the course of 2024, with headline CPI decreasing from 3.1% year-over-year growth in January 2024 to 2.9% in December 2024, and Core CPI decreasing from 3.9% year-over-year growth in January 2024 to 3.2% year-over-year in December 2024. The Federal Reserve decreased the federal funds target range three times in 2024 to
4.25%-4.50%
by year end. The Federal Reserve held rates steady in January 2025, indicating its expectations for a slower pace of rate cuts moving forward. The U.S. unemployment rate was 4.1% in December 2024, but further decreased below forecasts to 4.0% in January 2025, suggesting a tightening labor market. Average hourly earnings increasing 4.1% year-over-year and 0.5% month-over-month in January 2025. Meanwhile, shelter cost inflation has decreased since the end of 2023, declining to 4.6% in December 2024 as compared to 6.2% the prior year. In manufacturing, the Institute for Supply Management Purchasing Managers’ Index increased to 49.2 in December 2024 compared to 46.9 in 2023.
Outside the U.S., several major economies demonstrated slower GDP growth and began loosening monetary policy after an extended period of tightening due to decreasing inflation. Eurozone real GDP declined to 2.4% annual growth in December 2024 from 2.9% in December 2023. Inflation in the Eurozone fell from 2.8% year-over-year growth in January 2024 to 2.4% at year end despite the European Central Bank lowering its deposit facility by 100 basis points during the year and an additional 25 basis points in February 2025. In China, real GDP grew 5.0% year-over-year in 2024, down from 5.4% in 2023 and below the average of the preceding ten years. In Japan, the advance estimate of real GDP indicated a contraction of 0.2% year-over-year in 2024, down from 1.5% growth in 2023.
Capital markets activity expanded moderately, with global initial public offering volumes up 4% and global announced merger and acquisition volumes up 12% compared to 2023; however, both metrics remain below prior peak levels.
During 2024, the U.S. made meaningful progress on inflation and maintained a healthy economy, which helped improve investor sentiment. Nonetheless, continued geopolitical turbulence, the potential for slower-than-anticipated interest rate decreases, and U.S. trade, immigration and other policy and regulatory changes are contributing to economic outlook uncertainty, including a potential economic slowdown.
Notable Transactions
On December 6, 2024, Blackstone, through its indirect subsidiary Blackstone Reg Finance Co. L.L.C., issued $750 million aggregate principal amount of 5.000% senior notes due December 6, 2034 pursuant to a Registration Statement on
Form S-3
(the “Registered 2034 Notes”).
For additional information see Note 12. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” and “— Liquidity and Capital Resources —Sources and Uses of Liquidity.”
87
Table of Contents
Organizational Structure
The simplified diagram below depicts our current organizational structure. The diagram does not depict all of our subsidiaries, including intermediate holding companies through which certain of the subsidiaries depicted are held.
Key Financial Measures and Indicators
We manage our business using certain financial measures and key operating metrics since we believe these metrics measure the productivity of our investment activities. We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 2. Summary of Significant Accounting Policies” and “— Critical Accounting Policies.” Our key
non-GAAP
financial measures and operating indicators and metrics are discussed below.
Distributable Earnings
Distributable Earnings is derived from Blackstone’s segment reported results. Distributable Earnings is used to assess performance and amounts available for dividends to Blackstone stockholders, including Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships. Distributable Earnings is the sum of Segment Distributable Earnings plus Net Interest and Dividend Income (Loss) less Taxes and Related Payables. Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See
“— Non-GAAP
Financial Measures” for our reconciliation of Distributable Earnings.
88
Table of Contents
Net Interest and Dividend Income (Loss) is presented on a segment basis and is equal to Interest and Dividend Revenue less Interest Expense, adjusted for the impact of consolidation of Blackstone Funds, and interest expense associated with the Tax Receivable Agreement.
Taxes and Related Payables represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and including the Payable under the Tax Receivable Agreement. Further, the current tax provision utilized when calculating Taxes and Related Payables and Distributable Earnings reflects the benefit of deductions available to the company on certain expense items that are excluded from the underlying calculation of Segment Distributable Earnings and Total Segment Distributable Earnings, such as equity-based compensation charges and certain Transaction-Related and
Non-Recurring
Items where there is a current tax provision or benefit. The economic assumptions and methodologies that impact the implied income tax provision are the same as those methodologies and assumptions used in calculating the current income tax provision for Blackstone’s Consolidated Statements of Operations under GAAP, excluding the impact of divestitures and accrued tax contingencies and refunds which are reflected when paid or received. Management believes that including the amount payable under the Tax Receivable Agreement and utilizing the current income tax provision adjusted as described above when calculating Distributable Earnings is meaningful as it increases comparability between periods and more accurately reflects earnings that are available for distribution to stockholders.
Segment Distributable Earnings
Segment Distributable Earnings is Blackstone’s segment profitability measure used to make operating decisions and assess performance across Blackstone’s four segments. Blackstone believes it is useful to stockholders to review the measure that management uses in assessing segment performance. Segment Distributable Earnings represents the net realized earnings of Blackstone’s segments and is the sum of Fee Related Earnings and Net Realizations for each segment. Blackstone’s segments are presented on a basis that deconsolidates Blackstone Funds, eliminates
non-controlling
ownership interests in Blackstone’s consolidated operating partnerships, removes the amortization of intangible assets and removes Transaction-Related and
Non-Recurring
Items. Transaction-Related and
Non-Recurring
Items arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and
non-recurring
gains, losses, or other charges, if any. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs, gains or losses associated with these corporate actions and
non-recurring
gains, losses or other charges that affect
period-to-period
comparability and are not reflective of Blackstone’s operational performance. Segment Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “—
Non-GAAP
Financial Measures” for our reconciliation of Segment Distributable Earnings.
Net Realizations is presented on a segment basis and is the sum of Realized Principal Investment Income and Realized Performance Revenues (which refers to Realized Performance Revenues excluding Fee Related Performance Revenues), less Realized Performance Compensation (which refers to Realized Performance Compensation excluding Fee Related Performance Compensation and Equity-Based Performance Compensation).
Realized Performance Compensation reflects an increase in the aggregate Realized Performance Compensation paid to certain of our professionals above the amounts allocable to them based upon the percentage participation in the relevant performance plans previously awarded to them. In the year ended December 31, 2024, Realized Performance Compensation increased by an aggregate of $83.1 million and Fee Related Compensation decreased by a corresponding amount. In the year ended December 31, 2023, Realized Performance Compensation increased by an aggregate of $65.0 million and Fee Related Compensation decreased by a corresponding amount. These changes to Realized Performance Compensation and Fee Related Compensation reduced Net Realizations, increased Fee Related Earnings and had a neutral impact to Income Before Provision (Benefit) for Taxes and Distributable Earnings in the years ended December 31, 2024 and December 31, 2023.
89
Table of Contents
Fee Related Earnings
Fee Related Earnings is a performance measure used to assess Blackstone’s ability to generate profits from revenues that are measured and received on a recurring basis and not subject to future realization events. Blackstone believes Fee Related Earnings is useful to stockholders as it provides insight into the profitability of the portion of Blackstone’s business that is not dependent on realization activity. Fee Related Earnings equals management and advisory fees (net of management fee reductions and offsets) plus Fee Related Performance Revenues, less (a) Fee Related Compensation on a segment basis and (b) Other Operating Expenses. Fee Related Earnings is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “—
Non-GAAP
Financial Measures” for our reconciliation of Fee Related Earnings.
Fee Related Compensation is presented on a segment basis and refers to the compensation expense, excluding Equity-Based Compensation, directly related to (a) Management and Advisory Fees, Net and (b) Fee Related Performance Revenues, referred to as Fee Related Performance Compensation.
Fee Related Performance Revenues refers to the realized portion of Performance Revenues from Perpetual Capital that are (a) measured and received on a recurring basis and (b) not dependent on realization events from the underlying investments.
Other Operating Expenses is presented on a segment basis and is equal to General, Administrative and Other Expenses, adjusted to (a) remove transaction-related and
non-recurring
items that arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and
non-recurring
gains, losses or other charges, if any, (b) remove certain expenses reimbursed by the Blackstone Funds which are netted against Management and Advisory Fees, Net in Blackstone’s segment presentation and (c) give effect to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation.
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization (“Adjusted EBITDA”), is a supplemental measure used to assess performance derived from Blackstone’s segment results and may be used to assess its ability to service its borrowings. Adjusted EBITDA represents Distributable Earnings plus the addition of (a) Interest Expense on a segment basis, (b) Taxes and Related Payables and (c) Depreciation and Amortization. Adjusted EBITDA is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “—
Non-GAAP
Financial Measures” for our reconciliation of Adjusted EBITDA.
Net Accrued Performance Revenues
Net Accrued Performance Revenues is a
non-GAAP
financial measure Blackstone believes is useful to stockholders as an indicator of potential future realized performance revenues based on the current investment portfolio of the funds and vehicles we manage. Net Accrued Performance Revenues represents the accrued performance revenues receivable by Blackstone, net of the related accrued performance compensation payable by Blackstone, excluding performance revenues that have been realized but not yet distributed as of the reporting date and clawback amounts, if any. Net Accrued Performance Revenues is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Investments. See “—
Non-GAAP
Financial Measures” for our reconciliation of Net Accrued Performance Revenues and Note 2 “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for additional information on the calculation of Investments — Accrued Performance Allocations.
90
Table of Contents
Operating Metrics
The alternative asset management business is primarily based on managing third-party capital and does not require substantial capital investment to support rapid growth. Since our inception, we have developed and used various key operating metrics to assess and monitor the operating performance of our various alternative asset management businesses in order to monitor the effectiveness of our value creating strategies.
Total and
Fee-Earning
Assets Under Management
“Total Assets Under Management” refers to the invested and available capital in Blackstone-managed or advised vehicles (including, without limitation, investment funds and SMAs). The Total Assets Under Management attributable to an individual vehicle is dependent on the structure and investment strategy of such vehicle and accordingly, will vary from vehicle to vehicle. Total Assets Under Management generally equals the sum of the following across Blackstone-managed or advised vehicles, as applicable:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | a vehicle’s invested capital at fair value which, as applicable, is measured as (1) total investments measured at fair value, or gross asset values, each of which may include the fair value of investments purchased with leverage under certain credit facilities, (2) net asset value, or (3) amount of debt and equity outstanding or aggregate par amount of assets, including principal cash for CLOs, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | a vehicle’s available capital, if any, which represents (1) uncalled commitments made by investors and (2) available borrowing capacity under certain credit facilities. |
Uncalled commitments represent the capital we are entitled to call from investors pursuant to the terms of their respective capital commitments, including capital commitments to funds that have yet to commence their investment periods. Drawdown funds, perpetual capital vehicles,
co-investment
vehicles, and SMAs can each be structured with a commitment from an investor that is called over time as opposed to fully funded upon subscription.
Assets may be raised in one vehicle or business unit and subsequently invested in or managed or advised by another vehicle or business unit. Total Assets Under Management are reported in the segment where the assets are managed.
Our measurement of Total Assets Under Management includes commitments to, and the fair value of, invested capital in our funds from Blackstone and our personnel. Our calculation of Total Assets Under Management may differ from the calculations of other asset managers, and as a result this measure may not be comparable to similar measures presented by other asset managers. Our definition of Total Assets Under Management differs from the manner in which affiliated investment advisors report regulatory assets under management and may differ from the definition set forth in the agreements governing the vehicles we manage or advise.
“Fee-Earning
Assets Under Management” refers to the portion of Total Assets Under Management on which we are entitled to earn management fees and/or performance revenues. The
Fee-Earning
Assets Under Management attributable to an individual vehicle is driven by the basis on which fees are earned and accordingly, will vary from vehicle to vehicle.
Fee-Earning
Assets Under Management generally equals the sum of the following across Blackstone-managed or advised vehicles, as applicable: (a) net asset value, (b) committed capital and remaining invested capital during the investment period and post-investment period, respectively, (c) invested capital (including leverage to the extent management
fee-eligible),
(d) gross asset value, (e) fair value of investments, or (f) the aggregate par amount of collateral assets, including principal cash, of CLOs.
91
Table of Contents
Assets may be raised in one vehicle or business unit and subsequently invested in or managed or advised by another vehicle or business unit.
Fee-Earning
Assets Under Management are reported in the segment where the Total Assets Under Management are reported to the extent
fee-paying
to Blackstone.
While
Fee-Earning
Assets Under Management generally reflects Total Assets Under Management on which we are entitled to earn management fees,
Fee-Earning
Assets Under Management may also include Total Assets Under Management on which we are entitled to earn only performance revenues. Our calculation of
Fee-Earning
Assets Under Management may differ from the calculations of other asset managers, and as a result this measure may not be comparable to similar measures presented by other asset managers. Our definition of
Fee-Earning
Assets Under Management may differ from the definition set forth in the agreements governing the vehicles that we manage or advise.
Commitment-based drawdown structured funds generally do not permit investors to redeem their interests at their election. Certain of our open-ended vehicles generally afford an investor the right to withdraw or redeem their interests on a periodic basis (for example, annually, quarterly or monthly), typically with 2 to 95 days’ notice, depending on the fund and the liquidity profile of the underlying assets. In our perpetual capital vehicles where redemption rights exist, redemption requests are required to be fulfilled only (a) in Blackstone’s or the vehicles’ board’s discretion, as applicable, (b) to the extent there is sufficient new capital, or (c) where such required redemptions are limited in quantum, such as interval funds or in certain insurance-dedicated vehicles. Investment advisory agreements related to certain SMAs in our Credit & Insurance and Multi-Asset Investing segments, excluding SMAs in our insurance platform, may generally be terminated by an investor on 15 to 95 days’ notice. SMAs in our insurance platform can generally only be terminated for long-term underperformance, cause and certain other limited circumstances, in each case subject to Blackstone’s right to cure.
Perpetual Capital
“Perpetual Capital” refers to the component of assets under management with an indefinite term, that is not in liquidation, and for which there is no requirement to return capital to investors through redemption requests in the ordinary course of business, except where funded by new capital inflows or where required redemptions are limited in quantum. Perpetual Capital includes
co-investment
capital with an investor right to convert into Perpetual Capital.
In our Perpetual Capital vehicles where redemption rights exist, redemption requests are required to be fulfilled only (a) in Blackstone’s or the vehicles’ board’s discretion, as applicable, (b) to the extent there is sufficient new capital, or (c) where such required redemptions are limited in quantum, such as interval funds or in certain insurance-dedicated vehicles. Perpetual Capital includes
co-investment
capital with an investor right to convert into Perpetual Capital. We believe this measure is useful to stockholders as it represents capital we manage that has a longer duration and the ability to generate recurring revenues in a different manner than traditional fund structures.
Dry Powder
Dry Powder represents the amount of capital available for investment or reinvestment, including general partner and employee capital, and is an indicator of the capital we have available for future investments. We believe this measure is useful to stockholders as it provides insight into the extent to which capital is available for Blackstone to deploy capital into investment opportunities as they arise.
92
Table of Contents
Invested Performance Eligible Assets Under Management
Invested Performance Eligible Assets Under Management represents invested capital at fair value on which performance revenues could be earned if certain hurdles are met. We believe Invested Performance Eligible Assets Under Management is useful to stockholders as it provides insight into the capital deployed that has the potential to generate performance revenues.
Consolidated Results of Operations
Following is a discussion of our consolidated results of operations. For a more detailed discussion of the factors that affected the results of our four business segments (which are presented on a basis that deconsolidates the investment funds, eliminates
non-controlling
ownership interests in Blackstone’s consolidated operating partnerships and removes the amortization of intangibles assets and Transaction-Related and
Non-Recurring
Items) in these periods, see “— Segment Analysis” below.
93
Table of Contents
The following table sets forth information regarding our consolidated results of operations and certain key operating metrics for the years ended December 31, 2024, 2023 and 2022:
| Year Ended December 31, | 2024 vs. 2023 | 2023 vs. 2022 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | $ | 7,188,936 | $ | 6,671,260 | $ | 6,303,315 | $ | 517,676 | 8% | $ | 367,945 | 6% | |||||||||||||||
| Incentive Fees | 964,178 | 695,171 | 525,127 | 269,007 | 39% | 170,044 | 32% | ||||||||||||||||||||
| Investment Income (Loss) | |||||||||||||||||||||||||||
| Performance Allocations | |||||||||||||||||||||||||||
| Realized | 3,457,746 | 2,223,841 | 5,381,640 | 1,233,905 | 55% | (3,157,799 | ) | -59% | |||||||||||||||||||
| Unrealized | 371,407 | (1,691,668 | ) | (3,435,056 | ) | 2,063,075 | n/m | 1,743,388 | -51% | ||||||||||||||||||
| Principal Investments | |||||||||||||||||||||||||||
| Realized | 332,258 | 303,823 | 850,327 | 28,435 | 9% | (546,504 | ) | -64% | |||||||||||||||||||
| Unrealized | 380,591 | (603,154 | ) | (1,563,849 | ) | 983,745 | n/m | 960,695 | -61% | ||||||||||||||||||
| Total Investment Income | 4,542,002 | 232,842 | 1,233,062 | 4,309,160 | n/m | (1,000,220 | ) | -81% | |||||||||||||||||||
| Interest and Dividend Revenue | 411,159 | 516,497 | 271,612 | (105,338 | ) | -20% | 244,885 | 90% | |||||||||||||||||||
| Other | 123,693 | (92,929 | ) | 184,557 | 216,622 | n/m | (277,486 | ) | n/m | ||||||||||||||||||
| Total Revenues | 13,229,968 | 8,022,841 | 8,517,673 | 5,207,127 | 65% | (494,832 | ) | -6% | |||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||
| Compensation and Benefits | |||||||||||||||||||||||||||
| Compensation | 3,048,229 | 2,785,447 | 2,569,780 | 262,782 | 9% | 215,667 | 8% | ||||||||||||||||||||
| Incentive Fee Compensation | 373,586 | 281,067 | 207,998 | 92,519 | 33% | 73,069 | 35% | ||||||||||||||||||||
| Performance Allocations Compensation | |||||||||||||||||||||||||||
| Realized | 1,432,217 | 900,859 | 2,225,264 | 531,358 | 59% | (1,324,405 | ) | -60% | |||||||||||||||||||
| Unrealized | 140,021 | (654,403 | ) | (1,470,588 | ) | 794,424 | n/m | 816,185 | -56% | ||||||||||||||||||
| Total Compensation and Benefits | 4,994,053 | 3,312,970 | 3,532,454 | 1,681,083 | 51% | (219,484 | ) | -6% | |||||||||||||||||||
| General, Administrative and Other | 1,361,909 | 1,117,305 | 1,092,671 | 244,604 | 22% | 24,634 | 2% | ||||||||||||||||||||
| Interest Expense | 443,688 | 431,868 | 317,225 | 11,820 | 3% | 114,643 | 36% | ||||||||||||||||||||
| Fund Expenses | 19,676 | 118,987 | 30,675 | (99,311 | ) | -83% | 88,312 | 288% | |||||||||||||||||||
| Total Expenses | 6,819,326 | 4,981,130 | 4,973,025 | 1,838,196 | 37% | 8,105 | — | ||||||||||||||||||||
| Other Income (Loss) | |||||||||||||||||||||||||||
| Change in Tax Receivable Agreement Liability | (41,246 | ) | (27,196 | ) | 22,283 | (14,050 | ) | 52% | (49,479 | ) | n/m | ||||||||||||||||
| Net Gains (Losses) from Fund Investment Activities | 90,084 | (56,801 | ) | (105,142 | ) | 146,885 | n/m | 48,341 | -46% | ||||||||||||||||||
| Total Other Income (Loss) | 48,838 | (83,997 | ) | (82,859 | ) | 132,835 | n/m | (1,138 | ) | 1% | |||||||||||||||||
| Income Before Provision for Taxes | 6,459,480 | 2,957,714 | 3,461,789 | 3,501,766 | 118% | (504,075 | ) | -15% | |||||||||||||||||||
| Provision for Taxes | 1,021,671 | 513,461 | 472,880 | 508,210 | 99% | 40,581 | 9% | ||||||||||||||||||||
| Net Income | 5,437,809 | 2,444,253 | 2,988,909 | 2,993,556 | 122% | (544,656 | ) | -18% | |||||||||||||||||||
| Net Loss Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | (61,289 | ) | (245,518 | ) | (142,890 | ) | 184,229 | -75% | (102,628 | ) | 72% | ||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 473,826 | 224,155 | 107,766 | 249,671 | 111% | 116,389 | 108% | ||||||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 2,248,764 | 1,074,736 | 1,276,402 | 1,174,028 | 109% | (201,666 | ) | -16% | |||||||||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 2,776,508 | $ | 1,390,880 | $ | 1,747,631 | $ | 1,385,628 | 100% | $ | (356,751 | ) | -20% |
n/m Not meaningful.
94
Table of Contents
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Revenues
Revenues were $13.2 billion for the year ended December 31, 2024, an increase of $5.2 billion, compared to $8.0 billion for the year ended December 31, 2023. The increase in Revenues was primarily attributable to an increase of $4.3 billion in Investment Income, which was composed of increases of $3.0 billion in Unrealized Investment Income and $1.3 billion in Realized Investment Income.
The $3.0 billion increase in Unrealized Investment Income was primarily attributable to net unrealized appreciation of investments in the year ended December 31, 2024, compared to the year ended December 31, 2023. Principal drivers were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | An increase of $1.2 billion in our Real Estate segment, primarily attributable to lower unrealized depreciation of Blackstone’s investment in certain Core+ real estate and BREP funds in the year ended December 31, 2024, compared to the year ended December 31, 2023. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | An increase of $975.8 million in our Private Equity segment, primarily attributable to higher unrealized appreciation of Blackstone’s investment in certain Corporate Private Equity funds in the year ended December 31, 2024 compared to the year ended December 31, 2023. Corporate Private Equity funds appreciated 16.6% in the year ended December 31, 2024, compared to 12.1% in the year ended December 31, 2023. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | An increase of $688.3 million in our Credit & Insurance segment, primarily attributable to higher unrealized gain on the ownership of Corebridge common stock based on the publicly traded price as of December 31, 2024, compared to December 31, 2023, and higher unrealized appreciation of Blackstone’s investment in certain mezzanine funds in the year ended December 31, 2024, compared to the year ended December 31, 2023. |
The $1.3 billion increase in Realized Investment Income was primarily attributable to higher realized gains in our Private Equity segment.
Expenses
Expenses were $6.8 billion for the year ended December 31, 2024, an increase of $1.8 billion, compared to $5.0 billion for the year ended December 31, 2023. The increase was primarily attributable to an increase of $1.7 billion in Total Compensation and Benefits, of which $1.3 billion was an increase in Performance Allocations Compensation. The increase in Performance Allocations Compensation was primarily due to the increase in Investment Income, on which a portion of compensation is based.
Other Income (Loss)
Other Income (Loss) was $48.8 million for the year ended December 31, 2024, an increase of $132.8 million, compared to $(84.0) million for the year ended December 31, 2023. The increase in Other Income (Loss) was principally due to an increase of $146.9 million in Net Gains (Losses) from Fund Investment Activities.
The increase in Net Gains (Losses) from Fund Investment Activities was driven by an increase of $169.7 million in our Real Estate segment, partially offset by a decrease of $41.0 million in our Private Equity segment. The increase in our Real Estate segment was primarily driven by lower unrealized depreciation of investments and lower realized losses on investments in our consolidated funds. The decrease in our Private Equity segment was primarily due to the deconsolidation of a fund, partially offset by higher unrealized appreciation of investments in our consolidated funds.
95
Table of Contents
Provision for Taxes
Blackstone’s Provision for Taxes for the year ended December 31, 2024 was $1.0 billion, an increase of $508.2 million, compared to $513.5 million for the year ended December 31, 2023. This resulted in an effective tax rate of 15.8% and 17.4% based on our Income Before Provision for Taxes of $6.5 billion and $3.0 billion for the years ended December 31, 2024 and 2023, respectively.
The decrease in Blackstone’s effective tax rate for the year ended December 31, 2024, compared to the year ended December 31, 2023, relates primarily to the impact of
Non-Controlling
Interests in Consolidated Entities and a decrease in Blackstone’s state tax provisions for the jurisdictions in which it operates.
Blackstone had a corporate alternative minimum tax (“CAMT”) liability for the year ended December 31, 2024 as calculated pursuant to the Inflation Reduction Act. Blackstone will continue to assess the overall impact to its Provision for Income Tax upon the issuance of applicable additional guidance by the U.S. Treasury Department related to interpretations of CAMT. For the year ended December 31, 2024 there is no meaningful CAMT impact reflected in the Provision for Income Taxes given current year tax payments made under CAMT are permitted to be carried forward and used as credits in future years resulting in a deferred tax benefit.
Additional information regarding our income taxes can be found in “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 14. Income Taxes” of this filing.
Non-Controlling
Interests in Consolidated Entities
The Net Loss Attributable to Redeemable
Non-Controlling
Interests in Consolidated Entities and Net Income Attributable to
Non-Controlling
Interests in Consolidated Entities is attributable to the consolidated Blackstone Funds. The amounts of these items vary directly with the performance of the consolidated Blackstone Funds and largely eliminate the amount of Other Income (Loss) — Net Gains (Losses) from Fund Investment Activities from the Net Income Attributable to Blackstone Inc.
Net Income Attributable to
Non-Controlling
Interests in Blackstone Holdings is derived from the Income Before Provision for Taxes at the Blackstone Holdings level, excluding the Net Gains (Losses) from Fund Investment Activities and the percentage allocation of the income between Blackstone personnel and others who are limited partners of Blackstone Holdings and Blackstone after considering any contractual arrangements that govern the allocation of income such as fees allocable to Blackstone.
For the years ended December 31, 2024 and 2023, the Net Income Before Taxes allocated to Blackstone personnel and others who are limited partners of Blackstone Holdings was 38.5% and 39.2%, respectively. The decrease of 0.7% was primarily due to the conversion of Blackstone Holdings Partnership Units to shares of common stock and the vesting of shares of common stock.
The Other Income (Loss) — Change in Tax Receivable Agreement Liability was entirely allocated to Blackstone Inc.
Operating Metrics
Total and
Fee-Earning
Assets Under Management
The following graphs and tables summarize the Total Assets Under Management by Segment and
Fee-Earning
Assets Under Management by Segment, followed by a rollforward of activity for the years ended December 31, 2024, 2023 and 2022. For a description of how Total Assets Under Management and
Fee-Earning
Assets Under Management are determined, please see “— Key Financial Measures and Indicators — Operating Metrics — Total and
Fee-Earning
Assets Under Management.”
96
Table of Contents
Note: Totals may not add due to rounding.
97
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 336,940,096 | $ | 314,391,397 | $ | 312,674,037 | $ | 76,186,917 | $ | 1,040,192,447 | $ | 326,146,904 | $ | 299,850,659 | $ | 273,746,559 | $ | 74,928,955 | $ | 974,673,077 | ||||||||||||||||||||
| Inflows (a) | 27,941,070 | 41,285,126 | 91,200,162 | 11,032,279 | 171,458,637 | 53,922,506 | 23,986,567 | 62,132,619 | 8,476,721 | 148,518,413 | ||||||||||||||||||||||||||||||
| Outflows (b) | (24,543,453 | ) | (7,225,733 | ) | (6,347,592 | ) | (9,687,779 | ) | (47,804,557 | ) | (15,642,086 | ) | (3,085,261 | ) | (16,132,113 | ) | (10,858,518 | ) | (45,717,978 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 3,397,617 | 34,059,393 | 84,852,570 | 1,344,500 | 123,654,080 | 38,280,420 | 20,901,306 | 46,000,506 | (2,381,797 | ) | 102,800,435 | |||||||||||||||||||||||||||||
| Realizations (c) | (22,164,223 | ) | (28,930,508 | ) | (33,319,081 | ) | (2,728,668 | ) | (87,142,480 | ) | (18,744,078 | ) | (24,426,644 | ) | (20,080,725 | ) | (2,439,392 | ) | (65,690,839 | ) | ||||||||||||||||||||
| Market Activity (d)(g) | (2,820,358 | ) | 32,648,353 | 11,300,292 | 9,347,662 | 50,475,949 | (8,743,150 | ) | 18,066,076 | 13,007,697 | 6,079,151 | 28,409,774 | ||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 315,353,132 | $ | 352,168,635 | $ | 375,507,818 | $ | 84,150,411 | $ | 1,127,179,996 | $ | 336,940,096 | $ | 314,391,397 | $ | 312,674,037 | $ | 76,186,917 | $ | 1,040,192,447 | ||||||||||||||||||||
| Increase (Decrease) | $ | (21,586,964 | ) | $ | 37,777,238 | $ | 62,833,781 | $ | 7,963,494 | $ | 86,987,549 | $ | 10,793,192 | $ | 14,540,738 | $ | 38,927,478 | $ | 1,257,962 | $ | 65,519,370 | |||||||||||||||||||
| Increase (Decrease) | -6 | % | 12 | % | 20 | % | 10 | % | 8 | % | 3 | % | 5 | % | 14 | % | 2 | % | 7 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 279,474,105 | $ | 272,810,231 | $ | 251,150,891 | $ | 77,466,493 | $ | 880,901,720 | ||||||||||
| Inflows (a) | 90,199,877 | 52,712,942 | 71,695,591 | 11,431,029 | 226,039,439 | |||||||||||||||
| Outflows (b) | (13,577,103 | ) | (3,989,727 | ) | (19,535,887 | ) | (14,958,862 | ) | (52,061,579 | ) | ||||||||||
| Net Inflows (Outflows) | 76,622,774 | 48,723,215 | 52,159,704 | (3,527,833 | ) | 173,977,860 | ||||||||||||||
| Realizations (c) | (37,061,836 | ) | (24,926,992 | ) | (18,132,037 | ) | (1,646,775 | ) | (81,767,640 | ) | ||||||||||
| Market Activity (d)(g) | 7,111,861 | 3,244,205 | (11,431,999 | ) | 2,637,070 | 1,561,137 | ||||||||||||||
| Balance, End of Period (e) | $ | 326,146,904 | $ | 299,850,659 | $ | 273,746,559 | $ | 74,928,955 | $ | 974,673,077 | ||||||||||
| Increase (Decrease) | $ | 46,672,799 | $ | 27,040,428 | $ | 22,595,668 | $ | (2,537,538 | ) | $ | 93,771,357 | |||||||||
| Increase (Decrease) | 17 | % | 10 | % | 9 | % | -3 | % | 11 | % |
98
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 298,889,475 | $ | 176,997,265 | $ | 218,188,936 | $ | 68,532,226 | $ | 762,607,902 | $ | 281,967,153 | $ | 175,990,967 | $ | 192,535,693 | $ | 67,893,075 | $ | 718,386,888 | ||||||||||||||||||||
| Inflows (a) | 28,674,456 | 46,270,186 | 71,529,783 | 8,957,656 | 155,432,081 | 60,404,380 | 8,501,835 | 42,750,955 | 7,694,930 | 119,352,100 | ||||||||||||||||||||||||||||||
| Outflows (b) | (23,207,214 | ) | (7,997,715 | ) | (6,391,518 | ) | (8,768,766 | ) | (46,365,213 | ) | (18,176,929 | ) | (737,831 | ) | (12,485,948 | ) | (10,461,779 | ) | (41,862,487 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 5,467,242 | 38,272,471 | 65,138,265 | 188,890 | 109,066,868 | 42,227,451 | 7,764,004 | 30,265,007 | (2,766,849 | ) | 77,489,613 | |||||||||||||||||||||||||||||
| Realizations (c) | (23,409,231 | ) | (9,408,638 | ) | (23,840,463 | ) | (2,505,119 | ) | (59,163,451 | ) | (20,266,342 | ) | (9,767,895 | ) | (13,242,327 | ) | (2,324,408 | ) | (45,600,972 | ) | ||||||||||||||||||||
| Market Activity (d)(h) | (2,032,548 | ) | 6,321,798 | 5,130,822 | 8,777,212 | 18,197,284 | (5,038,787 | ) | 3,010,189 | 8,630,563 | 5,730,408 | 12,332,373 | ||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 278,914,938 | $ | 212,182,896 | $ | 264,617,560 | $ | 74,993,209 | $ | 830,708,603 | $ | 298,889,475 | $ | 176,997,265 | $ | 218,188,936 | $ | 68,532,226 | $ | 762,607,902 | ||||||||||||||||||||
| Increase (Decrease) | $ | (19,974,537 | ) | $ | 35,185,631 | $ | 46,428,624 | $ | 6,460,983 | $ | 68,100,701 | $ | 16,922,322 | $ | 1,006,298 | $ | 25,653,243 | $ | 639,151 | $ | 44,221,014 | |||||||||||||||||||
| Increase (Decrease) | -7 | % | 20 | % | 21 | % | 9 | % | 9 | % | 6 | % | 1 | % | 13 | % | 1 | % | 6 | % | ||||||||||||||||||||
| Annualized Base Management Fee Rate (f) | 0.93 | % | 1.04 | % | 0.65 | % | 0.66 | % | 0.85 | % | 0.97 | % | 1.09 | % | 0.64 | % | 0.69 | % | 0.88 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Multi-Asset Investing | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 221,476,699 | $ | 166,331,770 | $ | 191,174,657 | $ | 70,985,932 | $ | 649,969,058 | ||||||||||
| Inflows (a) | 98,569,361 | 20,577,513 | 42,659,407 | 10,463,507 | 172,269,788 | |||||||||||||||
| Outflows (b) | (20,168,572 | ) | (4,311,749 | ) | (19,184,148 | ) | (14,428,904 | ) | (58,093,373 | ) | ||||||||||
| Net Inflows (Outflows) | 78,400,789 | 16,265,764 | 23,475,259 | (3,965,397 | ) | 114,176,415 | ||||||||||||||
| Realizations (c) | (22,661,825 | ) | (9,704,296 | ) | (8,466,629 | ) | (1,573,442 | ) | (42,406,192 | ) | ||||||||||
| Market Activity (d)(h) | 4,751,490 | 3,097,729 | (13,647,594 | ) | 2,445,982 | (3,352,393 | ) | |||||||||||||
| Balance, End of Period (e) | $ | 281,967,153 | $ | 175,990,967 | $ | 192,535,693 | $ | 67,893,075 | $ | 718,386,888 | ||||||||||
| Increase (Decrease) | $ | 60,490,454 | $ | 9,659,197 | $ | 1,361,036 | $ | (3,092,857 | ) | $ | 68,417,830 | |||||||||
| Increase (Decrease) | 27 | % | 6 | % | 1 | % | -4 | % | 11 | % | ||||||||||
| Annualized Base Management Fee Rate (f) | 0.97 | % | 1.09 | % | 0.62 | % | 0.74 | % | 0.88 | % |
99
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Inflows include contributions, capital raised, other increases in available capital (recallable capital and increased side-by-side commitments), purchases, inter-segment allocations and acquisitions. |
| Column 1 | Column 2 |
|---|---|
| (b) | Outflows represent redemptions, client withdrawals and decreases in available capital (expired capital, expense drawdowns and decreased side-by-side commitments). |
| Column 1 | Column 2 |
|---|---|
| (c) | Realizations represent realization proceeds from the disposition or other monetization of assets, current income or capital returned to investors from CLOs. |
| Column 1 | Column 2 |
|---|---|
| (d) | Market activity includes realized and unrealized gains (losses) on portfolio investments and the impact of foreign exchange rate fluctuations. |
| Column 1 | Column 2 |
|---|---|
| (e) | Total and Fee-Earning Assets Under Management are reported in the segment where the assets are managed. |
| Column 1 | Column 2 |
|---|---|
| (f) | Annualized Base Management Fee Rate represents annualized year to date Base Management Fee divided by the average of the beginning of year and each quarter end’s Fee-Earning Assets Under Management in the reporting period. |
| Column 1 | Column 2 |
|---|---|
| (g) | For the year ended December 31, 2024, the impact to Total Assets Under Management from foreign exchange rate fluctuations was $(4.7) billion, $(1.3) billion, $(1.2) billion, $(652.0) million, and $(7.8) billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2023, the impact was $2.2 billion, $1.1 billion, $1.1 billion, $232.1 million and $4.6 billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2022, the impact was $(6.6) billion, $(1.5) billion, $(2.1) billion and $(10.8) billion for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. |
| Column 1 | Column 2 |
|---|---|
| (h) | For the year ended December 31, 2024, the impact to Fee-Earning Assets Under Management from foreign exchange rate fluctuations was $(3.0) billion, $(278.0) million, $(1.1) billion, $(651.2) million, and $(5.1) billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2023, the impact was $1.6 billion, $110.2 million, $1.0 billion, $223.5 million and $3.0 billion for the Real Estate, Private Equity, Credit & Insurance, Multi-Asset Investing and Total segments, respectively. For the year ended December 31, 2022, the impact was $(3.5) billion, $(1.7) billion and $(5.9) billion for the Real Estate, Credit & Insurance and Total segments, respectively. |
Effective during the third quarter of 2024, the residential debt business was transferred from Real Estate to Credit & Insurance to align with a change in Blackstone’s management of those businesses. This organizational change resulted in a decrease (reflected as an outflow) for the year ended December 31, 2024 to Real Estate Total and
Fee-Earning
Assets Under Management and an increase (reflected as a contra-outflow) to Credit & Insurance Total and
Fee-Earning
Assets Under Management (the “Residential Debt Transfer”). These changes do not impact Blackstone’s Total or
Fee-Earning
Assets Under Management or outflows in total.
Total Assets Under Management and
Fee-Earning
Assets Under Management may have differences in the measurement and timing of certain activities that affect each of inflows, outflows, realizations and market activity. These differences include, but are not limited to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For commitment-based drawdown funds, Total Assets Under Management inflows are generally reported at each fund closing whereas Fee-Earning Assets Under Management inflows are generally reported when a fund’s investment period commences. Fund closings and the investment period commencement generally occur in different periods and as such, Fee-Earning Assets Under Management inflows in such funds may exceed Total Assets Under Management inflows in the period when the investment period commences. This is most prevalent in our Real Estate and Private Equity segments. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For commitment-based drawdown funds, Total Assets Under Management realizations generally represents the total proceeds whereas Fee-Earning Assets Under Management generally represents only the invested capital. As such, Total Assets Under Management realizations typically exceeds Fee-Earning Assets Under Management realizations. This is most prevalent in our Real Estate and Private Equity segments. |
100
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For commitment-based drawdown funds, Total Assets Under Management is reported based on invested capital at fair value and available capital whereas Fee-Earning Assets Under Management is reported based on committed or remaining invested capital. As such, Total Assets Under Management market activity generally exceeds Fee-Earning Assets Under Management market activity. This is most prevalent in our Real Estate and Private Equity segments. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For certain credit funds, Total Assets Under Management are based on gross asset value while Fee-Earning Assets Under Management are based on net asset value. As such, Total Assets Under Management inflows, outflows, realizations and market activity for the period generally exceed the Fee-Earning Assets Under Management inflows, outflows, realizations and market activity for the period. |
Total Assets Under Management
Total Assets Under Management were $1,127.2 billion at December 31, 2024, an increase of $87.0 billion compared to $1,040.2 billion at December 31, 2023. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, a decrease of $21.6 billion from $336.9 billion at December 31, 2023 to $315.4 billion at December 31, 2024. The net decrease was due to outflows of $24.5 billion, realizations of $22.2 billion and market depreciation of $2.8 billion, offset by inflows of $27.9 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $12.5 billion due to the Residential Debt Transfer and $9.4 billion from BREIT. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $8.2 billion from BREDS, $6.8 billion from BREIT and $3.8 billion from BREP and co-investment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market depreciation was primarily driven by $4.1 billion from BREP and co-investment (which included $2.5 billion of foreign exchange depreciation) and $3.4 billion from BPP and co-investment (which included $2.0 billion of foreign exchange depreciation), partially offset by appreciation of $3.8 billion from BREDS (which included $26.9 million of foreign exchange depreciation) and $1.0 billion from BREIT (which included $134.9 million of foreign exchange depreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $11.4 billion from BREDS, $8.4 billion from BREIT and $5.0 billion from BREP and co-investment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $37.8 billion from $314.4 billion at December 31, 2023 to $352.2 billion at December 31, 2024. The net increase was due to inflows of $41.3 billion and market appreciation of $32.6 billion, offset by realizations of $28.9 billion and outflows of $7.2 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $14.4 billion from Corporate Private Equity, $10.2 billion from Infrastructure, $6.7 billion from Secondaries and $4.8 billion from Tactical Opportunities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $14.7 billion from Corporate Private Equity (which included $700.5 million of foreign exchange depreciation), $7.4 billion from BIP (which included $425.1 million of foreign exchange depreciation) and $6.3 billion from Secondaries. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $15.1 billion from Corporate Private Equity and $7.9 billion from Secondaries. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $2.2 billion from Secondaries, $1.8 billion from Tactical Opportunities and $1.5 billion from BIP. |
101
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $62.8 billion from $312.7 billion at December 31, 2023 to $375.5 billion at December 31, 2024. The net increase was due to inflows of $91.2 billion and market appreciation of $11.3 billion, offset by realizations of $33.3 billion and outflows of $6.3 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $39.0 billion from direct lending, $21.9 billion from liquid corporate credit, $22.2 billion from infrastructure and asset based credit strategies and $4.3 billion from mezzanine funds. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $5.1 billion from direct lending (which included $345.4 million of foreign exchange depreciation), $2.0 billion from the insurance platform and $1.6 billion from mezzanine funds. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $14.0 billion from direct lending, $9.9 billion from liquid corporate credit and $4.5 billion from infrastructure and asset based credit strategies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $8.0 billion from liquid corporate credit, $7.6 billion from direct lending and $1.7 billion from the insurance platform, partially offset by $(12.5) billion due to the Residential Debt Transfer. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Multi-Asset Investing segment, an increase of $8.0 billion from $76.2 billion at December 31, 2023 to $84.2 billion at December 31, 2024. The net increase was due to inflows of $11.0 billion and market appreciation of $9.3 billion, offset by outflows of $9.7 billion and realizations of $2.7 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $7.9 billion from Absolute Return, $2.7 billion from Multi-Strategy and $441.7 million from Harvest. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $5.9 billion from Absolute Return, $2.5 billion from Harvest and $952.2 million from Multi-Strategy (which included $652.0 million of foreign exchange depreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $8.0 billion from Absolute Return, $891.1 million from Multi-Strategy and $770.0 million from Harvest. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $1.2 billion from Absolute Return, $1.2 billion from Multi-Strategy and $375.0 million from Harvest. |
Fee-Earning
Assets Under Management
Fee-Earning
Assets Under Management were $830.7 billion at December 31, 2024, an increase of $68.1 billion compared to $762.6 billion at December 31, 2023. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, a decrease of $20.0 billion from $298.9 billion at December 31, 2023 to $278.9 billion at December 31, 2024. The net decrease was due to realizations of $23.4 billion, outflows of $23.2 billion and market depreciation of $2.0 billion, offset by inflows of $28.7 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $11.0 billion from BREDS and $6.8 billion from BREIT. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $12.1 billion due to the Residential Debt Transfer and $9.4 billion from BREIT. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market depreciation was driven by $3.2 billion from BPP and co-investment (which included $2.0 billion of foreign exchange depreciation) and $829.5 million from BREP and co-investment (which included $854.7 million of foreign exchange depreciation), partially offset by appreciation of $1.1 billion from BREDS (which included $36.1 million of foreign exchange depreciation) and $1.0 billion from BREIT (which included $134.9 million of foreign exchange depreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $10.1 billion from BREDS, $8.4 billion from BREIT and $6.0 billion from BREP and co-investment. |
102
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $35.2 billion from $177.0 billion at December 31, 2023 to $212.2 billion at December 31, 2024. The net increase was due to inflows of $46.3 billion and market appreciation of $6.3 billion, offset by realizations of $9.4 billion and outflows of $8.0 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $28.9 billion from Corporate Private Equity, $6.1 billion from BIP, $4.0 billion from Secondaries and $3.3 billion from Tactical Opportunities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $6.0 billion from BIP (which included $284.3 million of foreign exchange depreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $4.0 billion from Corporate Private Equity, $2.5 billion from Secondaries and $1.8 billion from Tactical Opportunities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $4.7 billion from Corporate Private Equity and $1.5 billion from BIP. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $46.4 billion from $218.2 billion at December 31, 2023 to $264.6 billion at December 31, 2024. The net increase was due to inflows of $71.5 billion and market appreciation of $5.1 billion, offset by realizations of $23.8 billion and outflows of $6.4 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $26.8 billion from direct lending, $20.8 billion from liquid corporate credit and $19.6 billion from infrastructure and asset based credit strategies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $4.0 billion from direct lending (which included $266.6 million of foreign exchange depreciation. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $9.8 billion from liquid corporate credit, $7.6 billion from direct lending and $4.1 billion from infrastructure and asset based credit strategies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $7.7 billion from liquid corporate credit, $6.1 billion from direct lending (including $4.0 billion as a result of an update to the methodology to exclude leverage that contributes to performance revenues but does not earn management fees), $1.8 billion from mezzanine funds and $1.7 billion from the insurance platform, partially offset by $(12.1) billion due to the Residential Debt Transfer. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Multi-Asset Investing segment, an increase of $6.5 billion from $68.5 billion at December 31, 2023 to $75.0 billion at December 31, 2024. The net increase was due to inflows of $9.0 billion and market appreciation of $8.8 billion, offset by outflows of $8.8 billion and realizations of $2.5 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $6.9 billion from Absolute Return, $1.7 billion from Multi-Strategy and $373.4 million from Harvest. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $5.6 billion from Absolute Return, $2.3 billion from Harvest and $908.5 million from Multi-Strategy (which included $651.2 million of foreign exchange depreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $7.7 billion from Absolute Return, $686.7 million from Harvest and $428.9 million from Multi-Strategy. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $1.1 billion from Absolute Return, $1.1 billion from Multi-Strategy and $292.6 million from Harvest. |
103
Table of Contents
Dry Powder
The following presents our Dry Powder as of December 31 of each year:
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Represents illiquid drawdown funds, a component of Perpetual Capital and fee-paying co-investments; includes fee-paying third-party capital as well as general partner and employee capital that does not earn fees. Amounts are reduced by outstanding capital commitments, for which capital has not yet been invested. |
Net Accrued Performance Revenues
The following table presents the Accrued Performance Revenues, net of performance compensation, of the Blackstone Funds as of December 31, 2024 and 2023. Net Accrued Performance Revenues presented do not include clawback amounts, if any, which are disclosed in Note 18. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing. See
“— Non-GAAP
Financial Measures” for our reconciliation of Net Accrued Performance Revenues.
104
Table of Contents
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| (Dollars in Millions) | |||||||
| Real Estate | |||||||
| BREP Global | $ | 873 | $ | 1,323 | |||
| BREP Europe | 126 | 109 | |||||
| BREP Asia | 98 | 92 | |||||
| BPP | 42 | 129 | |||||
| BREDS | 27 | 32 | |||||
| BTAS | 19 | 2 | |||||
| Total Real Estate (a) | 1,186 | 1,687 | |||||
| Private Equity | |||||||
| BCP Global | 1,733 | 1,562 | |||||
| BCP Asia | 334 | 182 | |||||
| Energy/Energy Transition | 568 | 306 | |||||
| Core Private Equity | 247 | 234 | |||||
| Tactical Opportunities | 201 | 229 | |||||
| Secondaries | 1,072 | 731 | |||||
| Infrastructure | 84 | 333 | |||||
| Life Sciences | 197 | 82 | |||||
| BTAS/BXPE | 229 | 185 | |||||
| Total Private Equity (a) | 4,665 | 3,844 | |||||
| Credit & Insurance | 401 | 286 | |||||
| Multi-Asset Investing | 30 | 17 | |||||
| Total Blackstone Net Accrued Performance Revenues | $ | 6,281 | $ | 5,835 |
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Real Estate and Private Equity include co-investments, as applicable |
For the year ended December 31, 2024, Net Accrued Performance Revenues receivable increased due to Net Performance Revenues of $3.1 billion, partially offset by net realized distributions of $2.7 billion.
105
Table of Contents
Invested Performance Eligible Assets Under Management
The following presents our Invested Performance Eligible Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
106
Table of Contents
Perpetual Capital
The following presents our Perpetual Capital Total Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Perpetual Capital Total Assets Under Management for the Multi-Asset Investing segment was zero for the years ended December 31, 2022 and 2023, and $247.1 million for year ended December 31, 2024. |
Perpetual Capital Total Assets Under Management were $444.8 billion as of December 31, 2024, an increase of $48.5 billion, compared to $396.3 billion as of December 31, 2023. Perpetual Capital Total Assets Under Management in our Credit & Insurance and Private Equity segments increased $42.8 billion and $22.9 billion, respectively, partially offset by a decrease in our Real Estate segment of $17.5 billion. Principal drivers of this net increase were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, growth of $26.3 billion in insurance capital managed in the segment, a portion of which was related to the perpetual capital portion of the Residential Debt Transfer, as well as growth of $11.3 billion in BCRED. |
107
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, growth in BIP and BXPE capital managed in the segment resulted in increases of $13.8 billion and $5.5 billion, respectively. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, the decrease of $17.5 billion was primarily due to the decreases of $6.8 billion in BREIT and $6.0 billion in BREDS, primarily reflecting the perpetual capital portion of the Residential Debt Transfer. |
Investment Records
Fund returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following tables present the investment record of our significant and formerly significant carry/drawdown funds and select perpetual capital strategies from inception through December 31, 2024:
108
Table of Contents
Carry/Drawdown Funds
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
| Pre-BREP | $ | 140,714 | $ | — | $ | — | n/a | — | $ | 345,190 | 2.5x | $ | 345,190 | 2.5x | 33 | % | 33 | % | ||||||||||||||||||||||||||
| BREP I (Sep 1994 / Oct 1996) | 380,708 | — | — | n/a | — | 1,327,708 | 2.8x | 1,327,708 | 2.8x | 40 | % | 40 | % | |||||||||||||||||||||||||||||||
| BREP II (Oct 1996 / Mar 1999) | 1,198,339 | — | — | n/a | — | 2,531,614 | 2.1x | 2,531,614 | 2.1x | 19 | % | 19 | % | |||||||||||||||||||||||||||||||
| BREP III (Apr 1999 / Apr 2003) | 1,522,708 | — | — | n/a | — | 3,330,406 | 2.4x | 3,330,406 | 2.4x | 21 | % | 21 | % | |||||||||||||||||||||||||||||||
| BREP IV (Apr 2003 / Dec 2005) | 2,198,694 | — | — | n/a | — | 4,684,608 | 1.7x | 4,684,608 | 1.7x | 12 | % | 12 | % | |||||||||||||||||||||||||||||||
| BREP V (Dec 2005 / Feb 2007) | 5,539,418 | — | 6,711 | n/a | — | 13,463,448 | 2.3x | 13,470,159 | 2.3x | 11 | % | 11 | % | |||||||||||||||||||||||||||||||
| BREP VI (Feb 2007 / Aug 2011) | 11,060,122 | — | 5,033 | n/a | — | 27,761,681 | 2.5x | 27,766,714 | 2.5x | 13 | % | 13 | % | |||||||||||||||||||||||||||||||
| BREP VII (Aug 2011 / Apr 2015) | 13,505,657 | 1,016,699 | 1,515,050 | 0.5x | — | 28,733,571 | 2.2x | 30,248,621 | 1.9x | 18 | % | 14 | % | |||||||||||||||||||||||||||||||
| BREP VIII (Apr 2015 / Jun 2019) | 16,626,351 | 1,673,758 | 10,625,834 | 1.3x | 2 | % | 22,891,220 | 2.3x | 33,517,054 | 1.8x | 23 | % | 13 | % | ||||||||||||||||||||||||||||||
| BREP IX (Jun 2019 / Aug 2022) | 21,349,948 | 3,313,697 | 22,447,870 | 1.3x | 1 | % | 9,136,965 | 2.2x | 31,584,835 | 1.4x | 54 | % | 10 | % | ||||||||||||||||||||||||||||||
| *BREP X (Aug 2022 / Feb 2028) | 30,644,637 | 20,405,498 | 11,567,610 | 1.1x | 2 | % | 632,157 | 1.2x | 12,199,767 | 1.1x | 7 | % | 8 | % | ||||||||||||||||||||||||||||||
| Total Global BREP | $ | 104,167,296 | $ | 26,409,652 | $ | 46,168,108 | 1.2x | 1 | % | $ | 114,838,568 | 2.3x | $ | 161,006,676 | 1.8x | 17 | % | 15 | % | |||||||||||||||||||||||||
| BREP Int’l (Jan 2001 / Sep 2005) | € | 824,172 | € | — | € | — | n/a | — | € | 1,373,170 | 2.1x | € | 1,373,170 | 2.1x | 23 | % | 23 | % | ||||||||||||||||||||||||||
| BREP Int’l II (Sep 2005 / Jun 2008) (e) | 1,629,748 | — | — | n/a | — | 2,583,032 | 1.8x | 2,583,032 | 1.8x | 8 | % | 8 | % | |||||||||||||||||||||||||||||||
| BREP Europe III (Jun 2008 / Sep 2013) | 3,205,420 | 400,061 | 96,634 | 0.5x | — | 5,896,568 | 2.1x | 5,993,202 | 2.0x | 15 | % | 13 | % | |||||||||||||||||||||||||||||||
| BREP Europe IV (Sep 2013 / Dec 2016) | 6,676,577 | 1,124,309 | 1,016,101 | 0.8x | — | 10,170,138 | 1.9x | 11,186,239 | 1.7x | 17 | % | 12 | % | |||||||||||||||||||||||||||||||
| BREP Europe V (Dec 2016 / Oct 2019) | 7,997,397 | 814,656 | 4,251,304 | 0.8x | — | 6,762,819 | 3.8x | 11,014,123 | 1.5x | 41 | % | 7 | % | |||||||||||||||||||||||||||||||
| BREP Europe VI (Oct 2019 / Sep 2023) | 9,934,901 | 3,037,326 | 8,529,750 | 1.2x | — | 3,449,052 | 2.6x | 11,978,802 | 1.4x | 73 | % | 11 | % | |||||||||||||||||||||||||||||||
| *BREP Europe VII (Sep 2023 / Mar 2029) | 8,681,767 | 6,566,084 | 2,440,509 | 1.2x | — | — | n/a | 2,440,509 | 1.2x | n/a | n/m | |||||||||||||||||||||||||||||||||
| Total BREP Europe | € | 38,949,982 | € | 11,942,436 | € | 16,334,298 | 1.0x | — | € | 30,234,779 | 2.3x | € | 46,569,077 | 1.6x | 16 | % | 11 | % |
continued...
109
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| BREP Asia I (Jun 2013 / Dec 2017) | $ | 4,262,075 | $ | 898,555 | $ | 1,551,149 | 1.7x | 30 | % | $ | 7,250,832 | 1.9x | $ | 8,801,981 | 1.9x | 16 | % | 12 | % | |||||||||||||||||||||||||
| BREP Asia II (Dec 2017 / Mar 2022) | 7,356,455 | 1,274,879 | 6,161,561 | 1.2x | 9 | % | 2,221,602 | 1.8x | 8,383,163 | 1.3x | 24 | % | 4 | % | ||||||||||||||||||||||||||||||
| *BREP Asia III (Mar 2022 / Sep 2027) | 8,226,453 | 5,475,691 | 2,721,116 | 1.0x | — | 7,244 | 1.6x | 2,728,360 | 1.0x | n/a | -14 | % | ||||||||||||||||||||||||||||||||
| Total BREP Asia | 19,844,983 | 7,649,125 | 10,433,826 | 1.2x | 10 | % | 9,479,678 | 1.9x | 19,913,504 | 1.4x | 16 | % | 7 | % | ||||||||||||||||||||||||||||||
| BREP Co-Investment (f) | 7,597,969 | 102,615 | 1,012,900 | 1.5x | — | 15,268,392 | 2.2x | 16,281,292 | 2.2x | 16 | % | 16 | % | |||||||||||||||||||||||||||||||
| Total BREP | $ | 177,144,079 | $ | 46,965,122 | $ | 75,840,496 | 1.1x | 2 | % | $ | 176,549,262 | 2.2x | $ | 252,389,758 | 1.7x | 17 | % | 14 | % | |||||||||||||||||||||||||
| *BREDS High-Yield (Various) (g) | $ | 27,086,612 | $ | 9,974,424 | $ | 5,319,868 | 1.1x | — | $ | 21,728,008 | 1.3x | $ | 27,047,876 | 1.3x | 10 | % | 9 | % | ||||||||||||||||||||||||||
| Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| Corporate Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| BCP I (Oct 1987 / Oct 1993) | $ | 859,081 | $ | — | $ | — | n/a | — | $ | 1,741,738 | 2.6x | $ | 1,741,738 | 2.6x | 19 | % | 19 | % | ||||||||||||||||||||||||||
| BCP II (Oct 1993 / Aug 1997) | 1,361,100 | — | — | n/a | — | 3,268,627 | 2.5x | 3,268,627 | 2.5x | 32 | % | 32 | % | |||||||||||||||||||||||||||||||
| BCP III (Aug 1997 / Nov 2002) | 3,967,422 | — | — | n/a | — | 9,228,707 | 2.3x | 9,228,707 | 2.3x | 14 | % | 14 | % | |||||||||||||||||||||||||||||||
| BCOM (Jun 2000 / Jun 2006) | 2,137,330 | 24,575 | 195 | n/a | — | 2,995,106 | 1.4x | 2,995,301 | 1.4x | 6 | % | 6 | % | |||||||||||||||||||||||||||||||
| BCP IV (Nov 2002 / Dec 2005) | 6,773,182 | 195,824 | 374 | n/a | — | 21,720,334 | 2.9x | 21,720,708 | 2.9x | 36 | % | 36 | % | |||||||||||||||||||||||||||||||
| BCP V (Dec 2005 / Jan 2011) | 21,009,112 | 1,035,259 | 66,016 | n/a | 100 | % | 38,806,330 | 1.9x | 38,872,346 | 1.9x | 8 | % | 8 | % | ||||||||||||||||||||||||||||||
| BCP VI (Jan 2011 / May 2016) | 15,195,360 | 1,341,143 | 4,138,595 | 2.1x | 14 | % | 28,966,019 | 2.3x | 33,104,614 | 2.2x | 14 | % | 12 | % | ||||||||||||||||||||||||||||||
| BCP VII (May 2016 / Feb 2020) | 18,870,216 | 1,462,359 | 17,565,769 | 1.6x | 22 | % | 19,772,664 | 2.6x | 37,338,433 | 2.0x | 25 | % | 13 | % | ||||||||||||||||||||||||||||||
| BCP VIII (Feb 2020 / Apr 2024) | 25,909,120 | 8,773,377 | 24,105,211 | 1.4x | 7 | % | 4,260,890 | 2.2x | 28,366,101 | 1.5x | n/m | 11 | % | |||||||||||||||||||||||||||||||
| *BCP IX (Apr 2024 / Apr 2029) | 20,930,930 | 20,775,172 | 133,941 | n/a | — | — | n/a | 133,941 | n/a | n/a | n/a | |||||||||||||||||||||||||||||||||
| Energy I (Aug 2011 / Feb 2015) | 2,441,558 | 174,492 | 543,965 | 1.7x | 58 | % | 4,194,257 | 2.0x | 4,738,222 | 2.0x | 14 | % | 11 | % | ||||||||||||||||||||||||||||||
| Energy II (Feb 2015 / Feb 2020) | 4,920,591 | 867,138 | 4,549,724 | 2.2x | 70 | % | 4,625,923 | 1.8x | 9,175,647 | 2.0x | 12 | % | 9 | % | ||||||||||||||||||||||||||||||
| Energy III (Feb 2020 / Jun 2024) | 4,356,820 | 1,739,292 | 5,001,338 | 2.0x | 6 | % | 2,108,325 | 2.7x | 7,109,663 | 2.2x | 45 | % | 28 | % | ||||||||||||||||||||||||||||||
| *Energy Transition IV (Jun 2024 / Jun 2029) | 5,233,885 | 5,166,812 | 138,706 | n/a | — | — | n/a | 138,706 | n/a | n/a | n/a | |||||||||||||||||||||||||||||||||
| BCP Asia I (Dec 2017 / Sep 2021) | 2,437,080 | 417,510 | 2,667,487 | 2.1x | 66 | % | 2,847,272 | 3.2x | 5,514,759 | 2.5x | 46 | % | 25 | % | ||||||||||||||||||||||||||||||
| *BCP Asia II (Sep 2021 / Sep 2027) | 6,778,630 | 4,298,290 | 4,252,246 | 2.4x | 31 | % | 352,291 | 4.0x | 4,604,537 | 2.5x | n/m | 51 | % | |||||||||||||||||||||||||||||||
| Core Private Equity I (Jan 2017 / Mar 2021) (h) | 4,760,130 | 1,178,572 | 7,669,957 | 2.0x | — | 2,918,512 | 5.2x | 10,588,469 | 2.4x | 59 | % | 17 | % | |||||||||||||||||||||||||||||||
| *Core Private Equity II (Mar 2021 / Mar 2026) (h) | 8,450,662 | 5,295,462 | 4,617,109 | 1.3x | — | 502,247 | n/a | 5,119,356 | 1.5x | n/a | 14 | % | ||||||||||||||||||||||||||||||||
| Total Corporate Private Equity | $ | 156,392,209 | $ | 52,745,277 | $ | 75,450,633 | 1.7x | 17 | % | $ | 148,309,242 | 2.3x | $ | 223,759,875 | 2.0x | 16 | % | 15 | % |
continued...
110
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Private Equity (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| Tactical Opportunities | ||||||||||||||||||||||||||||||||||||||||||||
| *Tactical Opportunities (Various) | $ | 31,012,258 | $ | 12,380,961 | $ | 15,895,619 | 1.3x | 5 | % | $ | 25,163,336 | 1.8x | $ | 41,058,955 | 1.6x | 15 | % | 10 | % | |||||||||||||||||||||||||
| *Tactical Opportunities Co-Investment and Other (Various) | 12,561,612 | 2,132,801 | 5,978,820 | 1.3x | 2 | % | 10,746,563 | 1.8x | 16,725,383 | 1.5x | 19 | % | 16 | % | ||||||||||||||||||||||||||||||
| Total Tactical Opportunities | $ | 43,573,870 | $ | 14,513,762 | $ | 21,874,439 | 1.3x | 4 | % | $ | 35,909,899 | 1.8x | $ | 57,784,338 | 1.5x | 16 | % | 12 | % | |||||||||||||||||||||||||
| Growth | ||||||||||||||||||||||||||||||||||||||||||||
| *BXG I (Jul 2020 / Jul 2025) | $ | 5,008,477 | $ | 922,294 | $ | 3,801,964 | 1.0x | 2 | % | $ | 526,827 | 2.6x | $ | 4,328,791 | 1.1x | n/m | -2 | % | ||||||||||||||||||||||||||
| BXG II (TBD) | 4,204,439 | 4,204,439 | — | n/a | — | — | n/a | — | n/a | n/a | n/a | |||||||||||||||||||||||||||||||||
| Total Growth | $ | 9,212,916 | $ | 5,126,733 | $ | 3,801,964 | 1.0x | 2 | % | $ | 526,827 | 2.6x | $ | 4,328,791 | 1.1x | n/m | -2 | % | ||||||||||||||||||||||||||
| Strategic Partners (Secondaries) | ||||||||||||||||||||||||||||||||||||||||||||
| Strategic Partners I-V (Various) (i) | $ | 11,035,527 | $ | 9,759 | $ | 7,741 | n/a | — | $ | 16,782,783 | n/a | $ | 16,790,524 | 1.7x | n/a | 13 | % | |||||||||||||||||||||||||||
| Strategic Partners VI (Apr 2014 / Apr 2016) (i) | 4,362,772 | 597,770 | 625,434 | n/a | — | 4,445,551 | n/a | 5,070,985 | 1.7x | n/a | 13 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners VII (May 2016 / Mar 2019) (i) | 7,489,970 | 1,659,369 | 2,937,628 | n/a | — | 7,765,917 | n/a | 10,703,545 | 1.9x | n/a | 16 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (May 2017 / Jun 2020) (i) | 1,749,807 | 523,693 | 1,312,353 | n/a | — | 1,173,420 | n/a | 2,485,773 | 1.8x | n/a | 15 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners VIII (Mar 2019 / Oct 2021) (i) | 10,763,600 | 3,770,674 | 7,841,009 | n/a | — | 6,876,095 | n/a | 14,717,104 | 1.8x | n/a | 23 | % | ||||||||||||||||||||||||||||||||
| *Strategic Partners Real Estate, SMA and Other (Various) (i) | 7,455,591 | 2,136,862 | 2,541,983 | n/a | — | 2,525,494 | n/a | 5,067,477 | 1.5x | n/a | 12 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners Infrastructure III (Jun 2020 / Jun 2024) (i) | 3,250,100 | 834,943 | 2,724,436 | n/a | — | 274,616 | n/a | 2,999,052 | 1.5x | n/a | 20 | % | ||||||||||||||||||||||||||||||||
| *Strategic Partners IX (Oct 2021 / Jan 2027) (i) | 19,692,625 | 6,648,493 | 10,794,906 | n/a | — | 907,344 | n/a | 11,702,250 | 1.3x | n/a | 18 | % | ||||||||||||||||||||||||||||||||
| *Strategic Partners GP Solutions (Jun 2021 / Dec 2026) (i) | 2,095,211 | 690,975 | 936,543 | n/a | — | 3,947 | n/a | 940,490 | 1.0x | n/a | -3 | % | ||||||||||||||||||||||||||||||||
| *Strategic Partners Infrastructure IV (Jul 2024 / Jun 2029) (i) | 2,432,184 | 1,878,879 | — | n/a | — | — | n/a | — | n/a | n/a | n/a | |||||||||||||||||||||||||||||||||
| Total Strategic Partners (Secondaries) | $ | 70,327,387 | $ | 18,751,417 | $ | 29,722,033 | n/a | — | $ | 40,755,167 | n/a | $ | 70,477,200 | 1.6x | n/a | 14 | % | |||||||||||||||||||||||||||
| Life Sciences | ||||||||||||||||||||||||||||||||||||||||||||
| Clarus IV (Jan 2018 / Jan 2020) | $ | 910,000 | $ | 56,714 | $ | 739,540 | 2.2x | — | $ | 566,712 | 1.4x | $ | 1,306,252 | 1.7x | 6 | % | 10 | % | ||||||||||||||||||||||||||
| *BXLS V (Jan 2020 / Jul 2025) | 5,039,842 | 2,358,846 | 4,435,679 | 2.0x | 1 | % | 491,187 | 1.3x | 4,926,866 | 1.8x | n/m | 19 | % |
continued...
111
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||
| Credit | ||||||||||||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic I (Jul 2007 / Oct 2011) | $ | 2,000,000 | $ | 97,114 | $ | — | n/a | — | $ | 4,809,113 | 1.6x | $ | 4,809,113 | 1.6x | n/a | 17% | ||||||||||||||||||||||||||
| Mezzanine / Opportunistic II (Nov 2011 / Nov 2016) | 4,120,000 | 993,260 | 71,353 | 0.2x | — | 6,678,087 | 1.4x | 6,749,440 | 1.4x | n/a | 9% | |||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic III (Sep 2016 / Jan 2021) | 6,639,133 | 1,105,632 | 2,078,013 | 1.2x | 39 | % | 8,543,763 | 1.6x | 10,621,776 | 1.5x | n/a | 12% | ||||||||||||||||||||||||||||||
| *Mezzanine / Opportunistic IV (Jan 2021 / Jan 2026) | 5,016,771 | 1,527,819 | 4,400,942 | 1.2x | 1 | % | 1,778,323 | 1.6x | 6,179,265 | 1.3x | n/a | 14% | ||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic V (TBD) | 3,225,846 | 3,225,846 | — | n/a | — | — | n/a | — | n/a | n/a | n/a | |||||||||||||||||||||||||||||||
| Stressed / Distressed I (Sep 2009 / May 2013) | 3,253,143 | — | — | n/a | — | 5,777,098 | 1.3x | 5,777,098 | 1.3x | n/a | 9% | |||||||||||||||||||||||||||||||
| Stressed / Distressed II (Jun 2013 / Jun 2018) | 5,125,000 | 547,430 | 115,300 | 0.2x | — | 5,471,571 | 1.2x | 5,586,871 | 1.1x | n/a | 1% | |||||||||||||||||||||||||||||||
| Stressed / Distressed III (Dec 2017 / Dec 2022) | 7,356,380 | 1,023,698 | 2,033,182 | 1.0x | — | 4,850,806 | 1.5x | 6,883,988 | 1.3x | n/a | 10% | |||||||||||||||||||||||||||||||
| Energy I (Nov 2015 / Nov 2018) | 2,856,867 | 1,154,819 | 246,914 | 0.8x | — | 3,335,250 | 1.6x | 3,582,164 | 1.5x | n/a | 10% | |||||||||||||||||||||||||||||||
| Energy II (Feb 2019 / Jun 2023) | 3,616,081 | 1,475,543 | 1,023,478 | 1.1x | — | 2,766,095 | 1.4x | 3,789,573 | 1.3x | n/a | 16% | |||||||||||||||||||||||||||||||
| *Green Energy III (May 2023 / May 2028) | 6,477,000 | 3,627,742 | 3,010,359 | 1.0x | — | 202,453 | n/a | 3,212,812 | 1.1x | n/a | 15% | |||||||||||||||||||||||||||||||
| European Senior Debt I (Feb 2015 / Feb 2019) | € | 1,964,689 | € | 147,189 | € | 175,127 | 0.4x | — | € | 2,981,872 | 1.3x | € | 3,156,999 | 1.1x | n/a | 1% | ||||||||||||||||||||||||||
| European Senior Debt II (Jun 2019 / Jun 2023) (j) | € | 4,088,344 | € | 842,963 | € | 3,902,298 | 0.9x | — | € | 3,017,599 | 2.6x | € | 6,919,897 | 1.3x | n/a | 10% | ||||||||||||||||||||||||||
| Total Credit Drawdown Funds (k) | $ | 56,591,880 | $ | 15,804,206 | $ | 17,201,715 | 0.9x | 5 | % | $ | 51,068,185 | 1.5x | $ | 68,269,900 | 1.3x | n/a | 10% |
112
Table of Contents
Select Perpetual Capital Strategies (l)
| Strategy (Inception Year) (a) | Investment Strategy | Total Assets Under Management | Total Net Return (m) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Except Where Noted) | ||||||||||||
| Real Estate | ||||||||||||
| BPP—Blackstone Property Partners Platform (2013) (n) | Core+ Real Estate | $ | 61,401,469 | 5 | % | |||||||
| BREIT—Blackstone Real Estate Income Trust (2017) (o) | Core+ Real Estate | 53,966,819 | 9 | % | ||||||||
| BREIT—Class I (p) | Core+ Real Estate | 9 | % | |||||||||
| BXMT—Blackstone Mortgage Trust (2013) (q) | Real Estate Debt | 5,814,824 | 6 | % | ||||||||
| Private Equity | ||||||||||||
| BSCH—Blackstone Strategic Capital Holdings (2014) (r) | Secondaries - GP Stakes | 10,999,962 | 13 | % | ||||||||
| BIP—Blackstone Infrastructure Partners (2019) (s) | Infrastructure | 43,370,836 | 17 | % | ||||||||
| BXPE—Blackstone Private Equity Strategies Fund Program (2024) (t) | Private Equity | 7,329,314 | 13 | % | ||||||||
| BXPE—Class I (u) | Private Equity | 14 | % | |||||||||
| Credit | ||||||||||||
| BXSL—Blackstone Secured Lending Fund (2018) (v) | U.S. Direct Lending | 13,277,747 | 11 | % | ||||||||
| BCRED—Blackstone Private Credit Fund (2021) (w) | U.S. Direct Lending | 75,799,683 | 10 | % | ||||||||
| BCRED—Class I (x) | U.S. Direct Lending | 10 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| * | Represents funds that are in their investment period as of December 31, 2024. |
| Column 1 | Column 2 |
|---|---|
| (a) | Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Available Capital represents total investable capital commitments, including side-by-side, adjusted for certain expenses and expired or recallable capital and may include leverage, less invested capital. This amount is not reduced by outstanding commitments to investments. |
| Column 1 | Column 2 |
|---|---|
| (c) | Multiple of Invested Capital (“MOIC”) represents carrying value, before management fees, expenses and Performance Revenues, divided by invested capital. |
| Column 1 | Column 2 |
|---|---|
| (d) | Unless otherwise indicated, Net Internal Rate of Return (“IRR”) represents the annualized inception to December 31, 2024 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of limited partner cash flows. Initial inception date of cash flows may differ from the Investment Period Beginning Date. |
| Column 1 | Column 2 |
|---|---|
| (e) | The 8% Realized Net IRR and 8% Total Net IRR exclude investors that opted out of the Hilton investment opportunity. Overall BREP International II performance reflects a 7% Realized Net IRR and a 7% Total Net IRR. |
| Column 1 | Column 2 |
|---|---|
| (f) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (g) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. |
| Column 1 | Column 2 |
|---|---|
| (h) | Blackstone Core Equity Partners is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
| Column 1 | Column 2 |
|---|---|
| (i) | Strategic Partners’ Unrealized Investment Value, Realized Investment Value, Total Investment Value, Total MOIC and Total Net IRRs are reported on a three-month lag and therefore do not include the impact of economic and market activities in the current quarter. Realizations are treated as returns of capital until fully recovered and therefore Unrealized and Realized MOICs and Realized Net IRRs are not applicable. Committed Capital and Available Capital are presented as of the current quarter. |
113
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (j) | European Senior Debt II Levered has a net return of 15%, European Senior Debt II Unlevered has a net return of 8%. |
| Column 1 | Column 2 |
|---|---|
| (k) | Funds presented represent the flagship credit drawdown funds only. The Total Credit Net IRR is the combined IRR of the credit drawdown funds presented. |
| Column 1 | Column 2 |
|---|---|
| (l) | Represents the performance for select Perpetual Capital Strategies; strategies excluded consist primarily of (1) investment strategies that have been investing for less than one year, (2) perpetual capital assets managed for certain insurance clients, and (3) investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (m) | Unless otherwise indicated, Total Net Return represents the annualized inception to December 31, 2024 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of investor cash flows. Initial inception date of cash flows occurred during the Inception Year. |
| Column 1 | Column 2 |
|---|---|
| (n) | BPP represents the aggregate Total Assets Under Management and Total Net Return of the BPP Platform, which comprises over 30 funds, co-investment and separately managed account vehicles. It includes certain vehicles managed as part of the BPP Platform but not classified as Perpetual Capital. As of December 31, 2024, these vehicles represented $2.8 billion of Total Assets Under Management. |
| Column 1 | Column 2 |
|---|---|
| (o) | The BREIT Total Net Return reflects a per share blended return, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. This return is not representative of the return experienced by any particular investor or share class. Total Net Return is presented on an annualized basis and is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (p) | Represents the Total Net Return for BREIT’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. Class I Total Net Return is presented on an annualized basis and is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (q) | The BXMT Total Net Return reflects annualized market return of a shareholder invested in BXMT since inception, May 22, 2013, assuming reinvestment of all dividends received during the period. |
| Column 1 | Column 2 |
|---|---|
| (r) | BSCH represents the aggregate Total Assets Under Management and Total Net Return of BSCH I and BSCH II funds that invest as part of the Secondaries—GP Stakes strategy, which targets minority investments in the general partners of private equity and other private-market alternative asset management firms globally. Including co-investment vehicles that do not pay fees, BSCH Total Assets Under Management is $12.3 billion. |
| Column 1 | Column 2 |
|---|---|
| (s) | BIP represents the aggregate Total Assets Under Management and Total Net Return of infrastructure-focused funds for institutional investors with a primary focus on the U.S. and Europe. Including co-investment vehicles, BIP Total Assets Under Management is $54.8 billion. |
| Column 1 | Column 2 |
|---|---|
| (t) | The BXPE Total Net Return reflects a per share blended return, assuming the BXPE fund program had a single vehicle and a single share class, reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BXPE. This return is not representative of the return experienced by any particular vehicle, investor or share class. Total Net Return is presented on an annualized basis and is from January 2, 2024. BXPE Total Assets Under Management reflects net asset value as of December 31, 2024. For purposes of segment Assets Under Management reporting, BXPE Assets Under Management is reported by the business managing the assets. |
| Column 1 | Column 2 |
|---|---|
| (u) | Represents the blended Total Net Return for the BXPE fund program’s Class I shares, its largest share class across vehicles. Performance varies by vehicle and share class. Class I Total Net Return assumes reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by the Class I shares. Class I Total Net Return is presented on an annualized basis and is from January 2, 2024. |
114
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (v) | The BXSL Total Assets Under Management and Total Net Return are presented as of September 30, 2024. Refer to BXSL public filings for current quarter results. BXSL Total Net Return reflects the change in Net Asset Value (“NAV”) per share, plus distributions per share (assuming dividends and distributions are reinvested in accordance with BXSL’s dividend reinvestment plan) divided by the beginning NAV per share. Total Net Returns are presented on an annualized basis and are from November 20, 2018. |
| Column 1 | Column 2 |
|---|---|
| (w) | The BCRED Total Net Return reflects a per share blended return, assuming BCRED had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BCRED. This return is not representative of the return experienced by any particular investor or share class. Total Net Return is presented on an annualized basis and is from January 7, 2021. Total Assets Under Management reflects gross asset value plus amounts borrowed or available to be borrowed under certain credit facilities. BCRED net asset value as of December 31, 2024 was $38.9 billion. |
| Column 1 | Column 2 |
|---|---|
| (x) | Represents the Total Net Return for BCRED’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BCRED. Class I Total Net Return is presented on an annualized basis and is from January 7, 2021. |
Segment Analysis
Discussed below is our Segment Distributable Earnings for each of our segments. This information is reflected in the manner utilized by our senior management to make operating decisions, assess performance and allocate resources. References to “our” sectors or investments may also refer to portfolio companies and investments of the underlying funds that we manage.
Real Estate
The following table presents the results of operations for our Real Estate segment:
| Year Ended December 31, | 2024 vs. 2023 | 2023 vs. 2022 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ | % | $ | % | ||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||
| Management Fees, Net | ||||||||||||||||||||||||||||
| Base Management Fees | $ | 2,716,983 | $ | 2,794,232 | $ | 2,462,179 | $ | (77,249 | ) | -3 | % | $ | 332,053 | 13 | % | |||||||||||||
| Transaction and Other Fees, Net | 175,010 | 78,483 | 171,424 | 96,527 | 123 | % | (92,941 | ) | -54 | % | ||||||||||||||||||
| Management Fee Offsets | (16,716 | ) | (29,357 | ) | (10,538 | ) | 12,641 | -43 | % | (18,819 | ) | 179 | % | |||||||||||||||
| Total Management Fees, Net | 2,875,277 | 2,843,358 | 2,623,065 | 31,919 | 1 | % | 220,293 | 8 | % | |||||||||||||||||||
| Fee Related Performance Revenues | 203,425 | 294,240 | 1,075,424 | (90,815 | ) | -31 | % | (781,184 | ) | -73 | % | |||||||||||||||||
| Fee Related Compensation | (674,965 | ) | (675,880 | ) | (1,039,125 | ) | 915 | — | 363,245 | -35 | % | |||||||||||||||||
| Other Operating Expenses | (380,321 | ) | (325,050 | ) | (315,331 | ) | (55,271 | ) | 17 | % | (9,719 | ) | 3 | % | ||||||||||||||
| Fee Related Earnings | 2,023,416 | 2,136,668 | 2,344,033 | (113,252 | ) | -5 | % | (207,365 | ) | -9 | % | |||||||||||||||||
| Realized Performance Revenues | 200,974 | 244,358 | 2,985,713 | (43,384 | ) | -18 | % | (2,741,355 | ) | -92 | % | |||||||||||||||||
| Realized Performance Compensation | (101,011 | ) | (123,299 | ) | (1,168,045 | ) | 22,288 | -18 | % | 1,044,746 | -89 | % | ||||||||||||||||
| Realized Principal Investment Income | 14,522 | 7,628 | 150,790 | 6,894 | 90 | % | (143,162 | ) | -95 | % | ||||||||||||||||||
| Net Realizations | 114,485 | 128,687 | 1,968,458 | (14,202 | ) | -11 | % | (1,839,771 | ) | -93 | % | |||||||||||||||||
| Segment Distributable Earnings | $ | 2,137,901 | $ | 2,265,355 | $ | 4,312,491 | $ | (127,454 | ) | -6 | % | $ | (2,047,136 | ) | -47 | % |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
115
Table of Contents
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Segment Distributable Earnings were $2.1 billion for the year ended December 31, 2024, a decrease of $127.5 million, compared to $2.3 billion for the year ended December 31, 2023. The decrease in Segment Distributable Earnings was attributable to decreases of $113.3 million in Fee Related Earnings and $14.2 million in Net Realizations.
The performance of funds in our Real Estate segment in 2024 was negatively impacted by volatility in the
10-year
Treasury yield, including a sharp increase in the fourth quarter, and a strong U.S. dollar. However, we believe a commercial real estate recovery is underway. Although the pace of such recovery is uncertain, the underpinnings are firmly in place, including a healthy economic backdrop that supports cash flow growth, meaningful improvements in the cost and availability of capital and a material decrease in construction starts. Subject to inflation subsiding, this should set the stage for a multi-year recovery. The constraints on future new supply, including in certain sectors in which our global opportunistic and Core+ real estate portfolios are concentrated, such as logistics and rental housing, should also support real estate values over time.
We additionally continue to believe that, despite recent speculation about data center demand, there will continue to be significant demand for digital infrastructure as artificial intelligence and other technological innovation is increasingly adopted and developed. Our Real Estate segment is well positioned to benefit from this trend. In certain markets and sectors with elevated near-term supply, including U.S. logistics and multifamily, however, growth has slowed and may moderate further. Life science office and traditional office valuations have also been negatively impacted by challenging sector dynamics and capital markets. While our NYSE-listed REIT, Blackstone Mortgage Trust (“BXMT”), is mostly focused in sectors with strong long-term fundamentals, its office exposure is higher than in our real estate equity business. Although this has posed challenges for the vehicle, its office exposure has been meaningfully reduced through loan resolutions and repayments. Given our conviction that a recovery is underway, our Real Estate funds deployed $25.3 billion in 2024, a nearly 70% increase year over year. While we expect our real estate realization activity to remain muted as commercial real estate continues to recover, we believe the market for realizations will strengthen over time. In BREIT, improving investor sentiment throughout 2024 has contributed to favorable trends in net flows, with a 97% decline in net repurchase requests in December 2024 relative to their peak in January 2023.
Fee Related Earnings
Fee Related Earnings were $2.0 billion for the year ended December 31, 2024, a decrease of $113.3 million, compared to $2.1 billion for the year ended December 31, 2023. The decrease in Fee Related Earnings was primarily attributable to a decrease of $90.8 million in Fee Related Performance Revenues and an increase of $55.3 million in Other Operating Expenses, partially offset by an increase of $31.9 million in Management Fees, Net.
Fee Related Performance Revenues were $203.4 million for the year ended December 31, 2024, a decrease of $90.8 million, compared to $294.2 million for the year ended December 31, 2023. The decrease was primarily due to lower Fee Related Performance Revenues in BPP and
co-investment
and BXMT.
Other Operating Expenses were $380.3 million for the year ended December 31, 2024, an increase of $55.3 million, compared to $325.1 million for the year ended December 31, 2023. The increase was primarily due to higher
sub-servicing
fees and professional fees.
Management Fees, Net were $2.9 billion for the year ended December 31, 2024, an increase of $31.9 million, compared to $2.8 billion for the year ended December 31, 2023, primarily driven by an increase in Transaction and Other Fees, Net, partially offset by a decrease in Base Management Fees. Transaction and Other Fees, Net increased $96.5 million primarily due to an increase in acquisition fees paid to the advisor of our BREP funds. Base Management Fees decreased $77.2 million primarily due to a decrease in
Fee-Earning
Assets Under Management in BREIT.
116
Table of Contents
Net Realizations
Net Realizations were $114.5 million for the year ended December 31, 2024, a decrease of $14.2 million, compared to $128.7 million for the year ended December 31, 2023. The decrease in Net Realizations was primarily attributable to a decrease of $43.4 million in Realized Performance Revenues, partially offset by a decrease of $22.3 million in Realized Performance Compensation.
Realized Performance Revenues were $201.0 million for the year ended December 31, 2024, a decrease of $43.4 million, compared to $244.4 million for the year ended December 31, 2023. The decrease was primarily due to lower Realized Performance Revenues in BREP.
Realized Performance Compensation was $101.0 million for the year ended December 31, 2024, a decrease of $22.3 million, compared to $123.3 million for the year ended December 31, 2023. The decrease was primarily due to the decrease in Realized Performance Revenues.
Fund Returns
Fund return information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following table presents the internal rates of return, except where noted, of our significant real estate funds:
| Year Ended December 31, | December 31, 2024 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BREP VIII | -11% | -11% | -10% | -9% | 8% | 6% | 30% | 23% | 18% | 13% | |||||||||||||||||||||||||||||
| BREP IX | -8% | -8% | -6% | -6% | 18% | 13% | 80% | 54% | 15% | 10% | |||||||||||||||||||||||||||||
| BREP X | 27% | 15% | n/m | n/m | n/m | n/m | 15% | 7% | 29% | 8% | |||||||||||||||||||||||||||||
| BREP Europe V (b) | -13% | -12% | -14% | -13% | -1% | -2% | 50% | 41% | 11% | 7% | |||||||||||||||||||||||||||||
| BREP Europe VI (b) | 3% | 1% | 10% | 6% | 10% | 6% | 97% | 73% | 19% | 11% | |||||||||||||||||||||||||||||
| BREP Asia II | -2% | -3% | -2% | -1% | 2% | 1% | 35% | 24% | 7% | 4% | |||||||||||||||||||||||||||||
| BREP Asia III | 6% | -7% | -4% | -19% | n/m | n/m | n/a | n/a | — | -14% | |||||||||||||||||||||||||||||
| BREP Co-Investment (c) | -8% | -10% | 1% | 1% | 26% | 25% | 18% | 16% | 18% | 16% | |||||||||||||||||||||||||||||
| BPP (d) | -2% | -3% | -8% | -8% | 11% | 9% | n/a | n/a | 6% | 5% | |||||||||||||||||||||||||||||
| BREIT (e) | n/a | 2% | n/a | -1% | n/a | 8% | n/a | n/a | n/a | 9% | |||||||||||||||||||||||||||||
| BREIT - Class I (f) | n/a | 2% | n/a | -1% | n/a | 8% | n/a | n/a | n/a | 9% | |||||||||||||||||||||||||||||
| BREDS High-Yield (g) | 17% | 12% | 12% | 8% | 3% | — | 14% | 10% | 14% | 9% | |||||||||||||||||||||||||||||
| BXMT (h) | n/a | -8% | n/a | 13% | n/a | -24% | n/a | n/a | n/a | 6% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
117
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Euro-based internal rates of return. |
| Column 1 | Column 2 |
|---|---|
| (c) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (d) | The BPP platform, which comprises over 30 funds, co-investment and separately managed account vehicles, represents the Core+ real estate funds which invest with a more modest risk profile and lower leverage. |
| Column 1 | Column 2 |
|---|---|
| (e) | Reflects a per share blended return for each respective period, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. These returns are not representative of the returns experienced by any particular investor or share class. Inception to date returns are presented on an annualized basis and are from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents the Total Net Return for BREIT’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. Inception to date return is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (g) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. Inception to date returns are from July 1, 2009. |
| Column 1 | Column 2 |
|---|---|
| (h) | Reflects annualized return of a shareholder invested in BXMT as of the beginning of each period presented, assuming reinvestment of all dividends received during the period, and net of all fees and expenses incurred by BXMT. Return incorporates the closing NYSE stock price as of each period end. Inception to date returns are from May 22, 2013. |
Funds with Closed Investment Periods as of December 31, 2024
The Real Estate segment has thirteen funds with closed investment periods as of December 31, 2024: BREP IX, BREP VIII, BREP VII, BREP VI, BREP V, BREP Europe VI, BREP Europe V, BREP Europe IV, BREP Europe III, BREP Asia II, BREP Asia I, BREDS IV and BREDS III. As of December 31, 2024, BREP VII, BREP VI, BREP V, BREP Europe VI, BREP Europe IV, BREP Europe III and BREP Asia I were above their carried interest thresholds (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would have been above their carried interest thresholds even if all remaining investments were valued at zero. BREP IX, BREP VIII, BREP Europe V, BREDS IV and BREDS III were above their carried interest thresholds as of December 31, 2024, and BREP Asia II was below its carried interest threshold. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds.
118
Table of Contents
Private Equity
The following table presents the results of operations for our Private Equity segment:
| Year Ended December 31, | 2024 vs. 2023 | 2023 vs. 2022 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 2,027,855 | $ | 1,903,972 | $ | 1,882,197 | $ | 123,883 | 7% | $ | 21,775 | 1% | |||||||||||||||
| Transaction, Advisory and Other Fees, Net | 176,469 | 108,848 | 97,972 | 67,621 | 62% | 10,876 | 11% | ||||||||||||||||||||
| Management Fee Offsets | (6,044 | ) | (5,228 | ) | (56,078 | ) | (816 | ) | 16% | 50,850 | -91% | ||||||||||||||||
| Total Management and Advisory Fees, Net | 2,198,280 | 2,007,592 | 1,924,091 | 190,688 | 9% | 83,501 | 4% | ||||||||||||||||||||
| Fee Related Performance Revenues | 1,185,428 | — | (648 | ) | 1,185,428 | n/m | 648 | -100% | |||||||||||||||||||
| Fee Related Compensation | (1,164,237 | ) | (619,678 | ) | (599,758 | ) | (544,559 | ) | 88% | (19,920 | ) | 3% | |||||||||||||||
| Other Operating Expenses | (391,309 | ) | (329,221 | ) | (314,967 | ) | (62,088 | ) | 19% | (14,254 | ) | 5% | |||||||||||||||
| Fee Related Earnings | 1,828,162 | 1,058,693 | 1,008,718 | 769,469 | 73% | 49,975 | 5% | ||||||||||||||||||||
| Realized Performance Revenues | 1,392,447 | 1,343,865 | 1,206,594 | 48,582 | 4% | 137,271 | 11% | ||||||||||||||||||||
| Realized Performance Compensation | (633,491 | ) | (584,154 | ) | (550,306 | ) | (49,337) | 8% | (33,848 | ) | 6% | ||||||||||||||||
| Realized Principal Investment Income | 52,356 | 76,220 | 144,585 | (23,864 | ) | -31% | (68,365 | ) | -47% | ||||||||||||||||||
| Net Realizations | 811,312 | 835,931 | 800,873 | (24,619 | ) | -3% | 35,058 | 4% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 2,639,474 | $ | 1,894,624 | $ | 1,809,591 | $ | 744,850 | 39% | $ | 85,033 | 5% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Segment Distributable Earnings were $2.6 billion for the year ended December 31, 2024, an increase of $744.9 million, compared to $1.9 billion for the year ended December 31, 2023. The increase in Segment Distributable Earnings was attributable to an increase of $769.5 million in Fee Related Earnings, partially offset by a decrease of $24.6 million in Net Realizations.
Our Private Equity segment demonstrated resilience across all strategies in 2024. In addition to particular strength in Corporate Private Equity and Life Sciences, our Infrastructure business was a notable driver of Fee Related Performance Revenues in the fourth quarter due to a significant scheduled crystallization event. We continue to believe our Infrastructure business is well positioned to benefit from the expected increase in demand for investment in infrastructure, including digital infrastructure, over time. In Corporate Private Equity, our operating companies saw stable revenue growth and margin expansion during the year. Realization activity in the segment meaningfully increased toward the end of 2024, concentrated in Corporate Private Equity, and we see a more constructive environment for realizations in the segment through the course of 2025. Improved market sentiment has created positive momentum for deployment in the segment, which nearly doubled year-over-year, and for fundraising, including in our perpetual capital strategies.
Fee Related Earnings
Fee Related Earnings were $1.8 billion for the year ended December 31, 2024, an increase of $769.5 million, compared to $1.1 billion for the year ended December 31, 2023. The increase in Fee Related Earnings was primarily attributable to increases of $1.2 billion in Fee Related Performance Revenues and $190.7 million in Management and Advisory Fees, Net, partially offset by an increase of $544.6 million in Fee Related Compensation.
119
Table of Contents
Fee Related Performance Revenues were $1.2 billion for the year ended December 31, 2024, an increase of $1.2 billion, compared to the year ended December 31, 2023. The increase was due to crystallization of performance revenues in BIP and BXPE.
Management and Advisory Fees, Net were $2.2 billion for the year ended December 31, 2024, an increase of $190.7 million, compared to $2.0 billion for the year ended December 31, 2023, primarily driven by increases in Base Management Fees and Transaction, Advisory and Other Fees, Net. Base Management Fees increased $123.9 million primarily due to an increase in
Fee-Earning
Assets Under Management in BIP and BXPE, as well as the investment period commencement and subsequent fee holiday expirations of BCP IX and BETP IV. Transaction, Advisory and Other Fees, Net increased $67.6 million primarily due to increased volume of deal activity in BXCM.
Fee Related Compensation were $1.2 billion for the year ended December 31, 2024, an increase of $544.6 million, compared to $619.7 million for the year ended December 31, 2023. The increase was primarily due to increases in Fee Related Performance Revenues and Management and Advisory Fees, Net, both of which impact Fee Related Compensation.
Net Realizations
Net Realizations were $811.3 million for the year ended December 31, 2024, a decrease of $24.6 million, compared to $835.9 million for the year ended December 31, 2023. The decrease in Net Realizations was attributable to an increase of $49.3 million in Realized Performance Compensation and a decrease of $23.9 million in Realized Principal Investment Income, partially offset by an increase of $48.6 million in Realized Performance Revenues.
Realized Performance Compensation was $633.5 million for the year ended December 31, 2024, an increase of $49.3 million, compared to $584.2 million for the year ended December 31, 2023. The increase was primarily due to increases in Realized Performance Compensation in Corporate Private Equity and Tactical Opportunities, partially offset by decreases in Secondaries.
Realized Principal Investment Income was $52.4 million for the year ended December 31, 2024, a decrease of $23.9 million, compared to $76.2 million for the year ended December 31, 2023. The decrease was primarily due to decreases in Realized Principal Investment Income in Corporate Private Equity.
Realized Performance Revenues were $1.4 billion for the year ended December 31, 2024, an increase of $48.6 million, compared to $1.3 billion for the year ended December 31, 2023. The increase was primarily due to increases in Realized Performance Revenues in Tactical Opportunities and Corporate Private Equity, partially offset by decreases in Secondaries.
Fund Returns
Fund returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
120
Table of Contents
The following table presents the internal rates of return of our significant private equity funds:
| Year Ended December 31, | December 31, 2024 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BCP VI | 7% | 6% | 7% | 6% | 12% | 11% | 19% | 14% | 17% | 12% | |||||||||||||||||||||||||||||
| BCP VII | 13% | 10% | 13% | 10% | -12% | -11% | 34% | 25% | 18% | 13% | |||||||||||||||||||||||||||||
| BCP VIII | 14% | 9% | 12% | 6% | 4% | — | n/m | n/m | 19% | 11% | |||||||||||||||||||||||||||||
| BEP II | 40% | 23% | 12% | 8% | 36% | 33% | 15% | 12% | 14% | 9% | |||||||||||||||||||||||||||||
| BEP III | 20% | 15% | 28% | 20% | 42% | 31% | 63% | 45% | 42% | 28% | |||||||||||||||||||||||||||||
| BCP Asia I | 14% | 12% | 16% | 13% | -38% | -35% | 66% | 46% | 36% | 25% | |||||||||||||||||||||||||||||
| BCP Asia II | 91% | 76% | 62% | 23% | n/m | n/m | n/m | n/m | 80% | 51% | |||||||||||||||||||||||||||||
| BCEP I | 10% | 8% | 2% | 2% | — | — | 64% | 59% | 19% | 17% | |||||||||||||||||||||||||||||
| BCEP II | 14% | 10% | 31% | 24% | 14% | 9% | n/a | n/a | 19% | 14% | |||||||||||||||||||||||||||||
| Tactical Opportunities | 13% | 9% | 9% | 5% | -2% | -4% | 18% | 15% | 15% | 10% | |||||||||||||||||||||||||||||
| Tactical Opportunities Co-Investment and Other | 13% | 11% | 7% | 7% | — | 4% | 21% | 19% | 19% | 16% | |||||||||||||||||||||||||||||
| BXG I | 2% | -2% | -2% | -5% | -13% | -13% | n/m | n/m | 2% | -2% | |||||||||||||||||||||||||||||
| Strategic Partners VI (b) | 2% | — | -2% | -3% | -10% | -11% | n/a | n/a | 18% | 13% | |||||||||||||||||||||||||||||
| Strategic Partners VII (b) | -1% | -2% | 1% | — | -4% | -5% | n/a | n/a | 20% | 16% | |||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (b) | 13% | 11% | 19% | 16% | 13% | 12% | n/a | n/a | 19% | 15% | |||||||||||||||||||||||||||||
| Strategic Partners VIII (b) | 1% | — | -1% | -3% | 3% | 2% | n/a | n/a | 30% | 23% | |||||||||||||||||||||||||||||
| Strategic Partners Real Estate, SMA and Other (b) | -1% | -6% | -6% | -7% | 35% | 32% | n/a | n/a | 14% | 12% | |||||||||||||||||||||||||||||
| Strategic Partners Infrastructure III (b) | 13% | 10% | 15% | 11% | 58% | 45% | n/a | n/a | 30% | 20% | |||||||||||||||||||||||||||||
| Strategic Partners IX (b) | 25% | 19% | 15% | 7% | n/m | n/m | n/a | n/a | 28% | 18% | |||||||||||||||||||||||||||||
| Strategic Partners GP Solutions (b) | — | -3% | -16% | -11% | 39% | 29% | n/a | n/a | 1% | -3% | |||||||||||||||||||||||||||||
| BSCH (c) | 35% | 25% | 8% | 5% | 4% | 1% | n/a | n/a | 21% | 13% | |||||||||||||||||||||||||||||
| BIP (d) | 24% | 20% | 13% | 10% | 26% | 20% | n/a | n/a | 21% | 17% | |||||||||||||||||||||||||||||
| Clarus IV | 22% | 17% | -3% | -4% | 4% | 2% | 11% | 6% | 16% | 10% | |||||||||||||||||||||||||||||
| BXLS V | 42% | 31% | 43% | 27% | 10% | 2% | n/m | n/m | 31% | 19% | |||||||||||||||||||||||||||||
| BXPE (e) | n/a | 13% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 13% | |||||||||||||||||||||||||||||
| BXPE - Class I (f) | n/a | 14% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 14% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Gross and net returns are reported on a three-month lag, reflect Strategic Partners’ fund financial performance as of the prior quarter and therefore do not include the impact of economic and market activities in the current quarter. Realizations are treated as returns of capital until fully recovered and therefore inception to date realized returns are not applicable. |
| Column 1 | Column 2 |
|---|---|
| (c) | Gross and net returns represent BSCH I and BSCH II GP Stakes funds. Returns include performance of investments in four public-market general partner stakes acquired in BSCH I, prior to a shift in GP Stakes’ strategy in 2017 to focus exclusively on private-markets general partners. |
| Column 1 | Column 2 |
|---|---|
| (d) | Gross and net returns reflect infrastructure-focused funds for institutional investors. |
121
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (e) | Reflects a per share blended return for each respective period, assuming BXPE had a single vehicle and a single share class, reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BXPE. These returns are not representative of the returns experienced by any particular vehicle, investor or share class. Inception to date returns are presented on an annualized basis and are from January 2, 2024. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents the blended Total Net Return for BXPE’s Class I shares, its largest share class across vehicles. Performance varies by vehicle and share class. Class I Total Net Return assumes reinvestment of any dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by the Class I shares. Class I Total Net Return is presented on an annualized basis from January 2, 2024. |
Funds With Closed Investment Periods as of December 31, 2024
The Corporate Private Equity funds have eleven funds with closed investment periods: BCP IV, BCP V, BCP VI, BCP VII, BCP VIII, BCOM, BEP I, BEP II, BEP III, BCEP I and BCP Asia I. As of December 31, 2024, BCP IV was above its carried interest threshold (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would still be above its carried interest threshold even if all remaining investments were valued at zero. BCP V is comprised of two fund classes, the BCP V “main fund” and
BCP V-AC
fund. Within these fund classes, the general partner is subject to equalization such that (a) the general partner accrues carried interest when the respective carried interest for either fund class is positive and (b) the general partner realizes carried interest so long as clawback obligations, if any, for either of the respective fund classes are fully satisfied. BCP V, BCP VI, BCP VII, BCP VIII, BCOM, BEP I, BEP II, BEP III, BCEP I and BCP Asia I were above their respective carried interest thresholds. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds.
Tactical Opportunities funds have various funds with closed investment periods, including but not limited to:
BTOF-POOL,
BTOF-POOL II,
and
BTOF-POOL III,
which are each above their carried interest thresholds based on aggregate fund position. Blackstone Growth funds have no funds with closed investment periods. Secondaries funds have various funds with closed investment periods, including but not limited to: Strategic Partners Infrastructure III, Strategic Partners VIII, Strategic Partners Real Estate VII and BSCH I which are above their respective carried interest thresholds based on aggregate fund position. Blackstone Life Sciences funds have one fund with a closed investment period: Clarus IV, which was above its carried interest threshold.
122
Table of Contents
Credit & Insurance
The following table presents the results of operations for our Credit & Insurance segment:
| Year Ended December 31, | 2024 vs. 2023 | 2023 vs. 2022 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 1,561,649 | $ | 1,297,406 | $ | 1,185,289 | $ | 264,243 | 20% | $ | 112,117 | 9% | |||||||||||||||
| Transaction and Other Fees, Net | 44,354 | 44,542 | 34,481 | (188 | ) | — | 10,061 | 29% | |||||||||||||||||||
| Management Fee Offsets | (24,196 | ) | (3,907 | ) | (5,432 | ) | (20,289 | ) | 519% | 1,525 | -28% | ||||||||||||||||
| Total Management Fees, Net | 1,581,807 | 1,338,041 | 1,214,338 | 243,766 | 18% | 123,703 | 10% | ||||||||||||||||||||
| Fee Related Performance Revenues | 747,092 | 564,287 | 374,721 | 182,805 | 32% | 189,566 | 51% | ||||||||||||||||||||
| Fee Related Compensation | (755,620 | ) | (628,064 | ) | (512,727 | ) | (127,556 | ) | 20% | (115,337 | ) | 22% | |||||||||||||||
| Other Operating Expenses | (371,354 | ) | (323,773 | ) | (260,028 | ) | (47,581 | ) | 15% | (63,745 | ) | 25% | |||||||||||||||
| Fee Related Earnings | 1,201,925 | 950,491 | 816,304 | 251,434 | 26% | 134,187 | 16% | ||||||||||||||||||||
| Realized Performance Revenues | 313,092 | 317,620 | 147,285 | (4,528 | ) | -1% | 170,335 | 116% | |||||||||||||||||||
| Realized Performance Compensation | (129,814 | ) | (140,210 | ) | (63,845 | ) | 10,396 | -7% | (76,365 | ) | 120% | ||||||||||||||||
| Realized Principal Investment Income | 39,855 | 21,752 | 79,763 | 18,103 | 83% | (58,011 | ) | -73% | |||||||||||||||||||
| Net Realizations | 223,133 | 199,162 | 163,203 | 23,971 | 12% | 35,959 | 22% | ||||||||||||||||||||
| Segment Distributable Earnings | $ | 1,425,058 | $ | 1,149,653 | $ | 979,507 | $ | 275,405 | 24% | $ | 170,146 | 17% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Segment Distributable Earnings were $1.4 billion for the year ended December 31, 2024, an increase of $275.4 million, compared to $1.1 billion for the year ended December 31, 2023. The increase in Segment Distributable Earnings was attributable to increases of $251.4 million in Fee Related Earnings and $24.0 million in Net Realizations.
Our Credit & Insurance segment demonstrated consistently strong performance in 2024. Longer-term structural shifts in the lending market have contributed to attractive and sizeable deployment opportunities in the segment, which invested $63.8 billion in 2024. Credit & Insurance funds have benefited from an environment of high interest rates, although these rates began to decrease in 2024. A further decline in interest rates and/or widening of credit spreads would make it more difficult for our credit funds to replicate recent strong performance. Nevertheless, even with modest base rate decreases, we continue to see significant opportunities to generate excess returns relative to liquid markets in our
non-investment
grade strategies. Moreover, rapidly expanding private credit markets and opportunities for corporate and bank partnerships should continue to be supportive of overall transaction activity, including deployment.
Fundraising in our Credit & Insurance segment, including in our perpetual capital strategies, continued to be positively impacted by the long-term structural shifts in the lending market. In addition to strong interest in
non-investment
grade strategies, such as opportunistic and direct lending, and a meaningful increase in demand for investment grade private credit, we see robust momentum in our perpetual capital strategies. At the same time, given the significant opportunities in the space, competition in the private credit markets has increased and is likely to increase further as a result of product innovation and customization by private credit managers. In addition, regulatory measures aimed at reducing burden on U.S. banks, such as less onerous bank regulatory capital requirements, may also increase competition.
123
Table of Contents
Fee Related Earnings
Fee Related Earnings were $1.2 billion for the year ended December 31, 2024, an increase of $251.4 million, compared to $950.5 million for the year ended December 31, 2023. The increase in Fee Related Earnings was primarily attributable to increases of $243.8 million in Management Fees, Net and $182.8 million in Fee Related Performance Revenues, partially offset by an increase of $127.6 million in Fee Related Compensation.
Management Fees, Net were $1.6 billion for the year ended December 31, 2024, an increase of $243.8 million, compared to $1.3 billion for the year ended December 31, 2023, primarily driven by an increase in Base Management Fees. Base Management Fees increased $264.2 million primarily due to an increase in
Fee-Earning
Assets Under Management in direct lending.
Fee Related Performance Revenues were $747.1 million for the year ended December 31, 2024, an increase of $182.8 million, compared to $564.3 million for the year ended December 31, 2023. The increase was primarily due to higher net investment income and
Fee-Earning
Assets Under Management in BCRED.
Fee Related Compensation was $755.6 million for the year ended December 31, 2024, an increase of $127.6 million, compared to $628.1 million for the year ended December 31, 2023. The increase was primarily due to increases in Management Fees, Net and Fee Related Performance Revenues, both of which impact Fee Related Compensation.
Net Realizations
Net Realizations were $223.1 million for the year ended December 31, 2024, an increase of $24.0 million, compared to $199.2 million for the year ended December 31, 2023. The increase in Net Realizations was primarily attributable to an increase of $18.1 million in Realized Principal Investment Income, partially offset by a decrease of $10.4 million in Realized Performance Compensation.
Realized Principal Investment Income was $39.9 million for the year ended December 31, 2024, an increase of $18.1 million, compared to $21.8 million for the year ended December 31, 2023. The increase was primarily due to the impact of a realized loss related to the insurance platform in the year ended December 31, 2023.
Realized Performance Compensation was $129.8 million for the year ended December 31, 2024, a decrease of $10.4 million, compared to $140.2 million for the year ended December 31, 2023. The decrease was primarily due to the decrease in Realized Performance Revenues.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
124
Table of Contents
The following table presents the return information for the Private Credit and Liquid Credit composites:
| Year Ended December 31, | Inception to December 31, 2024 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | Total | |||||||||||||||||||||||||||||
| Composite (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| Private Credit (b) | 16 | % | 12 | % | 16 | % | 12 | % | 7 | % | 4 | % | 12 | % | 8 | % | ||||||||||||||||
| Liquid Credit (b) | 10 | % | 9 | % | 13 | % | 12 | % | -3 | % | -3 | % | 5 | % | 5 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Allocations, net of tax advances. |
| Column 1 | Column 2 |
|---|---|
| (b) | Private Credit returns include mezzanine lending funds and middle market direct lending funds (including BXSL and BCRED), stressed/distressed strategies (including stressed/distressed funds and credit alpha strategies) and energy strategies. Liquid Credit returns include CLOs, closed-ended funds, open-ended funds and separately managed accounts. Only fee-earning funds exceeding $100 million of fair value at the beginning of each respective quarter-end are included. Funds in liquidation, funds investing primarily in investment grade corporate credit and asset based finance funds are excluded. Blackstone Funds that were contributed to BXC as part of Blackstone’s acquisition of BXC in March 2008 and the pre-acquisition date performance for funds and vehicles acquired by BXC subsequent to March 2008, are also excluded. Private Credit and Liquid Credit’s inception to date returns are from December 31, 2005. |
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Hurdle (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Credit & Insurance (b) | $ | 110,519,827 | $ | 89,500,575 | $ | 87,166,271 | 99 | % | 97 | % | 93 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Hurdle represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Credit & Insurance managed fund has positive investment performance relative to a hurdle, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a hurdle return, thereby resulting in an increase in Estimated % Above High Water Mark/Hurdle. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Credit & Insurance managed funds, at December 31, 2024, the incremental appreciation needed for the 1% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles to reach their respective High Water Marks/Hurdles was $2.2 billion, an increase of $37.0 million, compared to $2.1 billion at December 31, 2023. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles as of December 31, 2024, 5% were within 5% of reaching their respective High Water Mark. |
125
Table of Contents
Multi-Asset Investing
The following table presents the results of operations for our Multi-Asset Investing segment:
| Year Ended December 31, | 2024 vs. 2023 | 2023 vs. 2022 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 474,395 | $ | 470,237 | $ | 515,373 | $ | 4,158 | 1% | $ | (45,136 | ) | -9% | ||||||||||||||
| Transaction and Other Fees, Net | 3,855 | 4,019 | 6,240 | (164 | ) | -4% | (2,221 | ) | -36% | ||||||||||||||||||
| Management Fee Offsets | (80 | ) | (3 | ) | (161 | ) | (77 | ) | n/m | 158 | -98% | ||||||||||||||||
| Total Management Fees, Net | 478,170 | 474,253 | 521,452 | 3,917 | 1% | (47,199 | ) | -9% | |||||||||||||||||||
| Fee Related Compensation | (144,500 | ) | (164,488 | ) | (179,165 | ) | 19,988 | -12% | 14,677 | -8% | |||||||||||||||||
| Other Operating Expenses | (105,108 | ) | (106,289 | ) | (98,697 | ) | 1,181 | -1% | (7,592 | ) | 8% | ||||||||||||||||
| Fee Related Earnings | 228,562 | 203,476 | 243,590 | 25,086 | 12% | (40,114 | ) | -16% | |||||||||||||||||||
| Realized Performance Revenues | 380,518 | 155,259 | 121,746 | 225,259 | 145% | 33,513 | 28% | ||||||||||||||||||||
| Realized Performance Compensation | (86,930 | ) | (48,354 | ) | (31,901 | ) | (38,576 | ) | 80% | (16,453 | ) | 52% | |||||||||||||||
| Realized Principal Investment Income | (14,207 | ) | 5,332 | 21,118 | (19,539 | ) | n/m | (15,786 | ) | -75% | |||||||||||||||||
| Net Realizations | 279,381 | 112,237 | 110,963 | 167,144 | 149% | 1,274 | 1% | ||||||||||||||||||||
| Segment Distributable Earnings | $ | 507,943 | $ | 315,713 | $ | 354,553 | $ | 192,230 | 61% | $ | (38,840 | ) | -11% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023
Segment Distributable Earnings were $507.9 million for the year ended December 31, 2024, an increase of $192.2 million, compared to $315.7 million for the year ended December 31, 2023. The increase in Segment Distributable Earnings was attributable to increases of $25.1 million in Fee Related Earnings and $167.1 million in Net Realizations.
Nearly all strategies across our Multi-Asset Investing segment exhibited positive performance in 2024, with significantly less volatility than the broader markets. In particular, the Absolute Return Composite had its nineteenth consecutive quarter of positive performance and best year since 2009, benefiting from performance across strategies, including quantitative, macro and equities. Segment Distributable Earnings in the Multi-Asset Investing segment would likely be negatively impacted, however, by a significant or sustained weak market environment or decline in asset prices, including as a result of concerns over macroeconomic factors. In addition, certain of our strategies are designed to benefit from a high interest rate environment. Declining interest rates may make it more difficult for these Multi-Asset Investing strategies to replicate their positive performance. Conversely, if interest rates remain at sustained high levels for an extended period, certain investors may seek to reallocate capital away from traditional Multi-Asset Investing strategies in favor of fixed income investments. Outperformance by our Multi-Asset Investing segment strategies in a weak market environment has in some cases resulted in such strategies representing an increasing portion of the value of certain investors’ portfolios, which may limit such investors’ ability to allocate additional capital to certain funds in the segment, or result in such investors seeking to withdraw capital from such funds.
Fee Related Earnings
Fee Related Earnings were $228.6 million for the year ended December 31, 2024, an increase of $25.1 million, compared to $203.5 million for the year ended December 31, 2023. The increase in Fee Related Earnings was primarily attributable to a decrease of $20.0 million in Fee Related Compensation.
126
Table of Contents
Fee Related Compensation was $144.5 million for the year ended December 31, 2024, a decrease of $20.0 million, compared to $164.5 million for the year ended December 31, 2023. The decrease was primarily due to lower compensation accruals.
Net Realizations
Net Realizations were $279.4 million for the year ended December 31, 2024, an increase of $167.1 million, compared to $112.2 million for the year ended December 31, 2023. The increase in Net Realizations was primarily attributable to an increase of $225.3 million in Realized Performance Revenues, partially offset by an increase of $38.6 million in Realized Performance Compensation.
Realized Performance Revenues were $380.5 million for the year ended December 31, 2024, an increase of $225.3 million, compared to $155.3 million for the year ended December 31, 2023. The increase was primarily due to higher Realized Performance Revenues in Absolute Return.
Realized Performance Compensation was $86.9 million for the year ended December 31, 2024, an increase of $38.6 million, compared to $48.4 million for the year ended December 31, 2023. The increase was primarily due to the increase in Realized Performance Revenues.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
The following table presents the return information of the Absolute Return Composite:
| Average Annual Returns (a) | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Periods Ended December 31, 2024 | ||||||||||||||||||||||||||||||||
| One Year | Three Year | Five Year | Historical | |||||||||||||||||||||||||||||
| Composite | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| Absolute Return Composite (b) | 13 | % | 12 | % | 9 | % | 8 | % | 8 | % | 7 | % | 7 | % | 6 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Composite returns present a summarized asset-weighted return measure to evaluate the overall performance of the applicable class of Blackstone Funds. |
| Column 1 | Column 2 |
|---|---|
| (b) | Absolute Return Composite covers the period from January 2000 to present, although BXMA’s inception date is September 1990. The Absolute Return Composite includes only BXMA-managed commingled and customized multi-manager funds and accounts and does not include BXMA’s liquid solutions, seeding, Multi-Strategy, Harvest and advisory (non-discretionary) platforms, except for investments by Absolute Return funds directly into those platforms. BXMA-managed funds in liquidation and, in the case of net returns, non-fee-paying assets are also excluded. The funds/accounts that comprise the Absolute Return Composite are not managed within a single fund or account and are managed with different mandates. There is no guarantee that BXMA would have made the same mix of investments in a stand-alone fund/account. The Absolute Return Composite is not an investible product and, as such, the performance of the Absolute Return Composite does not represent the performance of an actual fund or account. The historical return is from January 1, 2000. |
127
Table of Contents
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Benchmark (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Multi-Asset Investing Managed Funds (b) | $ | 51,630,740 | $ | 45,631,127 | $ | 43,052,178 | 98 | % | 95 | % | 82 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Benchmark represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Multi-Asset Investing managed fund has positive investment performance relative to a benchmark, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a benchmark return, thereby resulting in an increase in Estimated % Above High Water Mark/Benchmark. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Multi-Asset Investing managed funds, at December 31, 2024, the incremental appreciation needed for the 2% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Benchmarks to reach their respective High Water Marks/Benchmarks was $116.0 million, a decrease of $(462.3) million, compared to $578.3 million at December 31, 2023. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/Benchmarks as of December 31, 2024, 5% were within 5% of reaching their respective High Water Mark. |
Non-GAAP
Financial Measures
These
non-GAAP
financial measures are presented without the consolidation of any Blackstone Funds that are consolidated into the consolidated financial statements. Consequently, all
non-GAAP
financial measures exclude the assets, liabilities and operating results related to the Blackstone Funds. See “— Key Financial Measures and Indicators” for our definitions of Distributable Earnings, Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA.
128
Table of Contents
The following table is a reconciliation of Net Income Attributable to Blackstone Inc. to Distributable Earnings, Total Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 2,776,508 | $ | 1,390,880 | $ | 1,747,631 | ||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 2,248,764 | 1,074,736 | 1,276,402 | |||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 473,826 | 224,155 | 107,766 | |||||||||
| Net Loss Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | (61,289 | ) | (245,518 | ) | (142,890 | ) | ||||||
| Net Income | 5,437,809 | 2,444,253 | 2,988,909 | |||||||||
| Provision for Taxes | 1,021,671 | 513,461 | 472,880 | |||||||||
| Net Income Before Provision for Taxes | 6,459,480 | 2,957,714 | 3,461,789 | |||||||||
| Transaction-Related and Non-Recurring Items (a) | 56,372 | 25,981 | 57,133 | |||||||||
| Amortization of Intangibles (b) | 29,332 | 33,457 | 60,481 | |||||||||
| Impact of Consolidation (c) | (412,537 | ) | 21,363 | 35,124 | ||||||||
| Unrealized Performance Revenues (d) | (371,407 | ) | 1,691,788 | 3,436,978 | ||||||||
| Unrealized Performance Allocations Compensation (e) | 140,021 | (654,403 | ) | (1,470,588 | ) | |||||||
| Unrealized Principal Investment (Income) Loss (f) | (271,868 | ) | 593,301 | 1,235,529 | ||||||||
| Other Revenues (g) | (123,166 | ) | 93,083 | (183,754 | ) | |||||||
| Equity-Based Compensation (h) | 1,159,122 | 959,474 | 782,090 | |||||||||
| Administrative Fee Adjustment (i) | 11,590 | 9,707 | 9,866 | |||||||||
| Taxes and Related Payables (j) | (710,197 | ) | (670,510 | ) | (791,868 | ) | ||||||
| Distributable Earnings | 5,966,742 | 5,060,955 | 6,632,780 | |||||||||
| Taxes and Related Payables (j) | 710,197 | 670,510 | 791,868 | |||||||||
| Net Interest and Dividend (Income) Loss (k) | 33,437 | (106,120 | ) | 31,494 | ||||||||
| Total Segment Distributable Earnings | 6,710,376 | 5,625,345 | 7,456,142 | |||||||||
| Realized Performance Revenues (l) | (2,287,031 | ) | (2,061,102 | ) | (4,461,338 | ) | ||||||
| Realized Performance Compensation (m) | 951,246 | 896,017 | 1,814,097 | |||||||||
| Realized Principal Investment Income (n) | (92,526 | ) | (110,932 | ) | (396,256 | ) | ||||||
| Fee Related Earnings | $ | 5,282,065 | $ | 4,349,328 | $ | 4,412,645 | ||||||
| Adjusted EBITDA Reconciliation | ||||||||||||
| Distributable Earnings | $ | 5,966,742 | $ | 5,060,955 | $ | 6,632,780 | ||||||
| Interest Expense (o) | 444,417 | 429,521 | 316,569 | |||||||||
| Taxes and Related Payables (j) | 710,197 | 670,510 | 791,868 | |||||||||
| Depreciation and Amortization (p) | 98,756 | 94,124 | 69,219 | |||||||||
| Adjusted EBITDA | $ | 7,220,112 | $ | 6,255,110 | $ | 7,810,436 |
| Column 1 | Column 2 |
|---|---|
| (a) | This adjustment removes Transaction-Related and Non-Recurring Items, which are excluded from Blackstone’s segment presentation. Transaction-Related and Non-Recurring Items arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and non-recurring gains, losses, or other charges, if any. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs, gains or losses associated with these corporate actions and non-recurring gains, losses or other charges that affect period-to-period comparability and are not reflective of Blackstone’s operational performance. For the year ended December 31, 2024, this adjustment includes removal of an accrual for a liability for a legal matter. |
129
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | This adjustment removes the amortization of transaction-related intangibles, which are excluded from Blackstone’s segment presentation. |
| Column 1 | Column 2 |
|---|---|
| (c) | This adjustment reverses the effect of consolidating Blackstone Funds, which are excluded from Blackstone’s segment presentation. This adjustment includes the elimination of Blackstone’s interest in these funds and the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Column 1 | Column 2 |
|---|---|
| (d) | This adjustment removes Unrealized Performance Revenues on a segment basis. The Segment Adjustment represents the add back of performance revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Performance Allocations | $ | 371,407 | $ | (1,691,668 | ) | $ | (3,435,056 | ) | ||||
| Segment Adjustment | — | (120 | ) | (1,922 | ) | |||||||
| Unrealized Performance Revenues | $ | 371,407 | $ | (1,691,788 | ) | $ | (3,436,978 | ) |
| Column 1 | Column 2 |
|---|---|
| (e) | This adjustment removes Unrealized Performance Allocations Compensation. |
| Column 1 | Column 2 |
|---|---|
| (f) | This adjustment removes Unrealized Principal Investment Income on a segment basis. The Segment Adjustment represents (1) the add back of Principal Investment Income, including general partner income, earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Principal Investment Income (Loss) | $ | 380,591 | $ | (603,154 | ) | $ | (1,563,849 | ) | ||||
| Segment Adjustment | (108,723 | ) | 9,853 | 328,320 | ||||||||
| Unrealized Principal Investment Income (Loss) | $ | 271,868 | $ | (593,301 | ) | $ | (1,235,529 | ) |
| Column 1 | Column 2 |
|---|---|
| (g) | This adjustment removes Other Revenues on a segment basis. The Segment Adjustment represents the removal of certain Transaction-Related and Non-Recurring Items. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Other Revenue | $ | 123,693 | $ | (92,929 | ) | $ | 184,557 | |||||
| Segment Adjustment | (527 | ) | (154 | ) | (803 | ) | ||||||
| Other Revenues | $ | 123,166 | $ | (93,083 | ) | $ | 183,754 |
| Column 1 | Column 2 |
|---|---|
| (h) | This adjustment removes Equity-Based Compensation on a segment basis. |
| Column 1 | Column 2 |
|---|---|
| (i) | This adjustment adds an amount equal to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation. |
130
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (j) | Taxes represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and adjusted to exclude the tax impact of any divestitures. Related Payables represent tax-related payables including the amount payable under the Tax Receivable Agreement. See “— Key Financial Measures and Indicators — Distributable Earnings” for the full definition of Taxes and Related Payables. |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||
| (Dollars in Thousands) | |||||||||||
| Taxes | $ | 604,508 | $ | 580,925 | $ | 693,443 | |||||
| Related Payables | 105,689 | 89,585 | 98,425 | ||||||||
| Taxes and Related Payables | $ | 710,197 | $ | 670,510 | $ | 791,868 |
| Column 1 | Column 2 |
|---|---|
| (k) | This adjustment removes Interest and Dividend Revenue less Interest Expense on a segment basis. The Segment Adjustment represents (1) the add back of Interest and Dividend Revenue earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of interest expense associated with the Tax Receivable Agreement. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Interest and Dividend Revenue | $ | 411,159 | $ | 516,497 | $ | 271,612 | ||||||
| Segment Adjustment | (179 | ) | 19,144 | 13,463 | ||||||||
| Interest and Dividend Revenue | 410,980 | 535,641 | 285,075 | |||||||||
| GAAP Interest Expense | 443,688 | 431,868 | 317,225 | |||||||||
| Segment Adjustment | 729 | (2,347 | ) | (656 | ) | |||||||
| Interest Expense | 444,417 | 429,521 | 316,569 | |||||||||
| Net Interest and Dividend Income (Loss) | $ | (33,437 | ) | $ | 106,120 | $ | (31,494 | ) |
| Column 1 | Column 2 |
|---|---|
| (l) | This adjustment removes the total segment amount of Realized Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (m) | This adjustment removes the total segment amount of Realized Performance Compensation. |
| Column 1 | Column 2 |
|---|---|
| (n) | This adjustment removes the total segment amount of Realized Principal Investment Income. |
| Column 1 | Column 2 |
|---|---|
| (o) | This adjustment adds back Interest Expense on a segment basis, excluding interest expense related to the Tax Receivable Agreement. |
| Column 1 | Column 2 |
|---|---|
| (p) | This adjustment adds back Depreciation and Amortization on a segment basis. |
131
Table of Contents
The following tables are a reconciliation of Total GAAP Investments to Net Accrued Performance Revenues. Total GAAP Investments and Net Accrued Performance Revenues consist of the following:
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| (Dollars in Thousands) | ||||||||
| Investments of Consolidated Blackstone Funds | $ | 3,890,732 | $ | 4,319,483 | ||||
| Equity Method Investments | ||||||||
| Partnership Investments | 6,546,728 | 5,924,275 | ||||||
| Accrued Performance Allocations | 12,397,366 | 10,775,355 | ||||||
| Corporate Treasury Investments | 1,147,328 | 803,870 | ||||||
| Other Investments | 5,818,412 | 4,323,639 | ||||||
| Total GAAP Investments | $ | 29,800,566 | $ | 26,146,622 | ||||
| Accrued Performance Allocations - GAAP | $ | 12,397,366 | $ | 10,775,355 | ||||
| Due from Affiliates - GAAP (a) | 489,086 | 313,838 | ||||||
| Less: Net Realized Performance Revenues (b) | (1,050,026 | ) | (552,249 | ) | ||||
| Less: Accrued Performance Compensation - GAAP (c) | (5,555,870 | ) | (4,702,363 | ) | ||||
| Net Accrued Performance Revenues | $ | 6,280,556 | $ | 5,834,581 |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents GAAP accrued performance revenue recorded within Due from Affiliates. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents Performance Revenues realized but not yet distributed as of the reporting date and are included in Distributable Earnings in the period they are realized. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents GAAP accrued performance compensation associated with Accrued Performance Allocations and is recorded within Accrued Compensation and Benefits and Due to Affiliates. |
Liquidity and Capital Resources
General
Blackstone’s business model derives revenue primarily from third-party Assets Under Management. Blackstone is not a capital or balance sheet intensive business and targets operating expense levels such that total management and advisory fees exceed total operating expenses each period. As a result, we require limited capital resources to support the working capital or operating needs of our businesses. We draw primarily on the long-term committed or invested capital of investors in our investment vehicles to fund the investment requirements of the Blackstone Funds and use our own realizations and cash flows to invest in growth initiatives, make commitments to our own funds, where our minimum general partner commitments are generally less than 5% of the limited partner commitments of a fund, and pay dividends to stockholders and distributions to holders of Holdings Units.
Fluctuations in our statement of financial condition result primarily from activities of the Blackstone Funds that are consolidated as well as business transactions, such as the issuance of senior notes. The majority economic ownership interests of such consolidated Blackstone Funds are reflected as Redeemable
Non-Controlling
Interests in Consolidated Entities, and
Non-Controlling
Interests in Consolidated Entities in the consolidated financial statements. The consolidation of these Blackstone Funds has no net effect on Blackstone’s Net Income or Equity. Additionally, fluctuations in our statement of financial condition also include appreciation or depreciation in Blackstone investments in the
non-consolidated
Blackstone Funds, additional investments and redemptions of such interests in the
non-consolidated
Blackstone Funds and the collection of receivables related to management and advisory fees.
132
Table of Contents
Total Assets were $43.5 billion as of December 31, 2024, an increase of $3.2 billion from December 31, 2023. The increase in Total Assets was principally due to an increase of $3.8 billion in total assets attributable to consolidated operating partnerships, partially offset by a decrease of $485.7 million in total assets attributable to consolidated Blackstone funds.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase in total assets attributable to consolidated operating partnerships was primarily due to increases of $4.2 billion in Investments and $938.6 million in Due from Affiliates, partially offset by a decrease of $983.7 million in Cash and Cash Equivalents. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Investments was primarily due to appreciation in our Private Equity segment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Due from Affiliates was primarily due to an increase in amounts due from certain non-controlling interest holders and Blackstone employees. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The decrease in Cash and Cash Equivalents was primarily due to ongoing operating activities. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The decrease in total assets attributable to consolidated Blackstone funds was primarily due to decreases of $428.8 million in Investments and $112.1 million in Cash Held by Blackstone Funds and Other, which were primarily due to the deconsolidation of two CLOs during the year ended December 31, 2024. |
Total Liabilities were $24.0 billion as of December 31, 2024, an increase of $1.8 billion from December 31, 2023. The increase in Total Liabilities was principally due to an increase of $2.6 billion in total liabilities attributable to consolidated operating partnerships, partially offset by a decrease of $866.0 million in total liabilities attributable to consolidated Blackstone funds.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase in total liabilities attributable to consolidated operating partnerships was primarily due to increases of $839.9 million in Accrued Compensation and Benefits, $837.5 million in Accounts Payable, Accrued Expenses and Other Liabilities and $616.5 million in Loans Payable. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Accrued Compensation and Benefits was primarily due to an increase in compensation-related accruals. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Accounts Payable, Accrued Expenses and Other Liabilities was primarily due to an increase in derivative liabilities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | The increase in Loans Payable was primarily due to the issuance of senior notes during the quarter ended December 31, 2024. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The decrease in total liabilities attributable to consolidated Blackstone funds was primarily due to decreases of $599.6 million in Loans Payable and $322.4 million in Accounts Payable, Accrued Expenses and Other Liabilities, which were primarily due to the deconsolidation of two CLOs during the year ended December 31, 2024. |
Sources and Uses of Liquidity
On December 6, 2024, Blackstone, through its indirect subsidiary Blackstone Reg Finance Co. L.L.C., issued $750 million aggregate principal amount of 5.000% senior notes due December 6, 2034 pursuant to a Registration Statement on
Form S-3.
For additional information see Note 12. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions”.
We have multiple sources of liquidity to meet our capital needs, including annual cash flows, accumulated earnings in our businesses, the proceeds from our issuances of senior notes and other borrowings, liquid investments we hold on our balance sheet and access to our $4.325 billion committed revolving credit facility (the “Revolving Credit Facility”). As of December 31, 2024, Blackstone had $2.0 billion in Cash and Cash Equivalents, $1.1 billion invested in Corporate Treasury Investments and $5.8 billion in Other Investments (which included $5.3 billion of liquid investments), against $11.3 billion in borrowings from our bond issuances, and no borrowings outstanding under the Revolving Credit Facility. In February 2025, we drew $900.0 million under the Revolving Credit Facility.
133
Table of Contents
In addition to the cash we receive from our notes offerings and availability under the Revolving Credit Facility and other borrowings, we expect to receive (a) cash generated from operating activities, (b) Performance Revenue realizations, and (c) realizations on the fund investments that we make. The amounts received from these three sources in particular may vary substantially from year to year and quarter to quarter depending on the frequency and size of realization events or net returns experienced by our investment funds. Our available capital could be adversely affected if there are prolonged periods of few substantial realizations from our investment funds accompanied by substantial capital calls for new investments from those investment funds. Therefore, Blackstone’s commitments to our funds are taken into consideration when managing our overall liquidity and cash position.
We expect that our primary liquidity needs will be cash to (a) provide capital to facilitate the growth of our existing businesses, which includes, without limitation, funding our general partner and
co-investment
commitments to our funds and warehousing investments for our funds, (b) provide capital for business expansion, (c) pay operating expenses, including cash compensation to our employees, and other obligations as they arise, including servicing debts, (d) pay income taxes and (e) pay dividends to our stockholders, make distributions to the holders of Blackstone Holdings Partnership Units and make repurchases under our share repurchase program. For a tabular presentation of Blackstone’s contractual obligations and the expected timing of such see “— Contractual Obligations.”
134
Table of Contents
Capital Commitments
Our own capital commitments to our funds, the funds we invest in and our investment strategies as of December 31, 2024 consisted of the following:
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Real Estate | |||||||||||||||
| BREP VII | $ | 300,000 | $ | 22,665 | $ | 100,000 | $ | 7,555 | |||||||
| BREP VIII | 300,000 | 31,334 | 100,000 | 10,445 | |||||||||||
| BREP IX | 300,000 | 46,352 | 100,000 | 15,451 | |||||||||||
| BREP X | 300,000 | 202,928 | 100,000 | 67,643 | |||||||||||
| BREP Europe III | 100,000 | 11,257 | 35,000 | 3,752 | |||||||||||
| BREP Europe IV | 130,000 | 19,109 | 43,333 | 6,370 | |||||||||||
| BREP Europe V | 150,000 | 16,097 | 43,333 | 4,650 | |||||||||||
| BREP Europe VI | 130,000 | 40,173 | 43,333 | 13,391 | |||||||||||
| BREP Europe VII | 130,000 | 97,712 | 43,333 | 32,571 | |||||||||||
| BREP Asia I | 50,392 | 10,342 | 16,797 | 3,447 | |||||||||||
| BREP Asia II | 70,707 | 12,525 | 23,569 | 4,175 | |||||||||||
| BREP Asia III | 81,078 | 52,598 | 27,026 | 17,533 | |||||||||||
| BREDS III | 50,000 | 11,721 | 16,667 | 3,907 | |||||||||||
| BREDS IV | 50,000 | 15,751 | 49,113 | 15,471 | |||||||||||
| BREDS V | 50,000 | 42,448 | 48,070 | 40,809 | |||||||||||
| BPP | 232,243 | 23,559 | — | — | |||||||||||
| Other (c) | 41,986 | 17,529 | — | — | |||||||||||
| Total Real Estate | 2,466,406 | 674,100 | 789,574 | 247,170 |
continued...
135
Table of Contents
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Private Equity | |||||||||||||||
| BCP V | 629,356 | 30,642 | — | — | |||||||||||
| BCP VI | 719,718 | 81,400 | 250,000 | 28,275 | |||||||||||
| BCP VII | 500,000 | 30,128 | 225,000 | 13,557 | |||||||||||
| BCP VIII | 500,000 | 154,646 | 225,000 | 69,590 | |||||||||||
| BCP IX | 500,000 | 500,000 | 225,000 | 225,000 | |||||||||||
| BEP I | 50,000 | 4,728 | — | — | |||||||||||
| BEP II | 80,000 | 12,018 | 26,667 | 4,006 | |||||||||||
| BEP III | 80,000 | 32,198 | 26,667 | 10,733 | |||||||||||
| BETP IV | 80,000 | 80,000 | 26,667 | 26,667 | |||||||||||
| BCEP I | 117,747 | 27,016 | 18,992 | 4,358 | |||||||||||
| BCEP II | 160,000 | 98,311 | 32,640 | 20,055 | |||||||||||
| BCP Asia I | 40,000 | 5,869 | 13,333 | 1,956 | |||||||||||
| BCP Asia II | 100,000 | 70,478 | 33,333 | 23,493 | |||||||||||
| Tactical Opportunities | 492,772 | 196,071 | 164,257 | 65,357 | |||||||||||
| Secondaries | 1,501,922 | 702,125 | 1,166,636 | 563,675 | |||||||||||
| BIP | 428,876 | 74,227 | — | — | |||||||||||
| BXLS | 173,414 | 100,269 | 37,350 | 21,298 | |||||||||||
| BXG | 166,154 | 106,351 | 54,607 | 34,829 | |||||||||||
| Other (c) | 290,209 | 29,163 | — | — | |||||||||||
| Total Private Equity | 6,610,168 | 2,335,640 | 2,526,149 | 1,112,849 | |||||||||||
| Credit & Insurance | |||||||||||||||
| Mezzanine / Opportunistic II | 120,000 | 29,059 | 110,101 | 26,662 | |||||||||||
| Mezzanine / Opportunistic III | 130,783 | 34,664 | 98,118 | 26,006 | |||||||||||
| Mezzanine / Opportunistic IV | 122,000 | 57,092 | 115,979 | 54,275 | |||||||||||
| Mezzanine / Opportunistic V | 63,252 | 63,252 | 21,084 | 21,084 | |||||||||||
| Stressed / Distressed II | 125,000 | 51,695 | 119,878 | 49,576 | |||||||||||
| Stressed / Distressed III | 151,000 | 93,648 | 146,432 | 90,815 | |||||||||||
| Energy I | 80,000 | 36,700 | 75,445 | 34,611 | |||||||||||
| Energy II | 150,000 | 103,458 | 149,036 | 102,793 | |||||||||||
| Green Energy III | 127,000 | 98,481 | 119,036 | 92,305 | |||||||||||
| Energy SMAs | 53,937 | 25,956 | 2,528 | 1,130 | |||||||||||
| European Senior Debt I | 63,000 | 5,084 | 56,882 | 4,590 | |||||||||||
| European Senior Debt II | 92,288 | 32,492 | 89,599 | 31,589 | |||||||||||
| European Senior Debt III | 23,870 | 13,715 | 7,957 | 4,572 | |||||||||||
| Credit Alpha Fund | 52,102 | 19,752 | 50,670 | 19,209 | |||||||||||
| Credit Alpha Fund II | 25,500 | 12,550 | 24,385 | 12,001 | |||||||||||
| Direct Lending SMAs | 87,253 | 52,556 | 16,328 | 8,887 | |||||||||||
| Other (c) | 77,923 | 26,264 | 34,985 | 4,308 | |||||||||||
| Total Credit & Insurance | 1,544,908 | 756,415 | 1,238,443 | 584,413 |
continued...
136
Table of Contents
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Multi-Asset Investing | |||||||||||||||
| Strategic Alliance II | 50,000 | 1,482 | — | — | |||||||||||
| Strategic Alliance III | 22,000 | 23,617 | — | — | |||||||||||
| Strategic Alliance IV | 15,000 | 10,712 | — | — | |||||||||||
| Dislocation | 20,000 | 12,322 | — | — | |||||||||||
| Other (c) | 4,775 | 2,240 | — | — | |||||||||||
| Total Multi-Asset Investing | 111,775 | 50,373 | — | — | |||||||||||
| Other | |||||||||||||||
| Treasury (d) | 2,758,552 | 2,563,381 | — | — | |||||||||||
| $ | 13,491,809 | $ | 6,379,912 | $ | 4,554,166 | $ | 1,944,432 |
| Column 1 | Column 2 |
|---|---|
| (a) | We expect our commitments to be drawn down over time and to be funded by available cash and cash generated from operations and realizations. Taking into account prevailing market conditions and both the liquidity and cash or liquid investment balances, we believe that the sources of liquidity described above will be more than sufficient to fund our working capital requirements. Additionally, for some of the general partner commitments shown in the table above, we require our senior managing directors and certain other professionals to fund a portion of the commitment even though the ultimate obligation to fund the aggregate commitment is ours pursuant to the governing agreements of the respective funds. The amounts of the aggregate applicable general partner original and remaining commitment are shown in the table above. Remaining commitment may exceed original commitment due to recallable capital. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes the full portion of our commitments (1) required to be funded by senior managing directors and certain other professionals and (2) that are elected by such individuals to be funded for the life of a fund, where such fund permits such election. Excludes amounts that are elected by such individuals to be funded on an annual basis and certain de minimis commitments funded by such individuals in certain carry funds. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents capital commitments to a number of other funds in each respective segment. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents loan origination commitments, revolver commitments and capital market commitments. |
For a tabular presentation of the timing of Blackstone’s remaining capital commitments to our funds, the funds we invest in and our investment strategies see “— Contractual Obligations”.
Borrowings
As of December 31, 2024, Blackstone Holdings Finance Co. L.L.C. and Blackstone Reg Finance Co. L.L.C. (each an “Issuer” and together the “Issuers”), both indirect subsidiaries of Blackstone, had issued and outstanding the following senior notes (collectively the “Notes”):
137
Table of Contents
| Senior Notes (a) | Aggregate Principal Amount (Dollars/Euros in Thousands) | ||
|---|---|---|---|
| 2.000%, Due 5/19/2025 | € | 300,000 | |
| 1.000%, Due 10/5/2026 | € | 600,000 | |
| 3.150%, Due 10/2/2027 | $ | 300,000 | |
| 5.900%, Due 11/3/2027 | $ | 600,000 | |
| 1.625%, Due 8/5/2028 | $ | 650,000 | |
| 1.500%, Due 4/10/2029 | € | 600,000 | |
| 2.500%, Due 1/10/2030 | $ | 500,000 | |
| 1.600%, Due 3/30/2031 | $ | 500,000 | |
| 2.000%, Due 1/30/2032 | $ | 800,000 | |
| 2.550%, Due 3/30/2032 | $ | 500,000 | |
| 6.200%, Due 4/22/2033 | $ | 900,000 | |
| 3.500%, Due 6/1/2034 | € | 500,000 | |
| 5.000%, Due 12/6/2034 (b) | $ | 750,000 | |
| 6.250%, Due 8/15/2042 | $ | 250,000 | |
| 5.000%, Due 6/15/2044 | $ | 500,000 | |
| 4.450%, Due 7/15/2045 | $ | 350,000 | |
| 4.000%, Due 10/2/2047 | $ | 300,000 | |
| 3.500%, Due 9/10/2049 | $ | 400,000 | |
| 2.800%, Due 9/30/2050 | $ | 400,000 | |
| 2.850%, Due 8/5/2051 | $ | 550,000 | |
| 3.200%, Due 1/30/2052 | $ | 1,000,000 | |
| $ | 11,320,800 |
| Column 1 | Column 2 |
|---|---|
| (a) | The Notes are unsecured and unsubordinated obligations of the Issuers, as applicable, and are fully and unconditionally guaranteed, jointly and severally, by Blackstone Inc. and each of the Blackstone Holdings Partnerships (the “Guarantors”). The Notes contain customary covenants and financial restrictions that, among other things, limit the Issuers and the guarantors’ ability, subject to certain exceptions, to incur indebtedness secured by liens on voting stock or profit participating equity interests of their subsidiaries or merge, consolidate or sell, transfer or lease assets. The Notes also contain customary events of default. All or a portion of the Notes may be redeemed at our option, in whole or in part, at any time and from time to time, prior to their stated maturity, at the make-whole redemption price set forth in the Notes. If a change of control repurchase event occurs, the Notes are subject to repurchase at the repurchase price as set forth in the Notes. |
| Column 1 | Column 2 |
|---|---|
| (b) | The Registered 2034 Notes’ Guarantors and Issuer, Blackstone Reg Finance Co. L.L.C. (collectively, the “Obligor Group”) do not have material assets, liabilities and results of operations, with the exception of certain amounts already disclosed in our consolidated financial statements (specifically, goodwill, the majority of our deferred tax assets, the Tax Receivable Agreement liability and the Registered 2034 Notes). Therefore, we have excluded the summarized financial information for the Obligor Group due to management’s belief that such summarized financial information would be repetitive and would not provide material information to investors. For additional information see “— Notable Transactions” and Note 12. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing. |
138
Table of Contents
Blackstone, through Blackstone Holdings Finance Co. L.L.C., has a $4.325 billion unsecured revolving credit facility (the “Revolving Credit Facility”) with Citibank, N.A., as administrative agent with a maturity date of December 15, 2028. Borrowings may also be made in U.K. sterling, euros, Swiss francs, Japanese yen or Canadian dollars, in each case subject to certain
sub-limits.
The Revolving Credit Facility contains customary representations, covenants and events of default. Financial covenants consist of a maximum net leverage ratio and a requirement to keep a minimum amount of
fee-earning
assets under management, each tested quarterly.
For a tabular presentation of the payment timing of principal and interest due on Blackstone’s issued notes and the Revolving Credit Facility see “— Contractual Obligations”.
Contractual Obligations
The following table sets forth information relating to our contractual obligations as of December 31, 2024 on a consolidated basis and on a basis deconsolidating the Blackstone Funds:
| Contractual Obligations | 2025 | 2026-2027 | 2028-2029 | Thereafter | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||||||||||
| Operating Lease Obligations (a) | $ | 180,493 | $ | 367,948 | $ | 380,512 | $ | 919,296 | $ | 1,848,249 | ||||||||||
| Purchase Obligations | 126,174 | 148,459 | 19,991 | 976 | 295,600 | |||||||||||||||
| Blackstone Operating Borrowings (b) | 318,843 | 1,538,876 | 1,285,330 | 8,217,700 | 11,360,749 | |||||||||||||||
| Interest on Blackstone Operating Borrowings (c) | 422,762 | 825,184 | 714,130 | 3,368,535 | 5,330,611 | |||||||||||||||
| Borrowings of Consolidated Blackstone Funds | — | — | — | 99,419 | 99,419 | |||||||||||||||
| Interest on Borrowings of Consolidated Blackstone Funds | — | 15,662 | 15,662 | 14,032 | 45,356 | |||||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | 127,215 | — | — | — | 127,215 | |||||||||||||||
| Due to Certain Non-Controlling Interest Holders in Connection with Tax Receivable Agreements (e) | 43,954 | 205,716 | 252,970 | 1,342,197 | 1,844,837 | |||||||||||||||
| Unrecognized Tax Benefits, Including Interest and Penalties (f) | — | — | — | — | — | |||||||||||||||
| Blackstone Operating Entities Capital Commitments to Blackstone Funds and Other (g) | 6,379,912 | — | — | — | 6,379,912 | |||||||||||||||
| Consolidated Contractual Obligations | 7,599,353 | 3,101,845 | 2,668,595 | 13,962,155 | 27,331,948 | |||||||||||||||
| Borrowings of Consolidated Blackstone Funds | — | — | — | (99,419 | ) | (99,419 | ) | |||||||||||||
| Interest on Borrowings of Consolidated Blackstone Funds | — | (15,662 | ) | (15,662 | ) | (14,032 | ) | (45,356 | ) | |||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | (127,215 | ) | — | — | — | (127,215 | ) | |||||||||||||
| Blackstone Operating Entities Contractual Obligations | $ | 7,472,138 | $ | 3,086,183 | $ | 2,652,933 | $ | 13,848,704 | $ | 27,059,958 |
| Column 1 | Column 2 |
|---|---|
| (a) | We lease our primary office space and certain office equipment under agreements that expire through 2043. Occupancy lease agreements, in addition to contractual rent payments, generally include additional payments for certain costs incurred by the landlord, such as building expenses and utilities. To the extent these are fixed or determinable they are included in the table above. The table above includes operating leases that are recognized as Operating Lease Liabilities, short-term leases that are not recorded as Operating Lease Liabilities and leases that have been signed but not yet commenced which are not recorded as Operating Lease Liabilities. The amounts in this table are presented net of contractual sublease commitments. |
139
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | Represents the principal amounts due on our senior notes and secured borrowings. For our senior notes, we assume no pre-payments and the borrowings are held until their final maturity. For our secured borrowings we project prepayments based on the performance of the underlying assets and principal may be paid down in full prior to their stated maturity. As of December 31, 2024, we had no borrowings outstanding under the Revolving Credit Facility. In February 2025, we drew $900.0 million under the Revolving Credit Facility. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents interest to be paid over the maturity of our senior notes and secured borrowings. For our senior notes, we assume no pre-payments and the borrowings are held until their final maturity. For our secured borrowings, we project pre-payments based on the performance of the underlying assets with interest payments based on the estimated principal outstanding, inclusive of projected pre-payments. These amounts include commitment fees for unutilized borrowings under the Revolving Credit Facility. |
| Column 1 | Column 2 |
|---|---|
| (d) | These obligations represent commitments of the consolidated Blackstone Funds to make capital contributions to investee funds and portfolio companies. These amounts are generally due on demand and are therefore presented in the less than one year category. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents obligations by Blackstone’s corporate subsidiary to make payments under the Tax Receivable Agreements to certain non-controlling interest holders for the tax savings realized from the taxable purchases of their interests in connection with the reorganization at the time of Blackstone’s IPO in 2007 and subsequent purchases. The obligation represents the amount of the payments currently expected to be made, which are dependent on the tax savings actually realized as determined annually without discounting for the timing of the payments. As required by GAAP, the amount of the obligation included in the consolidated financial statements and shown in Note 17. “Related Party Transactions” (see “ — Item 8. Financial Statements and Supplementary Data”) differs to reflect the net present value of the payments due to certain non-controlling interest holders. |
| Column 1 | Column 2 |
|---|---|
| (f) | Blackstone is not able to make a reasonably reliable estimate of the timing of payments in individual years in connection with gross unrecognized benefits of $250.9 million and interest of $87.3 million as of December 31, 2024; therefore, such amounts are not included in the above contractual obligations table. |
| Column 1 | Column 2 |
|---|---|
| (g) | These obligations represent commitments by us to provide general partner capital funding to the Blackstone Funds, limited partner capital funding to other funds and Blackstone principal investment commitments. These amounts are generally due on demand and are therefore presented in the less than one year category; however, a substantial amount of the capital commitments are expected to be called over the next three years. We expect to continue to make these general partner capital commitments as we raise additional amounts for our investment funds over time. |
Guarantees
Blackstone and certain of its consolidated funds provide financial guarantees. The amounts and nature of these guarantees are described in Note 18. “Commitments and Contingencies — Contingencies — Guarantees” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Indemnifications
In many of its service contracts, Blackstone agrees to indemnify the third-party service provider under certain circumstances. The terms of the indemnities vary from contract to contract and the amount of indemnification liability, if any, cannot be determined and has not been included in the above contractual obligations table or recorded in our consolidated financial statements as of December 31, 2024.
140
Table of Contents
Clawback Obligations
Performance Allocations are subject to clawback to the extent that the Performance Allocations received to date with respect to a fund exceed the amount due to Blackstone based on cumulative results of that fund. The amounts and nature of Blackstone’s clawback obligations are described in Note 18. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “ — Item 8. Financial Statements and Supplementary Data” of this filing.
Share Repurchase Program
On July 16, 2024, Blackstone’s board of directors authorized the repurchase of up to $2.0 billion of common stock and Blackstone Holdings Partnership Units. This authorization replaced Blackstone’s prior $2.0 billion repurchase authorization. Under the repurchase program, repurchases may be made from time to time in open market transactions, in privately negotiated transactions or otherwise. The timing and the actual number repurchased will depend on a variety of factors, including legal requirements, price and economic and market conditions. The repurchase program may be changed, suspended or discontinued at any time and does not have a specified expiration date.
During the year ended December 31, 2024, Blackstone repurchased 4.0 million shares of common stock at a total cost of $520.4 million. As of December 31, 2024, the amount remaining available for repurchases under the program was $1.8 billion.
Dividends
Our intention is to pay to holders of common stock a quarterly dividend representing approximately 85% of Blackstone Inc.’s share of Distributable Earnings, subject to adjustment by amounts determined by our board of directors to be necessary or appropriate to provide for the conduct of our business, to make appropriate investments in our business and funds, to comply with applicable law, any of our debt instruments or other agreements, or to provide for future cash requirements such as
tax-related
payments, clawback obligations and dividends to stockholders for any ensuing quarter. The dividend amount could also be adjusted upward in any one quarter.
For Blackstone’s definition of Distributable Earnings, see “—Key Financial Measures and Indicators.”
All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of our board of directors, and our board of directors may change our dividend policy at any time, including, without limitation, to reduce such quarterly dividends or even to eliminate such dividends entirely.
Because
the publicly traded entity and/or its wholly owned subsidiaries must pay taxes and make payments under the tax receivable agreements, the amounts ultimately paid as dividends by Blackstone to common stockholders in respect of each fiscal year are generally expected to be less, on a per share or per unit basis, than the amounts distributed by the Blackstone Holdings Partnerships to the Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships in respect of their Blackstone Holdings Partnership Units.
Dividends are treated as qualified dividends to the extent of Blackstone’s current and accumulated earnings and profits, with any excess dividends treated as a return of capital to the extent of the stockholder’s basis.
The following graph shows fiscal quarterly and annual per common stockholder dividends for 2024, 2023 and 2022. Dividends are declared and paid in the quarter subsequent to the quarter in which they are earned.
141
Table of Contents
With respect to fiscal year 2024, we paid to stockholders of our common stock a dividend of $0.83, $0.82, $0.86 and $1.44 per share in respect of the first, second, third and fourth quarters, respectively, aggregating to $3.95 per share of common stock. With respect to fiscal years 2023 and 2022, we paid stockholders of our common stock aggregate dividends of $3.35 per share and $4.40 per share, respectively.
Leverage
We may under certain circumstances use leverage opportunistically and over time to create the most efficient capital structure for Blackstone and our stockholders. In addition to the borrowings from our note issuances and our revolving credit facility, we may use asset based financing arrangements, including but not limited to, margin loans, reverse repurchase agreements, repurchase agreements and securities sold, not yet purchased. Reverse repurchase agreements are entered into primarily to take advantage of opportunistic yields otherwise absent in the overnight markets and also to use the collateral received to cover securities sold, not yet purchased. Repurchase agreements are entered into primarily to opportunistically yield higher spreads on purchased securities. The balances held in these financial instruments fluctuate based on Blackstone’s liquidity needs, market conditions and investment risk profiles.
The following table presents information regarding these financial instruments which are included in Accounts Payable, Accrued Expenses and Other Liabilities in our Consolidated Statements of Financial Condition:
142
Table of Contents
| Repurchase Agreements | Securities Sold, Not Yet Purchased | ||||||
|---|---|---|---|---|---|---|---|
| (Dollars in Millions) | |||||||
| Balance, December 31, 2024 | $ | 6.8 | $ | 1.9 | |||
| Balance, December 31, 2023 | $ | — | $ | 3.9 | |||
| Year Ended December 31, 2024 | |||||||
| Average Daily Balance | $ | 56.8 | $ | 3.7 | |||
| Maximum Daily Balance | $ | 268.5 | $ | 4.0 |
Critical Accounting Policies
We prepare our consolidated financial statements in accordance with GAAP. In applying many of these accounting principles, we need to make assumptions, estimates and/or judgments that affect the reported amounts of assets, liabilities, revenues and expenses in our consolidated financial statements. We base our estimates and judgments on historical experience and other assumptions that we believe are reasonable under the circumstances. These assumptions, estimates and/or judgments, however, are often subjective. Actual results may be affected negatively based on changing circumstances. If actual amounts are ultimately different from our estimates, the revisions are included in our results of operations for the period in which the actual amounts become known. We believe the following critical accounting policies could potentially produce materially different results if we were to change underlying assumptions, estimates and/or judgments. For a description of our accounting policies, see Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “ — Item 8. Financial Statements and Supplementary Data” of this filing.
Principles of Consolidation
For a description of our accounting policy on consolidation, see Note 2. “Summary of Significant Accounting Policies — Consolidation” and Note 8. “Variable Interest Entities” in the “Notes to Consolidated Financial Statements” in “ — Item 8. Financial Statements and Supplementary Data” for detailed information on Blackstone’s involvement with VIEs. The following discussion is intended to provide supplemental information about how the application of consolidation principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
The determination that Blackstone holds a controlling financial interest in a Blackstone Fund or investment vehicle significantly changes the presentation of our consolidated financial statements. In our Consolidated Statements of Financial Position included in this filing, we present 100% of the assets and liabilities of consolidated VIEs along with a
non-controlling
interest which represents the portion of the consolidated vehicle’s interests held by third parties. However, assets of our consolidated VIEs can only be used to settle obligations of the consolidated VIE and are not available for general use by Blackstone. Further, the liabilities of our consolidated VIEs do not have recourse to the general credit of Blackstone. In the Consolidated Statements of Operations, we eliminate any management fees, Incentive Fees, or Performance Allocations received or accrued from consolidated VIEs as they are considered intercompany transactions. We recognize 100% of the consolidated VIE’s investment income (loss) and allocate the portion of that income (loss) attributable to third-party ownership to
non-controlling
interests in arriving at Net Income Attributable to Blackstone Inc.
The assessment of whether we consolidate a Blackstone Fund or investment vehicle we manage requires the application of significant judgment. These judgments are applied both at the time we become involved with the VIE and on an ongoing basis and include, but are not limited to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether our management fees, Incentive Fees or Performance Allocations represent variable interests — We make judgments as to whether the fees we earn are commensurate with the level of effort required for those fees and at market rates. In making this judgment, we consider, among other things, the extent of third-party investment in the entity and the terms of any other interests we hold in the VIE. |
143
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether kick-out rights are substantive — We make judgments as to whether the third-party investors in a partnership entity have the ability to remove the general partner, the investment manager or its equivalent, or to dissolve (liquidate) the partnership entity, through a simple majority vote. This includes an evaluation of whether barriers to exercise these rights exist. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Concluding whether Blackstone has an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE — As there is no explicit threshold in GAAP to define “potentially significant,” management must apply judgment and evaluate both quantitative and qualitative factors to conclude whether this threshold is met. |
Revenue Recognition
For a description of our accounting policy on revenue recognition, see Note 2. “Summary of Significant Accounting Policies — Revenue Recognition” in the “Notes to Consolidated Financial Statements” in “ — Item 8. Financial Statements and Supplementary Data.” For an additional description of the nature of our revenue arrangements, including how management fees, Incentive Fees, and Performance Allocations are generated, please refer to “Part I. Item 1. Business — Fee Structure/Incentive Arrangements.” The following discussion is intended to provide supplemental information about how the application of revenue recognition principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
Management and Advisory Fees, Net
— Blackstone earns base management fees from its customers at a fixed percentage of a calculation base. The range of management fee rates and the calculation base from which they are earned, generally, are as follows:
For vehicles within the Real Estate segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.35% to 1.50% of committed capital or invested capital during the investment period or subsequent to the investment period, respectively, for certain drawdown vehicles and co-investment vehicles, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.40% to 1.25% of net asset value for other vehicles, including separately managed accounts, certain perpetual capital vehicles, drawdown vehicles, and co-investment vehicles, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 1.50% of BXMT’s net proceeds received from equity offerings and accumulated “distributable earnings” (which is generally equal to its GAAP net income excluding certain non-cash and other items), subject to certain adjustments. |
For vehicles within the Private Equity segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.40% to 1.75% of committed capital during the investment period or invested capital or gross investment value subsequent to the investment period for drawdown vehicles and certain co-investment vehicles, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.50% to 1.75% of invested capital for separately managed accounts and certain co-investment vehicles, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.75% to 1.25% of net asset value for perpetual capital vehicles. |
For vehicles within the Credit & Insurance segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.25% of net asset value or fair value of investments for certain separately managed accounts and open-ended vehicles, |
144
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.35% to 1.25% of net asset value or gross asset value of our BDCs and certain registered investment companies, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 0.50% of the aggregate par amount of collateral assets, including principal cash, for CLO vehicles, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.50% of invested capital for drawdown vehicles and certain separately managed accounts. |
For vehicles within the Multi-Asset Investing segment:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.50% of net asset value for all vehicles. |
Management fee calculations based on committed capital or invested capital are mechanical in nature and therefore do not require the use of significant estimates or judgments. Management fee calculations based on net asset value, gross asset value, or investment fair value depend on the fair value of the underlying investments within the funds. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds and could vary depending on the valuation methodology that is used as well as economic conditions. See “ — Fair Value” below for further discussion of the judgment required for determining the fair value of the underlying investments.
Investment Income (Loss)
— Performance Allocations are made to the general partner based on cumulative fund performance to date, subject to a preferred return to limited partners. Blackstone has concluded that investments made alongside its limited partners in a partnership which entitle Blackstone to a Performance Allocation represent equity method investments that are not in the scope of the GAAP guidance on accounting for revenues from contracts with customers. Blackstone accounts for these arrangements under the equity method of accounting. Under the equity method, Blackstone’s share of earnings (losses) from equity method investments is determined using a balance sheet approach referred to as the hypothetical liquidation at book value (“HLBV”) method. Under the HLBV method, at the end of each reporting period Blackstone calculates the accrued Performance Allocations that would be due to Blackstone for each fund pursuant to the fund agreements as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. Performance Allocations are subject to clawback to the extent that the Performance Allocation received to date exceeds the amount due to Blackstone based on cumulative results.
The change in the fair value of the investments held by certain Blackstone Funds is a significant input into the accrued Performance Allocation calculation and accrual for potential repayment of previously received Performance Allocations. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds. See “ — Fair Value” below for further discussion related to significant estimates and assumptions used for determining fair value of the underlying investments.
Fair Value
Blackstone uses fair value throughout the reporting process. For a description of our accounting policies related to valuation, see Note 2. “Summary of Significant Accounting Policies — Fair Value of Financial Instruments” and “Summary of Significant Accounting Policies — Investments, at Fair Value” in the “Notes to Consolidated Financial Statements” in “ — Item 8. Financial Statements and Supplementary Data” of this filing. The following discussion is intended to provide supplemental information about how the application of fair value principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
The fair value of the investments held by Blackstone Funds is the primary input to the calculation of certain of our management fees, Incentive Fees, Performance Allocations and the related Compensation we recognize. Generally, Blackstone Funds are accounted for in accordance with the GAAP guidance on investment companies, and under the American Institute of Certified Public Accountants Audit and Accounting Guide,
Investment
145
Table of Contents
Companies
, and reflect their investments, including majority-owned and controlled investments, at fair value. In the absence of observable market prices, we utilize valuation methodologies applied on a consistent basis and assumptions that we believe market participants would use to determine the fair value of the investments. For investments where little market activity exists management’s determination of fair value is based on the best information available in the circumstances, which may incorporate management’s own assumptions and involves a significant degree of judgment, and the consideration of a combination of internal and external factors, including the appropriate risk adjustments for
non-performance
and liquidity risks.
Blackstone has also elected the fair value option for certain instruments it owns directly, including loans and receivables, investments in private debt securities and other proprietary investments. Blackstone is required to measure certain financial instruments at fair value, including debt instruments, equity securities and freestanding derivatives.
Fair Value of Investments or Instruments that are Publicly Traded
Securities that are publicly traded and for which a quoted market exists will be valued at the closing price of such securities in the principal market in which the security trades, or in the absence of a principal market, in the most advantageous market on the valuation date. When a quoted price in an active market exists, no block discounts or control premiums are permitted regardless of the size of the public security held. In some cases, securities will include legal and contractual restrictions limiting their purchase and sale for a period of time. A discount to the publicly traded price may be appropriate in instances where a legal restriction is a characteristic of the security, such as may be required under SEC Rule 144. The amount of the discount, if taken, shall be determined based on the time period that must pass before the restricted security becomes unrestricted or otherwise available for sale.
Fair Value of Investments or Instruments that are not Publicly Traded
Investments for which market prices are not observable include private investments in the equity or debt of operating companies or real estate properties. Our primary methodology for determining the fair values of such investments is generally the income approach which provides an indication of fair value based on the present value of cash flows that a business, security, or property is expected to generate in the future. The most widely used methodology under the income approach is the discounted cash flow method which includes significant assumptions about the underlying investment’s projected net earnings or cash flows, discount rate, capitalization rate and exit multiple. Our secondary methodology, generally used to corroborate the results of the income approach, is typically the market approach. The most widely used methodology under the market approach relies upon valuations for comparable public companies, transactions, or assets, and includes making judgments about which companies, transactions, or assets are comparable. Depending on the facts and circumstances associated with the investment, different primary and secondary methodologies may be used including option value, contingent claims or scenario analysis, yield analysis, projected cash flow through maturity or expiration, discount to sale, probability weighted methods or recent round of financing.
In certain cases debt and equity securities are valued on the basis of prices from an orderly transaction between market participants provided by reputable dealers or pricing services. In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such investments, quotations from dealers, pricing matrices and market transactions in comparable investments and various relationships between investments.
146
Table of Contents
Management Process on Fair Value
Due to the importance of fair value throughout the consolidated financial statements and the significant judgment required to be applied in arriving at those fair values, we have developed a process around valuation that incorporates several levels of approval and review from both internal and external sources. Investments held by Blackstone Funds and investment vehicles are valued on at least a quarterly basis by our internal valuation or asset management teams, which are independent from our investment teams. For investments held by vehicles managed by more than one business unit, Blackstone has developed a process designed to facilitate coordination and alignment, as appropriate, of the fair value of
in-scope
investments across business units.
For investments valued utilizing the income method and where Blackstone has information rights, we generally have a direct line of communication with each of the companies’ and underlying assets’ finance teams and collect financial data used to support projections used in a discounted cash flow analysis. The valuation team then analyzes the data received and updates the valuation models reflecting any changes in the underlying cash flow projections, weighted-average cost of capital, exit multiple or capitalization rate, and any other valuation input relevant to economic conditions.
The results of all valuations of investments held by Blackstone Funds and investment vehicles are reviewed by the relevant business unit’s valuation
sub-committee,
which is comprised of key personnel from the business unit, typically the chief investment officer, chief operating officer, chief financial officer, chief compliance officer (or their respective equivalents where applicable) and other senior managing directors in the business. To further corroborate results, each business unit also generally obtains either a positive assurance opinion or a range of value from an independent valuation party, at least annually for internally prepared valuations for investments that have been held by Blackstone Funds and investment vehicles for greater than a year and quarterly for certain investments. Our firmwide valuation committee, chaired by our Chief Financial Officer and comprised of senior members of our businesses and representatives from corporate functions, including legal and finance, reviews the valuation process for investments held by us and our investment vehicles, including the application of appropriate valuation standards on a consistent basis. Each quarter, the valuation process is also reviewed by the audit committee of our board of directors, which is comprised of our
non-employee
directors.
Income Tax
For a description of our accounting policy on taxes and additional information on taxes see Note 2. “Summary of Significant Accounting Policies” and Note 14. “Income Taxes,” in the “Notes to Consolidated Financial Statements” in “ — Item 8. Financial Statements and Supplementary Data” of this filing.
Our provision for income taxes is comprised of current and deferred taxes. Current income taxes approximate taxes to be paid or refunded for the current period. Deferred income taxes reflect the net tax effects of temporary differences between the financial reporting and tax bases of assets and liabilities and are measured using the applicable enacted tax rates and laws that will be in effect when such differences are expected to reverse.
Additionally, significant judgment is required in estimating the provision for (benefit from) income taxes, current and deferred tax balances (including any valuation allowance), accrued interest or penalties and uncertain tax positions. In evaluating these judgments, we consider, among other items, projections of taxable income (including the character of such income), beginning with historic results and incorporating assumptions of the amount of future pretax operating income. These assumptions about future taxable income require significant judgment and are consistent with the plans and estimates that Blackstone uses to manage its business. To the extent any portion of the deferred tax assets are not considered to be more likely than not to be realized, a valuation allowance is recorded.
Revisions in estimates and/or actual costs of a tax assessment may ultimately be materially different from the recorded accruals and unrecognized tax benefits, if any.
147
Table of Contents
Recent Accounting Developments
Information regarding recent accounting developments and their impact on Blackstone, if any, can be found in Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “ — Item 8. Financial Statements and Supplementary Data” of this filing.
FY 2023 10-K MD&A
SEC filing source: 0001193125-24-044485.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with Blackstone Inc.’s consolidated financial statements and the related notes included within this Annual Report on Form 10-K.
This section of this Form 10-K generally discusses 2023 and 2022 items and year to year comparisons between 2023 and 2022. For the discussion of 2022 compared to 2021 see “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of Blackstone’s Annual Report on Form 10-K for the year ended December 31, 2022, which specific discussion is incorporated herein by reference.
Our Business
Blackstone is the world’s largest alternative asset manager. Our business is organized into four segments: Real Estate, Private Equity, Credit & Insurance and Hedge Fund Solutions. For more information about our business segments, see “Part I. Item 1. Business — Business Segments.”
We generate revenue primarily from fees earned pursuant to contractual arrangements with funds and investors, and capital markets services. We also invest in the funds we manage and we are entitled to a pro-rata share of the income of the fund (a “pro-rata allocation”). In addition to a pro-rata allocation, and assuming certain investment returns are achieved, we are entitled to a disproportionate allocation of the income otherwise allocable to the limited partners, commonly referred to as carried interest (“Performance Allocations”). In certain structures, we receive a contractual incentive fee from an investment fund based on achieving certain investment returns (an “Incentive Fee,” and together with Performance Allocations, “Performance Revenues”). The composition of our revenues will vary based on market conditions and the cyclicality of the different businesses in which we operate. Net investment gains and investment income generated by the Blackstone Funds are driven by the performance of the underlying investments as well as overall market conditions. Fair values are affected by changes in the fundamentals of our investments, the industries in which they operate, the overall economy and other market conditions.
Business Environment
Blackstone’s businesses are materially affected by conditions in the financial markets and economic conditions in the U.S., Europe, Asia and, to a lesser extent, elsewhere in the world.
2023 was a volatile year for global markets, driven by historic movements in U.S. Treasury bond yields, geopolitical instability, including in the Middle East and economic uncertainty. Major central banks globally continued monetary policy tightening in the context of historically elevated inflation. In the U.S., the Federal Reserve increased the federal funds target range four times over the course of 2023, which reached 5.25%-5.50% in July — the highest level in 22 years. Accordingly, inflation in the U.S. decelerated throughout the year, with the U.S. consumer price index decreasing from 6.4% annual growth in January 2023 to 3.4% in December 2023, at which time the Federal Reserve signaled that a reduction in the federal funds target range could be appropriate in 2024. Similarly, in the Eurozone economy, the European Central bank raised its deposit facility rate by 200 basis points in 2023. Consequently, Eurozone inflation slowed from 8.6% annual growth in January 2023 to 2.9% at year end.
Nevertheless, the U.S. economy continued to show resiliency in 2023, underpinned by a strong labor market. The Bureau of Economic Analysis’ advance estimate of U.S. real GDP indicated growth of 2.5% year-over-year in 2023, up from 1.9% in 2022. The U.S. unemployment rate remained largely stable with pre-pandemic levels at 3.7% in both December 2023 and subsequent to year end in January 2024. U.S. retail sales increased 3.2% year-over-year in 2023, driven in part by higher prices. In manufacturing, however, the Institute for Supply Management
86
Table of Contents
Purchasing Managers’ Index decreased moderately to 47.4 in December 2023, compared to 48.4 in December 2022, signaling a continued contraction in the U.S. manufacturing sector. Growth in major economies outside of the U.S. was mixed in 2023. In Europe, Eurozone real GDP growth contracted to 0.1% year-over-year in the fourth quarter from 1.8% in the fourth quarter of 2022. In China, real GDP growth increased to 5.2% year over year in 2023, up from 3% in 2022, but below the yearly average of 6% over the last ten years.
In the fourth quarter of 2023, major equity markets rallied sharply on increasing expectations that the current cycle of monetary policy tightening was at or nearing its end. The S&P 500 rose 12% in the fourth quarter and increased 26% for the full year. Most sectors gained during the year, led by information technology, which rose 58%. Oil prices declined during the year, with the price of West Texas Intermediate crude oil down 11% in 2023 to $72 per barrel. The Henry Hub Natural Gas spot price decreased 44% in 2023 to $2.51. Capital markets activity declined, with global initial public offering volumes down 31% and global announced merger and acquisition volumes down 16% compared to 2022.
In credit markets, the S&P leveraged loan index increased 13% in 2023, while the Credit Suisse high yield bond index rose 14%. High yield spreads tightened 135 basis points in 2023, while issuance increased 64% year-over-year. Base rates were highly volatile during the year, with the ten-year Treasury yield increasing 114 basis points from the beginning of 2023 to an intraday high of 5.02% in October — representing a 16-year high — but ended the year lower at 3.88%. Short-term rates, however, increased in 2023 with three-month SOFR up 74 basis points to 5.33% at year end.
Moderating inflation and economic resiliency in the U.S. have led to an increase in investor confidence in recent months. However, the potential for sustained high interest rates and decelerating economic growth may contribute to continued market volatility in the U.S. and globally.
Notable Transactions
On December 15, 2023, Blackstone entered into an amended and restated $4.325 billion revolving credit facility. The amendment and restatement, among other things, increased the amount of available borrowings and extended the maturity date to December 15, 2028.
For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
87
Table of Contents
Organizational Structure
The simplified diagram below depicts our current organizational structure. The diagram does not depict all of our subsidiaries, including intermediate holding companies through which certain of the subsidiaries depicted are held.
Key Financial Measures and Indicators
We manage our business using certain financial measures and key operating metrics since we believe these metrics measure the productivity of our investment activities. We prepare our Consolidated Financial Statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 2. Summary of Significant Accounting Policies” and “— Critical Accounting Policies.” Our key non-GAAP financial measures and operating indicators and metrics are discussed below.
Distributable Earnings
Distributable Earnings is derived from Blackstone’s segment reported results. Distributable Earnings is used to assess performance and amounts available for dividends to Blackstone stockholders, including Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships. Distributable Earnings is the sum of Segment Distributable Earnings plus Net Interest and Dividend Income (Loss) less Taxes and Related Payables. Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Distributable Earnings.
88
Table of Contents
Net Interest and Dividend Income (Loss) is presented on a segment basis and is equal to Interest and Dividend Revenue less Interest Expense, adjusted for the impact of consolidation of Blackstone Funds, and interest expense associated with the Tax Receivable Agreement.
Taxes and Related Payables represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and including the Payable under the Tax Receivable Agreement. Further, the current tax provision utilized when calculating Taxes and Related Payables and Distributable Earnings reflects the benefit of deductions available to the company on certain expense items that are excluded from the underlying calculation of Segment Distributable Earnings and Total Segment Distributable Earnings, such as equity-based compensation charges and certain Transaction-Related and Non-Recurring Items where there is a current tax provision or benefit. The economic assumptions and methodologies that impact the implied income tax provision are the same as those methodologies and assumptions used in calculating the current income tax provision for Blackstone’s Consolidated Statements of Operations under GAAP, excluding the impact of divestitures and accrued tax contingencies and refunds which are reflected when paid or received. Management believes that including the amount payable under the Tax Receivable Agreement and utilizing the current income tax provision adjusted as described above when calculating Distributable Earnings is meaningful as it increases comparability between periods and more accurately reflects earnings that are available for distribution to stockholders.
Segment Distributable Earnings
Segment Distributable Earnings is Blackstone’s segment profitability measure used to make operating decisions and assess performance across Blackstone’s four segments. Blackstone believes it is useful to stockholders to review the measure that management uses in assessing segment performance. Segment Distributable Earnings represents the net realized earnings of Blackstone’s segments and is the sum of Fee Related Earnings and Net Realizations for each segment. Blackstone’s segments are presented on a basis that deconsolidates Blackstone Funds, eliminates non-controlling ownership interests in Blackstone’s consolidated operating partnerships, removes the amortization of intangible assets and removes Transaction-Related and Non-Recurring Items. Transaction-Related and Non-Recurring Items arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and non-recurring gains, losses, or other charges, if any. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs, gains or losses associated with these corporate actions and non-recurring gains, losses or other charges that affect period-to-period comparability and are not reflective of Blackstone’s operational performance. Segment Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Segment Distributable Earnings.
Effective September 30, 2023, Blackstone redefined Segment Distributable Earnings to exclude the impact of non-recurring gains, losses or other charges that affect period-to-period comparability and are not reflective of Blackstone’s operational performance. Blackstone believes the exclusion of such amounts is useful to investors as it assists in the comparison of Blackstone’s operational performance across different periods. The updated definition had no impact to the current or any previously reported period.
Net Realizations is presented on a segment basis and is the sum of Realized Principal Investment Income and Realized Performance Revenues (which refers to Realized Performance Revenues excluding Fee Related Performance Revenues), less Realized Performance Compensation (which refers to Realized Performance Compensation excluding Fee Related Performance Compensation and Equity-Based Performance Compensation).
89
Table of Contents
Realized Performance Compensation reflects an increase in the aggregate Realized Performance Compensation paid to certain of our professionals above the amounts allocable to them based upon the percentage participation in the relevant performance plans previously awarded to them. In the year ended December 31, 2023, Realized Performance Compensation was increased by an aggregate of $65.0 million and Fee Related Compensation was decreased by a corresponding amount. In the year ended December 31, 2022, Realized Performance Compensation was increased by an aggregate of $77.0 million and Fee Related Compensation decreased by a corresponding amount. These changes to Realized Performance Compensation and Fee Related Compensation reduced Net Realizations, increased Fee Related Earnings and had a neutral impact to Income Before Provision (Benefit) for Taxes and Distributable Earnings in the years ended December 31, 2023 and December 31, 2022.
Fee Related Earnings
Fee Related Earnings is a performance measure used to assess Blackstone’s ability to generate profits from revenues that are measured and received on a recurring basis and not subject to future realization events. Blackstone believes Fee Related Earnings is useful to stockholders as it provides insight into the profitability of the portion of Blackstone’s business that is not dependent on realization activity. Fee Related Earnings equals management and advisory fees (net of management fee reductions and offsets) plus Fee Related Performance Revenues, less (a) Fee Related Compensation on a segment basis and (b) Other Operating Expenses. Fee Related Earnings is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Fee Related Earnings.
Fee Related Compensation is presented on a segment basis and refers to the compensation expense, excluding Equity-Based Compensation, directly related to (a) Management and Advisory Fees, Net and (b) Fee Related Performance Revenues, referred to as Fee Related Performance Compensation.
Fee Related Performance Revenues refers to the realized portion of Performance Revenues from Perpetual Capital that are (a) measured and received on a recurring basis and (b) not dependent on realization events from the underlying investments.
Other Operating Expenses is presented on a segment basis and is equal to General, Administrative and Other Expenses, adjusted to (a) remove the amortization of transaction-related intangibles, (b) remove certain expenses reimbursed by the Blackstone Funds which are netted against Management and Advisory Fees, Net in Blackstone’s segment presentation and (c) give effect to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation.
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization (“Adjusted EBITDA”), is a supplemental measure used to assess performance derived from Blackstone’s segment results and may be used to assess its ability to service its borrowings. Adjusted EBITDA represents Distributable Earnings plus the addition of (a) Interest Expense on a segment basis, (b) Taxes and Related Payables and (c) Depreciation and Amortization. Adjusted EBITDA is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Adjusted EBITDA.
90
Table of Contents
Net Accrued Performance Revenues
Net Accrued Performance Revenues is a non-GAAP financial measure Blackstone believes is useful to stockholders as an indicator of potential future realized performance revenues based on the current investment portfolio of the funds and vehicles we manage. Net Accrued Performance Revenues represents the accrued performance revenues receivable by Blackstone, net of the related accrued performance compensation payable by Blackstone, excluding performance revenues that have been realized but not yet distributed as of the reporting date and clawback amounts, if any. Net Accrued Performance Revenues is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Investments. See “— Non-GAAP Financial Measures” for our reconciliation of Net Accrued Performance Revenues and Note 2 “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for additional information on the calculation of Investments — Accrued Performance Allocations.
Operating Metrics
The alternative asset management business is primarily based on managing third party capital and does not require substantial capital investment to support rapid growth. Since our inception, we have developed and used various key operating metrics to assess and monitor the operating performance of our various alternative asset management businesses in order to monitor the effectiveness of our value creating strategies.
Total and Fee-Earning Assets Under Management
Total Assets Under Management refers to the assets we manage. We believe this measure is useful to stockholders as it represents the total capital for which we provide investment management services. Our Total Assets Under Management equals the sum of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | the fair value of the investments held by our carry funds and our side-by-side and co-investment entities managed by us plus the capital that we are entitled to call from investors in those funds and entities pursuant to the terms of their respective capital commitments, including capital commitments to funds that have yet to commence their investment periods, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | the net asset value of (1) our hedge funds, real estate debt carry funds, BPP, certain co-investments managed by us, certain credit-focused funds and our Hedge Fund Solutions drawdown funds (plus, in each case, the capital that we are entitled to call from investors in those funds, including commitments yet to commence their investment periods) and (2) our funds of hedge funds, our Hedge Fund Solutions registered investment companies, BREIT and BEPIF, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (c) | the invested capital, fair value or net asset value of assets we manage pursuant to separately managed accounts, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (d) | the amount of debt and equity outstanding for our CLOs during the reinvestment period, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (e) | the aggregate par amount of collateral assets, including principal cash, for our CLOs after the reinvestment period, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (f) | the gross or net amount of assets (including leverage where applicable) for our credit-focused registered investment companies and BDCs, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (g) | the fair value of common stock, preferred stock, convertible debt, term loans or similar instruments issued by BXMT and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (h) | borrowings under and any amounts available to be borrowed under certain credit facilities of our funds. |
Our carry funds are commitment-based drawdown structured funds that do not permit investors to redeem their interests at their election. Our funds of hedge funds, hedge funds, funds structured like hedge funds and other open-ended funds in our Real Estate, Credit & Insurance and Hedge Fund Solutions segments generally have structures that afford an investor the right to withdraw or redeem their interests on a periodic basis (for example, annually, quarterly or monthly), typically with 2 to 95 days’ notice, depending on the fund and the liquidity profile of the underlying assets. In our Perpetual Capital vehicles where redemption rights exist, Blackstone has the ability
91
Table of Contents
to fulfill redemption requests only (a) in Blackstone’s or the vehicles’ board’s discretion, as applicable, or (b) to the extent there is sufficient new capital. Investment advisory agreements related to certain separately managed accounts in our Credit & Insurance and Hedge Fund Solutions segments, excluding our separately managed accounts in our insurance platform, may generally be terminated by an investor on 30 to 90 days’ notice. Separately managed accounts in our insurance platform can generally only be terminated for long-term underperformance, cause and certain other limited circumstances, in each case subject to Blackstone’s right to cure.
Fee-Earning Assets Under Management refers to the assets we manage on which we derive management fees and/or performance revenues. We believe this measure is useful to stockholders as it provides insight into the capital base upon which we can earn management fees and/or performance revenues. Our Fee-Earning Assets Under Management equals the sum of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | for our Private Equity segment funds, Real Estate segment carry funds including certain BREDS funds and certain Hedge Fund Solutions funds, the amount of capital commitments, remaining invested capital, fair value, net asset value or par value of assets held, depending on the fee terms of the fund, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | for our credit-focused carry funds, the amount of remaining invested capital (which may include leverage) or net asset value, depending on the fee terms of the fund, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (c) | the remaining invested capital or fair value of assets held in co-investment vehicles managed by us on which we receive fees, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (d) | the net asset value of our funds of hedge funds, hedge funds, BPP, certain co-investments managed by us, certain registered investment companies, BREIT, BEPIF and certain of our Hedge Fund Solutions drawdown funds, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (e) | the invested capital, fair value of assets or the net asset value we manage pursuant to separately managed accounts, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (f) | the net proceeds received from equity offerings and accumulated distributable earnings of BXMT, subject to certain adjustments, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (g) | the aggregate par amount of collateral assets, including principal cash, of our CLOs and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (h) | the gross amount of assets (including leverage) or the net assets (plus leverage where applicable) for certain of our credit-focused registered investment companies and BDCs. |
Each of our segments may include certain Fee-Earning Assets Under Management on which we earn performance revenues but not management fees.
Our calculations of Total Assets Under Management and Fee-Earning Assets Under Management may differ from the calculations of other asset managers, and as a result this measure may not be comparable to similar measures presented by other asset managers. In addition, our calculation of Total Assets Under Management includes commitments to, and the fair value of, invested capital in our funds from Blackstone and our personnel, regardless of whether such commitments or invested capital are subject to fees. Our definitions of Total Assets Under Management and Fee-Earning Assets Under Management are not based on any definition of Total Assets Under Management and Fee-Earning Assets Under Management that is set forth in the agreements governing the investment funds that we manage.
For our carry funds, Total Assets Under Management includes the fair value of the investments held and uncalled capital commitments, whereas Fee-Earning Assets Under Management may include the total amount of capital commitments or the remaining amount of invested capital at cost depending on whether the investment period has expired or as specified by the fee terms of the fund. As such, in certain carry funds Fee-Earning Assets Under Management may be greater than Total Assets Under Management when the aggregate fair value of the remaining investments is less than the cost of those investments.
92
Table of Contents
Perpetual Capital
Perpetual Capital refers to the component of assets under management with an indefinite term, that is not in liquidation, and for which there is no requirement to return capital to investors through redemption requests in the ordinary course of business, except where funded by new capital inflows. Perpetual Capital includes co-investment capital with an investor right to convert into Perpetual Capital. We believe this measure is useful to stockholders as it represents capital we manage that has a longer duration and the ability to generate recurring revenues in a different manner than traditional fund structures.
Dry Powder
Dry Powder represents the amount of capital available for investment or reinvestment, including general partner and employee capital, and is an indicator of the capital we have available for future investments. We believe this measure is useful to stockholders as it provides insight into the extent to which capital is available for Blackstone to deploy capital into investment opportunities as they arise.
Invested Performance Eligible Assets Under Management
Invested Performance Eligible Assets Under Management represents invested capital at fair value, including capital closed for funds whose investment period has not yet commenced, on which performance revenues could be earned if certain hurdles are met. We believe Invested Performance Eligible Assets Under Management is useful to stockholders as it provides insight into the capital deployed that has the potential to generate performance revenues.
Recent Tax Developments
On October 8, 2021, the OECD and Group of 20 (“G20”) announced the OECD/G20 Inclusive Framework on Base Erosion and Profit Shifting (“Framework”), which agreed to a two-pillar solution to address tax challenges arising from digitalization of the economy. On December 20, 2021, the OECD released Pillar Two Model Rules, which contemplate a global 15% minimum tax rate. The OECD continues to release additional guidance, including administrative guidance on interpretation and application of Pillar Two, and many countries are passing legislation to comply with Pillar Two. The Framework calls for law enactment by OECD and G20 members to take effect in 2024 and 2025. The changes contemplated by Pillar Two, when enacted by various countries in which we do business, may increase our taxes in such countries. Based on available guidance, currently we do not believe the impact of Pillar Two to our business would be material. For further discussion of potential consequences of changes in tax regulations, please see “— Item 1A. Risk Factors — Risks Related to our Business — Changes in U.S. and foreign taxation of businesses and other tax laws, regulations or treaties or an adverse interpretation of these items by tax authorities could adversely affect us, including by adversely impacting our effective tax rate and tax liability.”
Consolidated Results of Operations
Following is a discussion of our consolidated results of operations. For a more detailed discussion of the factors that affected the results of our four business segments (which are presented on a basis that deconsolidates the investment funds, eliminates non-controlling ownership interests in Blackstone’s consolidated operating partnerships and removes the amortization of intangibles assets and Transaction-Related and Non-Recurring Items) in these periods, see “— Segment Analysis” below.
93
Table of Contents
The following table sets forth information regarding our consolidated results of operations and certain key operating metrics for the years ended December 31, 2023, 2022 and 2021:
| Year Ended December 31, | 2023 vs. 2022 | 2022 vs. 2021 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | $ | 6,671,260 | $ | 6,303,315 | $ | 5,170,707 | $ | 367,945 | 6% | $ | 1,132,608 | 22% | |||||||||||||||
| Incentive Fees | 695,171 | 525,127 | 253,991 | 170,044 | 32% | 271,136 | 107% | ||||||||||||||||||||
| Investment Income (Loss) | |||||||||||||||||||||||||||
| Performance Allocations | |||||||||||||||||||||||||||
| Realized | 2,223,841 | 5,381,640 | 5,653,452 | (3,157,799 | ) | -59% | (271,812 | ) | -5% | ||||||||||||||||||
| Unrealized | (1,691,668 | ) | (3,435,056 | ) | 8,675,246 | 1,743,388 | -51% | (12,110,302 | ) | n/m | |||||||||||||||||
| Principal Investments | |||||||||||||||||||||||||||
| Realized | 303,823 | 850,327 | 1,003,822 | (546,504 | ) | -64% | (153,495 | ) | -15% | ||||||||||||||||||
| Unrealized | (603,154 | ) | (1,563,849 | ) | 1,456,201 | 960,695 | -61% | (3,020,050 | ) | n/m | |||||||||||||||||
| Total Investment Income | 232,842 | 1,233,062 | 16,788,721 | (1,000,220 | ) | -81% | (15,555,659 | ) | -93% | ||||||||||||||||||
| Interest and Dividend Revenue | 516,497 | 271,612 | 160,643 | 244,885 | 90% | 110,969 | 69% | ||||||||||||||||||||
| Other | (92,929 | ) | 184,557 | 203,086 | (277,486 | ) | n/m | (18,529 | ) | -9% | |||||||||||||||||
| Total Revenues | 8,022,841 | 8,517,673 | 22,577,148 | (494,832 | ) | -6% | (14,059,475 | ) | -62% | ||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||
| Compensation and Benefits | |||||||||||||||||||||||||||
| Compensation | 2,785,447 | 2,569,780 | 2,161,973 | 215,667 | 8% | 407,807 | 19% | ||||||||||||||||||||
| Incentive Fee Compensation | 281,067 | 207,998 | 98,112 | 73,069 | 35% | 109,886 | 112% | ||||||||||||||||||||
| Performance Allocations Compensation | |||||||||||||||||||||||||||
| Realized | 900,859 | 2,225,264 | 2,311,993 | (1,324,405 | ) | -60% | (86,729 | ) | -4% | ||||||||||||||||||
| Unrealized | (654,403 | ) | (1,470,588 | ) | 3,778,048 | 816,185 | -56% | (5,248,636 | ) | n/m | |||||||||||||||||
| Total Compensation and Benefits | 3,312,970 | 3,532,454 | 8,350,126 | (219,484 | ) | -6% | (4,817,672 | ) | -58% | ||||||||||||||||||
| General, Administrative and Other | 1,117,305 | 1,092,671 | 917,847 | 24,634 | 2% | 174,824 | 19% | ||||||||||||||||||||
| Interest Expense | 431,868 | 317,225 | 198,268 | 114,643 | 36% | 118,957 | 60% | ||||||||||||||||||||
| Fund Expenses | 118,987 | 30,675 | 10,376 | 88,312 | 288% | 20,299 | 196% | ||||||||||||||||||||
| Total Expenses | 4,981,130 | 4,973,025 | 9,476,617 | 8,105 | - | (4,503,592 | ) | -48% | |||||||||||||||||||
| Other Income (Loss) | |||||||||||||||||||||||||||
| Change in Tax Receivable Agreement Liability | (27,196 | ) | 22,283 | (2,759 | ) | (49,479 | ) | n/m | 25,042 | n/m | |||||||||||||||||
| Net Gains (Losses) from Fund Investment Activities | (56,801 | ) | (105,142 | ) | 461,624 | 48,341 | -46% | (566,766 | ) | n/m | |||||||||||||||||
| Total Other Income (Loss) | (83,997 | ) | (82,859 | ) | 458,865 | (1,138 | ) | 1% | (541,724 | ) | n/m | ||||||||||||||||
| Income Before Provision for Taxes | 2,957,714 | 3,461,789 | 13,559,396 | (504,075 | ) | -15% | (10,097,607 | ) | -74% | ||||||||||||||||||
| Provision for Taxes | 513,461 | 472,880 | 1,184,401 | 40,581 | 9% | (711,521 | ) | -60% | |||||||||||||||||||
| Net Income | 2,444,253 | 2,988,909 | 12,374,995 | (544,656 | ) | -18% | (9,386,086 | ) | -76% | ||||||||||||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | (245,518 | ) | (142,890 | ) | 5,740 | (102,628 | ) | 72% | (148,630 | ) | n/m | ||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 224,155 | 107,766 | 1,625,306 | 116,389 | 108% | (1,517,540 | ) | -93% | |||||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 1,074,736 | 1,276,402 | 4,886,552 | (201,666 | ) | -16% | (3,610,150 | ) | -74% | ||||||||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 1,390,880 | $ | 1,747,631 | $ | 5,857,397 | $ | (356,751 | ) | -20% | $ | (4,109,766 | ) | -70% |
n/m Not meaningful.
94
Table of Contents
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Revenues
Revenues were $8.0 billion for the year ended December 31, 2023, a decrease of $494.8 million, compared to $8.5 billion for the year ended December 31, 2022. The decrease in Revenues was primarily attributable to a decrease of $1.0 billion in Investment Income, which was composed of a decrease of $3.7 billion in Realized Investment Income and an increase of $2.7 billion in Unrealized Investment Income, partially offset by an increase of $367.9 million in Management and Advisory Fees, Net.
The $3.7 billion decrease in Realized Investment Income was primarily attributable to lower realized gains in our Real Estate segment.
The $2.7 billion increase in Unrealized Investment Income was primarily attributable to lower net unrealized depreciation of investments in the year ended December 31, 2023 compared to the year ended December 31, 2022. Principal drivers were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | An increase of $1.8 billion in our Private Equity segment, primarily attributable to net unrealized appreciation of investments in Corporate Private Equity in the year ended December 31, 2023 compared to net unrealized depreciation of investments in the year ended December 31, 2022. The carrying value of Corporate Private Equity increased 12.1% in the year ended December 31, 2023 compared to a decrease of 0.6% in the year ended December 31, 2022. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | An increase of $1.1 billion in our Credit & Insurance segment, primarily attributable to lower net unrealized depreciation of investments in our insurance platform in the year ended December 31, 2023 compared to the year ended December 31, 2022. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | A decrease of $524.1 million in our Real Estate segment, primarily attributable to lower appreciation in BREP and Core+ real estate in the year ended December 31, 2023 compared to the year ended December 31, 2022 and an unrealized loss on the liability related to the strategic ventures with UC Investments (defined herein). The carrying values of BREP and Core+ real estate decreased 6.3% and 4.3%, respectively, in the year ended December 31, 2023 compared to an increase of 7.1% and 10.3%, respectively, in the year ended December 31, 2022. |
The $367.9 million increase in Management and Advisory Fees, Net was primarily due to increases in our Real Estate and Credit & Insurance segments of $220.3 million and $116.2 million, respectively. The increase in our Real Estate segment was primarily due to Fee-Earning Assets Under Management growth in BREP. The increase in our Credit & Insurance segment was primarily due to inflows from Fee-Earning Assets Under Management in direct lending.
Expenses
Expenses were $5.0 billion for the year ended December 31, 2023, an increase of $8.1 million, compared to the year ended December 31, 2022. The increase was primarily attributable to increases of $114.6 million in Interest Expense and $88.3 million in Fund Expenses, partially offset by a decrease of $219.5 million in Total Compensation and Benefits, which is primarily composed of a decrease of $508.2 million in Performance Allocations Compensation and an increase of $215.7 million in Compensation. The increase in Interest Expense was primarily due to an increase in borrowings. The increase in Fund Expenses was primarily due to an increase in interest expense in a consolidated private equity fund. The decrease in Performance Allocations Compensation was primarily due to the decrease in Investment Income, on which a portion of compensation is based. The increase in Compensation was primarily due to the increase in Management and Advisory Fees, Net, on which a portion of compensation is based.
95
Table of Contents
Other Income (Loss)
Other Income (Loss) was $(84.0) million for the year ended December 31, 2023, a decrease of $1.1 million, compared to $(82.9) million for the year ended December 31, 2022. The decrease in Other Income (Loss) was due to a decrease of $49.5 million in Change in Tax Receivable Agreement Liability, partially offset by an increase of $48.3 million in Net Gains (Losses) from Fund Investment Activities.
Changes to the Tax Receivable Agreement Liability are driven by the required remeasurement of the liability as a result of changes in expected future tax rates.
The increase in Net Gains (Losses) from Fund Investment Activities was principally driven by increases of $203.7 million and $121.7 million in our Private Equity and Hedge Fund Solutions segments, respectively, partially offset by a decrease of $300.2 million in our Real Estate segment. The increases in our Private Equity and Hedge Fund Solutions segments were primarily due to unrealized appreciation of investments in our consolidated Private Equity and Hedge Fund Solutions funds. The decrease in our Real Estate segment was primarily due to realized losses and unrealized depreciation of investments in our consolidated funds.
Provision (Benefit) for Taxes
Blackstone’s Provision for Taxes for the year ended December 31, 2023 was $513.5 million, an increase of $40.6 million, compared to $472.9 million for the year ended December 31, 2022. This resulted in an effective tax rate of 17.4% and 13.7% based on our Income Before Provision for Taxes of $3.0 billion and $3.5 billion for the years ended December 31, 2023 and 2022, respectively.
The increase in Blackstone’s effective tax rate for the year ended December 31, 2023, compared to the year ended December 31, 2022, resulted primarily from an out-of-period adjustment recorded in December 31, 2022 to revise the book investment basis used to calculate deferred tax assets and the deferred tax provision.
Blackstone had a corporate alternative minimum tax (“CAMT”) liability for the year ended December 31, 2023 as calculated pursuant to the Inflation Reduction Act. Blackstone will continue to assess the overall impact to its Provision for Income Tax upon the issuance of applicable additional guidance by the U.S. Treasury Department related to interpretations of CAMT. For the year ended December 31, 2023 there is no meaningful CAMT impact reflected in the Provision for Income Taxes given current year tax payments made under CAMT are permitted to be carried forward and used as credits in future years resulting in a deferred tax benefit.
On December 27, 2023, New York State finalized regulations with respect to various areas of its tax reform. The impact of the legislation has been considered and incorporated in the computation of the tax provision for the year ended December 31, 2023.
Additional information regarding our income taxes can be found in “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 15. Income Taxes” of this filing.
Non-Controlling Interests in Consolidated Entities
The Net Income Attributable to Redeemable Non-Controlling Interests in Consolidated Entities and Net Income Attributable to Non-Controlling Interests in Consolidated Entities is attributable to the consolidated Blackstone Funds. The amounts of these items vary directly with the performance of the consolidated Blackstone Funds and largely eliminate the amount of Other Income (Loss) — Net Gains (Losses) from Fund Investment Activities from the Net Income (Loss) Attributable to Blackstone Inc.
Net Income Attributable to Non-Controlling Interests in Blackstone Holdings is derived from the Income Before Provision (Benefit) for Taxes at the Blackstone Holdings level, excluding the Net Gains (Losses) from Fund Investment Activities and the percentage allocation of the income between Blackstone personnel and others who are limited partners of Blackstone Holdings and Blackstone after considering any contractual arrangements that govern the allocation of income such as fees allocable to Blackstone.
96
Table of Contents
For the years ended December 31, 2023 and 2022, the Net Income Before Taxes allocated to Blackstone personnel and others who are limited partners of Blackstone Holdings was 39.2% and 39.7%, respectively. The decrease of 0.5% was primarily due to the conversion of Blackstone Holdings Partnership Units to shares of common stock and the vesting of shares of common stock.
The Other Income (Loss) — Change in Tax Receivable Agreement Liability was entirely allocated to Blackstone Inc.
Operating Metrics
Total and Fee-Earning Assets Under Management
The following graphs and tables summarize the Fee-Earning Assets Under Management by Segment and Total Assets Under Management by Segment, followed by a rollforward of activity for the years ended December 31, 2023, 2022 and 2021. For a description of how Assets Under Management and Fee-Earning Assets Under Management are determined, please see “— Key Financial Measures and Indicators — Operating Metrics — Total and Fee-Earning Assets Under Management.”
97
Table of Contents
Note: Totals may not add due to rounding.
98
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 281,967,153 | $ | 167,082,852 | $ | 198,162,931 | $ | 71,173,952 | $ | 718,386,888 | $ | 221,476,699 | $ | 156,556,959 | $ | 197,900,832 | $ | 74,034,568 | $ | 649,969,058 | ||||||||||||||||||||
| Inflows (a) | 60,404,380 | 8,354,796 | 43,049,516 | 7,543,408 | 119,352,100 | 98,569,361 | 20,408,720 | 43,116,181 | 10,175,526 | 172,269,788 | ||||||||||||||||||||||||||||||
| Outflows (b) | (18,176,929 | ) | (737,831 | ) | (13,525,080 | ) | (9,422,647 | ) | (41,862,487 | ) | (20,168,572 | ) | (3,799,650 | ) | (22,426,317 | ) | (11,698,834 | ) | (58,093,373 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 42,227,451 | 7,616,965 | 29,524,436 | (1,879,239 | ) | 77,489,613 | 78,400,789 | 16,609,070 | 20,689,864 | (1,523,308 | ) | 114,176,415 | ||||||||||||||||||||||||||||
| Realizations (c) | (20,266,342 | ) | (8,693,829 | ) | (13,454,682 | ) | (3,186,119 | ) | (45,600,972 | ) | (22,661,825 | ) | (9,111,472 | ) | (8,644,654 | ) | (1,988,241 | ) | (42,406,192 | ) | ||||||||||||||||||||
| Market Activity (d)(g) | (5,038,787 | ) | 2,614,557 | 9,611,399 | 5,145,204 | 12,332,373 | 4,751,490 | 3,028,295 | (11,783,111 | ) | 650,933 | (3,352,393 | ) | |||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 298,889,475 | $ | 168,620,545 | $ | 223,844,084 | $ | 71,253,798 | $ | 762,607,902 | $ | 281,967,153 | $ | 167,082,852 | $ | 198,162,931 | $ | 71,173,952 | $ | 718,386,888 | ||||||||||||||||||||
| Increase (Decrease) | $ | 16,922,322 | $ | 1,537,693 | $ | 25,681,153 | $ | 79,846 | $ | 44,221,014 | $ | 60,490,454 | $ | 10,525,893 | $ | 262,099 | $ | (2,860,616 | ) | $ | 68,417,830 | |||||||||||||||||||
| Increase (Decrease) | 6 | % | 1 | % | 13 | % | — | 6 | % | 27 | % | 7 | % | — | -4 | % | 11 | % | ||||||||||||||||||||||
| Annualized Base Management Fee Rate (f) | 0.97 | % | 1.08 | % | 0.64 | % | 0.74 | % | 0.88 | % | 0.97 | % | 1.10 | % | 0.62 | % | 0.77 | % | 0.88 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 149,121,461 | $ | 129,539,630 | $ | 116,645,413 | $ | 74,126,610 | $ | 469,433,114 | ||||||||||
| Inflows (a) | 73,051,751 | 37,527,024 | 103,311,869 | 10,656,310 | 224,546,954 | |||||||||||||||
| Outflows (b) | (3,092,934 | ) | (3,693,890 | ) | (11,948,060 | ) | (14,704,010 | ) | (33,438,894 | ) | ||||||||||
| Net Inflows (Outflows) | 69,958,817 | 33,833,134 | 91,363,809 | (4,047,700 | ) | 191,108,060 | ||||||||||||||
| Realizations (c) | (14,210,387 | ) | (13,187,981 | ) | (12,775,234 | ) | (1,569,057 | ) | (41,742,659 | ) | ||||||||||
| Market Activity (d)(g) | 16,606,808 | 6,372,176 | 2,666,844 | 5,524,715 | 31,170,543 | |||||||||||||||
| Balance, End of Period (e) | $ | 221,476,699 | $ | 156,556,959 | $ | 197,900,832 | $ | 74,034,568 | $ | 649,969,058 | ||||||||||
| Increase (Decrease) | $ | 72,355,238 | $ | 27,017,329 | $ | 81,255,419 | $ | (92,042 | ) | $ | 180,535,944 | |||||||||
| Increase | 49 | % | 21 | % | 70 | % | — | 38 | % | |||||||||||
| Annualized Base Management Fee Rate (f) | 1.09 | % | 1.10 | % | 0.55 | % | 0.86 | % | 0.92 | % |
99
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 326,146,904 | $ | 288,902,142 | $ | 279,908,030 | $ | 79,716,001 | $ | 974,673,077 | $ | 279,474,105 | $ | 261,471,007 | $ | 258,622,467 | $ | 81,334,141 | $ | 880,901,720 | ||||||||||||||||||||
| Inflows (a) | 53,922,506 | 23,797,324 | 62,498,168 | 8,300,415 | 148,518,413 | 90,199,877 | 52,706,725 | 72,038,472 | 11,094,365 | 226,039,439 | ||||||||||||||||||||||||||||||
| Outflows (b) | (15,642,086 | ) | (3,085,260 | ) | (17,213,852 | ) | (9,776,780 | ) | (45,717,978 | ) | (13,577,103 | ) | (3,989,728 | ) | (22,995,061 | ) | (11,499,687 | ) | (52,061,579 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 38,280,420 | 20,712,064 | 45,284,316 | (1,476,365 | ) | 102,800,435 | 76,622,774 | 48,716,997 | 49,043,411 | (405,322 | ) | 173,977,860 | ||||||||||||||||||||||||||||
| Realizations (c) | (18,744,078 | ) | (23,228,649 | ) | (20,368,540 | ) | (3,349,572 | ) | (65,690,839 | ) | (37,061,836 | ) | (24,235,386 | ) | (18,352,741 | ) | (2,117,677 | ) | (81,767,640 | ) | ||||||||||||||||||||
| Market Activity (d)(h) | (8,743,150 | ) | 17,652,664 | 14,091,870 | 5,408,390 | 28,409,774 | 7,111,861 | 2,949,524 | (9,405,107 | ) | 904,859 | 1,561,137 | ||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 336,940,096 | $ | 304,038,221 | $ | 318,915,676 | $ | 80,298,454 | $ | 1,040,192,447 | $ | 326,146,904 | $ | 288,902,142 | $ | 279,908,030 | $ | 79,716,001 | $ | 974,673,077 | ||||||||||||||||||||
| Increase (Decrease) | $ | 10,793,192 | $ | 15,136,079 | $ | 39,007,646 | $ | 582,453 | $ | 65,519,370 | $ | 46,672,799 | $ | 27,431,135 | $ | 21,285,563 | $ | (1,618,140 | ) | $ | 93,771,357 | |||||||||||||||||||
| Increase (Decrease) | 3 | % | 5 | % | 14 | % | 1 | % | 7 | % | 17 | % | 10 | % | 8 | % | -2 | % | 11 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 187,191,247 | $ | 197,549,222 | $ | 154,393,590 | $ | 79,422,869 | $ | 618,556,928 | ||||||||||
| Inflows (a) | 75,257,777 | 53,858,227 | 129,433,685 | 11,921,965 | 270,471,654 | |||||||||||||||
| Outflows (b) | (5,145,881 | ) | (2,969,032 | ) | (13,411,898 | ) | (14,562,917 | ) | (36,089,728 | ) | ||||||||||
| Net Inflows (Outflows) | 70,111,896 | 50,889,195 | 116,021,787 | (2,640,952 | ) | 234,381,926 | ||||||||||||||
| Realizations (c) | (19,490,016 | ) | (36,616,307 | ) | (19,475,414 | ) | (1,627,766 | ) | (77,209,503 | ) | ||||||||||
| Market Activity (d)(h) | 41,660,978 | 49,648,897 | 7,682,504 | 6,179,990 | 105,172,369 | |||||||||||||||
| Balance, End of Period (e) | $ | 279,474,105 | $ | 261,471,007 | $ | 258,622,467 | $ | 81,334,141 | $ | 880,901,720 | ||||||||||
| Increase | $ | 92,282,858 | $ | 63,921,785 | $ | 104,228,877 | $ | 1,911,272 | $ | 262,344,792 | ||||||||||
| Increase | 49 | % | 32 | % | 68 | % | 2 | % | 42 | % |
100
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Inflows include contributions, capital raised, other increases in available capital (recallable capital and increased side-by-side commitments), purchases, inter-segment allocations and acquisitions. |
| Column 1 | Column 2 |
|---|---|
| (b) | Outflows represent redemptions, client withdrawals and decreases in available capital (expired capital, expense drawdowns and decreased side-by-side commitments). |
| Column 1 | Column 2 |
|---|---|
| (c) | Realizations represent realization proceeds from the disposition or other monetization of assets, current income or capital returned to investors from CLOs. |
| Column 1 | Column 2 |
|---|---|
| (d) | Market activity includes realized and unrealized gains (losses) on portfolio investments and the impact of foreign exchange rate fluctuations. |
| Column 1 | Column 2 |
|---|---|
| (e) | Total and Fee-Earning Assets Under Management are reported in the segment where the assets are managed. |
| Column 1 | Column 2 |
|---|---|
| (f) | Annualized Base Management Fee Rate represents annualized year to date Base Management Fee divided by the average of the beginning of year and each quarter end’s Fee-Earning Assets Under Management in the reporting period. |
| Column 1 | Column 2 |
|---|---|
| (g) | For the year ended December 31, 2023, the impact to Fee-Earning Assets Under Management from foreign exchange rate fluctuations was $1.6 billion, $102.4 million, $1.0 billion, $231.2 million, and $3.0 billion for the Real Estate, Private Equity, Credit & Insurance, Hedge Fund Solutions and Total segments, respectively. For the year ended December 31, 2022, the impact to Fee-Earning Assets Under Management from foreign exchange rate fluctuations was $(3.5) billion, $(123.5) million, $(1.7) billion, $(573.2) million and $(5.9) billion for the Real Estate, Private Equity, Credit & Insurance, Hedge Fund Solutions and Total segments, respectively. For the year ended December 31, 2021, such impact was $(2.1) billion, $(1.1) billion and $(3.2) billion for the Real Estate, Credit & Insurance and Total segments, respectively. |
| Column 1 | Column 2 |
|---|---|
| (h) | For the year ended December 31, 2023, the impact to Total Assets Under Management from foreign exchange rate fluctuations was $2.2 billion, $1.1 billion, $1.1 billion, $241.2 million, and $4.6 billion for the Real Estate, Private Equity, Credit & Insurance, Hedge Fund Solutions and Total segments, respectively. For the year ended December 31, 2022, the impact to Total Assets Under Management from foreign exchange rate fluctuations was $(6.6) billion, $(1.5) billion, $(2.1) billion, $(571.4) million and $(10.8) billion for the Real Estate, Private Equity, Credit & Insurance, Hedge Fund Solutions and Total segments, respectively. For the year ended December 31, 2021, such impact was $(3.2) billion, $(1.2) billion, $(1.2) billion and $(5.6) billion for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. |
Fee-Earning Assets Under Management
Fee-Earning Assets Under Management were $762.6 billion at December 31, 2023, an increase of $44.2 billion compared to $718.4 billion at December 31, 2022. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, an increase of $16.9 billion from $282.0 billion at December 31, 2022 to $298.9 billion at December 31, 2023. The net increase was due to inflows of $60.4 billion, offset by realizations of $20.3 billion, outflows of $18.2 billion and market depreciation of $5.0 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $33.0 billion from BREDS, $15.8 billion from BREIT and $9.1 billion from BREP and co-investment. BREDS inflows primarily related to $17.3 billion from a fee-paying joint venture with the Federal Deposit Insurance Corporation to acquire the Signature Bank commercial senior mortgage loan portfolio (the “Signature transaction”) and $12.5 billion from allocations of insurance capital. BREIT inflows included $4.5 billion from the Regents of the University of California (“UC Investments”) in the first quarter of 2023. BREP and co-investment inflows were primarily driven by the commencement of the investment period for the seventh European opportunistic fund. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $9.9 billion from BREIT, $4.8 billion from BREDS, $3.5 billion from BREP and co-investment and $2.0 billion from BPP and co-investment. |
101
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $13.3 billion from BREIT, reflecting repurchases, and $3.6 billion from BREP and co-investment, due to remaining uninvested reserves at the end of BREP Europe VI’s investment period. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market depreciation was driven by depreciation of $5.0 billion primarily from BPP and co-investment (which reflected $1.1 billion of foreign exchange appreciation). |
Fee-Earning Assets Under Management inflows and outflows in BREP exceeds the Total Assets Under Management inflows and outflows due to the commencement of the investment period for the seventh European opportunistic fund and the termination of the investment period for BREP Europe VI in September 2023. Fee-Earning Assets Under Management inflows are reported when a fund’s investment period commences, whereas Total Assets Under Management inflows are reported at each fund closing. Fee-Earning Assets Under Management outflows include the change in fee base within BREP Europe VI from committed capital to invested capital.
Fee-Earning Assets Under Management inflows in BREDS exceeds the Total Assets Under Management inflows due to the impact of the Signature transaction. Fee-Earning Assets Under Management inflows include the gross outstanding principal balance of the investments in the Signature transaction, whereas Total Assets Under Management inflows include each joint venture partner’s ownership interest at fair value.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $1.5 billion from $167.1 billion at December 31, 2022 to $168.6 billion at December 31, 2023. The net increase was due to inflows of $8.4 billion and market appreciation of $2.6 billion, offset by realizations of $8.7 billion and outflows of $737.8 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $3.6 billion from BIP, $2.6 billion from Tactical Opportunities and $2.0 billion from Strategic Partners. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $2.5 billion from BIP (which reflected $111.1 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $3.6 billion from Corporate Private Equity, $2.0 billion from Tactical Opportunities and $1.9 billion from Strategic Partners. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $441.5 million from BTAS and $259.0 million from Tactical Opportunities. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $25.7 billion from $198.2 billion at December 31, 2022 to $223.8 billion at December 31, 2023. The net increase was due to inflows of $43.0 billion and market appreciation of $9.6 billion, offset by outflows of $13.5 billion and realizations of $13.5 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $15.1 billion from liquid credit strategies, $15.1 billion from direct lending and $4.2 billion from asset based finance. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $4.6 billion from liquid credit strategies (which reflected $814.2 million of foreign exchange appreciation) and $4.2 billion from direct lending (which reflected $227.7 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $7.0 billion from liquid credit strategies and $4.2 billion from direct lending. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $5.3 billion from direct lending, $3.4 billion from liquid credit strategies and $1.9 billion from mezzanine funds. |
102
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Hedge Fund Solutions segment, a increase of $79.8 million from $71.2 billion at December 31, 2022 to $71.3 billion at December 31, 2023. The net increase was due to inflows of $7.5 billion and market appreciation of $5.1 billion, offset by outflows of $9.4 billion and realizations of $3.2 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $4.3 billion from liquid and specialized solutions, $2.8 billion from customized solutions and $468.8 million from commingled products. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $2.4 billion from customized solutions (which reflected $41.4 million of foreign exchange depreciation), $1.9 billion from liquid and specialized solutions (which reflected $7.1 million of foreign exchange appreciation) and $889.9 million from commingled products (which reflected $265.5 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $3.6 billion from customized solutions, $3.0 billion from commingled products and $2.7 billion from liquid and specialized solutions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $3.1 billion from liquid and specialized solutions. |
Total Assets Under Management
Total Assets Under Management were $1,040.2 billion at December 31, 2023, an increase of $65.5 billion compared to $974.7 billion at December 31, 2022. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, an increase of $10.8 billion from $326.1 billion at December 31, 2022 to $336.9 billion at December 31, 2023. The net increase was due to inflows of $53.9 billion, offset by realizations of $18.7 billion, outflows of $15.6 billion and market depreciation of $8.7 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $28.3 billion from BREDS, $15.8 billion from BREIT and $8.5 billion from BREP and co-investment. BREDS inflows were primarily related to $10.5 billion from the Signature transaction and $13.1 billion from allocations of insurance capital. BREIT inflows included $4.5 billion from UC Investments. BREP and co-investment inflows were driven by fundraising for the seventh European opportunistic fund and BREP X. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $9.9 billion from BREIT, $3.4 billion from BREDS, $3.3 billion from BREP and co-investment and $2.0 billion from BPP and co-investment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $13.3 billion from BREIT, reflecting repurchases. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market depreciation was driven by depreciation of $5.3 billion from BPP and co-investment (which reflected $1.2 billion of foreign exchange appreciation) and depreciation of $3.8 billion from BREP and co-investment (which reflected $759.0 million of foreign exchange appreciation), partially offset by appreciation of $983.5 million from BREDS (which reflected $66.1 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $15.1 billion from $288.9 billion at December 31, 2022 to $304.0 billion at December 31, 2023. The net increase was due to inflows of $23.8 billion and market appreciation of $17.7 billion, offset by realizations of $23.2 billion and outflows of $3.1 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $9.2 billion from Corporate Private Equity, $5.8 billion from Strategic Partners, $3.8 billion from Tactical Opportunities and $3.4 billion from BIP. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $10.6 billion from Corporate Private Equity (which reflected $750.2 million of foreign exchange appreciation) and $3.2 billion from BIP (which reflected $116.1 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $12.4 billion from Corporate Private Equity and $5.3 billion from Strategic Partners. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $1.7 billion from Strategic Partners, $558.8 million from Corporate Private Equity and $417.1 million from Tactical Opportunities. |
103
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $39.0 billion from $279.9 billion at December 31, 2022 to $318.9 billion at December 31, 2023. The net increase was due to inflows of $62.5 billion and market appreciation of $14.1 billion, offset by realizations of $20.4 billion and outflows of $17.2 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $24.6 billion from direct lending, $15.2 billion from liquid credit strategies, $9.6 billion from our insurance platform and $6.1 billion from asset based finance. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $5.5 billion from direct lending (which reflected $228.4 million of foreign exchange appreciation), $4.8 billion from liquid credit strategies (which reflected $829.2 million of foreign exchange appreciation) and $1.1 billion from MLP strategies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $8.7 billion from direct lending, $3.4 billion from mezzanine funds and $3.4 billion from liquid credit strategies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $7.8 billion from liquid credit strategies and $5.5 billion from direct lending. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Hedge Fund Solutions segment, an increase of $582.5 million from $79.7 billion at December 31, 2022 to $80.3 billion at December 31, 2023. The net increase was due to inflows of $8.3 billion and market appreciation of $5.4 billion, offset by outflows of $9.8 billion and realizations of $3.3 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $4.8 billion from liquid and specialized solutions, $2.9 billion from customized solutions and $546.2 million from commingled products. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $2.3 billion from customized solutions (which reflected $42.7 million of foreign exchange depreciation), $2.0 billion from liquid and specialized solutions (which reflected $8.7 million of foreign exchange appreciation) and $1.1 billion from commingled products (which reflected $275.3 million of foreign exchange appreciation). |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $3.7 billion from customized solutions, $3.2 billion from commingled products and $2.9 billion from liquid and specialized solutions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $3.2 billion from liquid and specialized solutions. |
Total Assets Under Management inflows in Corporate Private Equity exceed the Fee-Earning Assets Under Management inflows primarily due to the closings of BCP IX and BETP IV and capital raised in co-investments in the year ended December 31, 2023. Fee-Earning Assets Under Management inflows are reported when a fund’s investment period commences or fee-earning co-investment capital is raised, whereas Total Assets Under Management activity is reported at each fund closing or when co-investment capital is raised.
Total Assets Under Management realizations in our BREP and co-investment funds and our Private Equity segment generally represents the total proceeds and typically exceeds the Fee-Earning Assets Under Management realizations. Fee-Earning Assets Under Management generally represents only the invested capital.
Fee-Earning Assets Under Management in Corporate Private Equity is reported based on committed or remaining invested capital, whereas Total Assets Under Management is reported based on fair value and remaining available capital. Total Assets Under Management market activity therefore exceeds Fee-Earning Assets Under Management market activity.
Total Assets Under Management inflows in our Credit & Insurance segment direct lending funds exceed the Fee-Earning Assets Under Management inflows because Total Assets Under Management inflows are reported at their gross value while, for certain funds, Fee-Earning Assets Under Management are reported as net assets, which is the basis on which fees are charged.
104
Table of Contents
Dry Powder
The following presents our Dry Powder as of December 31 of each year:
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Represents illiquid drawdown funds, a component of Perpetual Capital and fee-paying co-investments; includes fee-paying third party capital as well as general partner and employee capital that does not earn fees. Amounts are reduced by outstanding capital commitments, for which capital has not yet been invested. |
Net Accrued Performance Revenues
The following table presents the Accrued Performance Revenues, net of performance compensation, of the Blackstone Funds as of December 31, 2023 and 2022. Net Accrued Performance Revenues presented do not include clawback amounts, if any, which are disclosed in Note 19. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing. See “— Non-GAAP Financial Measures” for our reconciliation of Net Accrued Performance Revenues.
105
Table of Contents
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| (Dollars in Millions) | |||||||
| Real Estate | |||||||
| BREP IV | $ | 2 | $ | 6 | |||
| BREP V | 4 | 4 | |||||
| BREP VI | 1 | 21 | |||||
| BREP VII | — | 115 | |||||
| BREP VIII | 572 | 749 | |||||
| BREP IX | 744 | 1,011 | |||||
| BREP Europe IV | 5 | 48 | |||||
| BREP Europe V | — | 44 | |||||
| BREP Europe VI | 104 | 49 | |||||
| BREP Asia I | 92 | 108 | |||||
| BREP Asia II | — | 119 | |||||
| BPP | 129 | 633 | |||||
| BREDS | 32 | 11 | |||||
| BTAS | 2 | 25 | |||||
| Total Real Estate (a) | 1,687 | 2,944 | |||||
| Private Equity | |||||||
| BCP IV | — | 6 | |||||
| BCP V | 17 | 20 | |||||
| BCP VI | 340 | 459 | |||||
| BCP VII | 839 | 870 | |||||
| BCP VIII | 366 | 256 | |||||
| BCP Asia I | 149 | 144 | |||||
| BCP Asia II | 32 | — | |||||
| BEP I | 25 | 37 | |||||
| BEP II | 78 | 27 | |||||
| BEP III | 203 | 136 | |||||
| BCEP I | 234 | 205 | |||||
| Tactical Opportunities | 229 | 234 | |||||
| Strategic Partners | 478 | 512 | |||||
| BIP | 333 | 193 | |||||
| BXLS | 82 | 25 | |||||
| BTAS/Other | 173 | 174 | |||||
| Total Private Equity (a) | 3,581 | 3,298 | |||||
| Credit & Insurance | 286 | 312 | |||||
| Hedge Fund Solutions | 281 | 282 | |||||
| Total Blackstone Net Accrued Performance Revenues | $ | 5,835 | $ | 6,835 |
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Real Estate and Private Equity include co-investments, as applicable |
For the year ended December 31, 2023, Net Accrued Performance Revenues receivable decreased due to net realized distributions of $1.8 billion, partially offset by Net Performance Revenues of $765.7 million.
106
Table of Contents
Invested Performance Eligible Assets Under Management
The following presents our Invested Performance Eligible Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
107
Table of Contents
Perpetual Capital
The following presents our Perpetual Capital Total Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
Perpetual Capital Total Assets Under Management were $396.3 billion as of December 31, 2023, an increase of $25.2 billion, compared to $371.1 billion as of December 31, 2022. Perpetual Capital Total Assets Under Management in our Credit & Insurance and Private Equity segments increased $22.2 billion and $6.6 billion, respectively. Principal drivers of these increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, growth in insurance capital and BCRED resulted in increases of $14.8 billion and $5.9 billion, respectively. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, growth in BIP resulted in an increase of $5.6 billion. |
108
Table of Contents
Investment Records
Fund returns information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following tables present the investment record of our significant carry/drawdown funds and selected perpetual capital strategies from inception through December 31, 2023:
109
Table of Contents
Carry/Drawdown Funds
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
| Pre-BREP | $ | 140,714 | $ | — | $ | — | n/a | — | $ | 345,190 | 2.5x | $ | 345,190 | 2.5x | 33 | % | 33 | % | ||||||||||||||||||||||||||
| BREP I (Sep 1994 / Oct 1996) | 380,708 | — | — | n/a | — | 1,327,708 | 2.8x | 1,327,708 | 2.8x | 40 | % | 40 | % | |||||||||||||||||||||||||||||||
| BREP II (Oct 1996 / Mar 1999) | 1,198,339 | — | — | n/a | — | 2,531,614 | 2.1x | 2,531,614 | 2.1x | 19 | % | 19 | % | |||||||||||||||||||||||||||||||
| BREP III (Apr 1999 / Apr 2003) | 1,522,708 | — | — | n/a | — | 3,330,406 | 2.4x | 3,330,406 | 2.4x | 21 | % | 21 | % | |||||||||||||||||||||||||||||||
| BREP IV (Apr 2003 / Dec 2005) | 2,198,694 | — | 1,983 | n/a | — | 4,666,129 | 1.7x | 4,668,112 | 1.7x | 12 | % | 12 | % | |||||||||||||||||||||||||||||||
| BREP V (Dec 2005 / Feb 2007) | 5,539,418 | — | 6,226 | n/a | — | 13,463,448 | 2.3x | 13,469,674 | 2.3x | 11 | % | 11 | % | |||||||||||||||||||||||||||||||
| BREP VI (Feb 2007 / Aug 2011) | 11,060,122 | — | 5,797 | n/a | — | 27,758,980 | 2.5x | 27,764,777 | 2.5x | 13 | % | 13 | % | |||||||||||||||||||||||||||||||
| BREP VII (Aug 2011 / Apr 2015) | 13,502,690 | 1,284,421 | 2,000,250 | 0.6x | — | 28,399,471 | 2.3x | 30,399,721 | 1.9x | 20 | % | 14 | % | |||||||||||||||||||||||||||||||
| BREP VIII (Apr 2015 / Jun 2019) | 16,601,896 | 2,126,652 | 12,577,721 | 1.5x | 1 | % | 21,833,202 | 2.4x | 34,410,923 | 1.9x | 25 | % | 14 | % | ||||||||||||||||||||||||||||||
| BREP IX (Jun 2019 / Aug 2022) | 21,346,598 | 3,379,621 | 24,992,884 | 1.4x | 1 | % | 8,549,345 | 2.2x | 33,542,229 | 1.5x | 59 | % | 17 | % | ||||||||||||||||||||||||||||||
| *BREP X (Aug 2022 / Feb 2028) | 30,498,731 | 28,234,499 | 2,477,931 | 1.1x | 32 | % | — | n/a | 2,477,931 | 1.1x | n/ | m | n/ | m | ||||||||||||||||||||||||||||||
| Total Global BREP | $ | 103,990,618 | $ | 35,025,193 | $ | 42,062,792 | 1.3x | 3 | % | $ | 112,205,493 | 2.3x | $ | 154,268,285 | 1.9x | 17 | % | 15 | % | |||||||||||||||||||||||||
| BREP Int’l (Jan 2001 / Sep 2005) | € | 824,172 | € | — | € | — | n/a | — | € | 1,373,170 | 2.1x | € | 1,373,170 | 2.1x | 23 | % | 23 | % | ||||||||||||||||||||||||||
| BREP Int’l II (Sep 2005 / Jun 2008) (e) | 1,629,748 | — | — | n/a | — | 2,583,032 | 1.8x | 2,583,032 | 1.8x | 8 | % | 8 | % | |||||||||||||||||||||||||||||||
| BREP Europe III (Jun 2008 / Sep 2013) | 3,205,420 | 393,185 | 159,016 | 0.3x | — | 5,856,192 | 2.4x | 6,015,208 | 2.0x | 18 | % | 13 | % | |||||||||||||||||||||||||||||||
| BREP Europe IV (Sep 2013 / Dec 2016) | 6,674,949 | 1,280,424 | 1,084,235 | 0.8x | — | 9,982,474 | 1.9x | 11,066,709 | 1.7x | 19 | % | 12 | % | |||||||||||||||||||||||||||||||
| BREP Europe V (Dec 2016 / Oct 2019) | 7,979,853 | 1,121,512 | 4,589,558 | 0.9x | — | 6,696,771 | 3.9x | 11,286,329 | 1.6x | 41 | % | 9 | % | |||||||||||||||||||||||||||||||
| BREP Europe VI (Oct 2019 / Sep 2023) | 10,033,576 | 3,387,193 | 7,974,065 | 1.2x | — | 3,427,886 | 2.6x | 11,401,951 | 1.4x | 72 | % | 16 | % | |||||||||||||||||||||||||||||||
| *BREP Europe VII (Sep 2023 / Mar 2029) | 5,097,875 | 4,730,274 | 367,601 | 1.0x | — | — | n/a | 367,601 | 1.0x | n/ | a | n/ | a | |||||||||||||||||||||||||||||||
| Total BREP Europe | € | 35,445,593 | € | 10,912,588 | € | 14,174,475 | 1.0x | — | € | 29,919,525 | 2.3x | € | 44,094,000 | 1.6x | 17 | % | 11 | % |
continued...
110
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| BREP Asia I (Jun 2013 / Dec 2017) | $ | 4,262,075 | $ | 898,228 | $ | 1,640,959 | 1.6x | 24 | % | $ | 7,018,318 | 1.9x | $ | 8,659,277 | 1.9x | 16 | % | 12 | % | |||||||||||||||||||||||||
| BREP Asia II (Dec 2017 / Mar 2022) | 7,354,782 | 1,310,674 | 6,783,639 | 1.2x | 4 | % | 1,670,209 | 1.9x | 8,453,848 | 1.3x | 32 | % | 6 | % | ||||||||||||||||||||||||||||||
| *BREP Asia III (Mar 2022 / Sep 2027) | 8,225,044 | 6,877,915 | 1,241,164 | 1.0x | — | — | n/a | 1,241,164 | 1.0x | n/ | a | -21 | % | |||||||||||||||||||||||||||||||
| Total BREP Asia | 19,841,901 | 9,086,817 | 9,665,762 | 1.2x | 7 | % | 8,688,527 | 1.9x | 18,354,289 | 1.5x | 17 | % | 9 | % | ||||||||||||||||||||||||||||||
| BREP Co-Investment (f) | 7,308,836 | 40,457 | 918,951 | 2.0x | — | 15,219,149 | 2.2x | 16,138,100 | 2.2x | 16 | % | 16 | % | |||||||||||||||||||||||||||||||
| Total BREP | $ | 172,853,680 | $ | 56,150,637 | $ | 68,646,642 | 1.2x | 3 | % | $ | 172,689,772 | 2.3x | $ | 241,336,414 | 1.8x | 17 | % | 14 | % | |||||||||||||||||||||||||
| *BREDS High-Yield (Various) (g) | 24,060,116 | 8,065,536 | 5,916,743 | 1.0x | — | 18,862,743 | 1.4x | 24,779,486 | 1.2x | 10 | % | 9 | % | |||||||||||||||||||||||||||||||
| Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| Corporate Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| BCP I (Oct 1987 / Oct 1993) | $ | 859,081 | $ | — | $ | — | n/a | — | $ | 1,741,738 | 2.6x | $ | 1,741,738 | 2.6x | 19 | % | 19 | % | ||||||||||||||||||||||||||
| BCP II (Oct 1993 / Aug 1997) | 1,361,100 | — | — | n/a | — | 3,268,627 | 2.5x | 3,268,627 | 2.5x | 32 | % | 32 | % | |||||||||||||||||||||||||||||||
| BCP III (Aug 1997 / Nov 2002) | 3,967,422 | — | — | n/a | — | 9,228,707 | 2.3x | 9,228,707 | 2.3x | 14 | % | 14 | % | |||||||||||||||||||||||||||||||
| BCOM (Jun 2000 / Jun 2006) | 2,137,330 | 24,575 | 113 | n/a | — | 2,995,106 | 1.4x | 2,995,219 | 1.4x | 6 | % | 6 | % | |||||||||||||||||||||||||||||||
| BCP IV (Nov 2002 / Dec 2005) | 6,773,182 | 195,824 | 231 | n/a | — | 21,720,334 | 2.9x | 21,720,565 | 2.9x | 36 | % | 36 | % | |||||||||||||||||||||||||||||||
| BCP V (Dec 2005 / Jan 2011) | 21,009,112 | 1,035,259 | 69,929 | n/a | 100 | % | 38,790,444 | 1.9x | 38,860,373 | 1.9x | 8 | % | 8 | % | ||||||||||||||||||||||||||||||
| BCP VI (Jan 2011 / May 2016) | 15,195,265 | 1,341,048 | 4,731,061 | 2.1x | 21 | % | 28,090,440 | 2.2x | 32,821,501 | 2.2x | 14 | % | 12 | % | ||||||||||||||||||||||||||||||
| BCP VII (May 2016 / Feb 2020) | 18,857,164 | 1,693,962 | 18,921,082 | 1.6x | 21 | % | 15,928,343 | 2.5x | 34,849,425 | 1.9x | 29 | % | 13 | % | ||||||||||||||||||||||||||||||
| *BCP VIII (Feb 2020 / Feb 2026) | 25,658,729 | 11,117,449 | 19,868,056 | 1.4x | 7 | % | 1,506,944 | 2.5x | 21,375,000 | 1.4x | n/ | m | 11 | % | ||||||||||||||||||||||||||||||
| BCP IX (TBD) | 17,852,339 | 17,852,339 | — | n/a | — | — | n/a | — | n/a | n/ | a | n/ | a | |||||||||||||||||||||||||||||||
| Energy I (Aug 2011 / Feb 2015) | 2,441,558 | 174,492 | 479,698 | 1.5x | 55 | % | 4,174,235 | 2.0x | 4,653,933 | 1.9x | 14 | % | 11 | % | ||||||||||||||||||||||||||||||
| Energy II (Feb 2015 / Feb 2020) | 4,917,864 | 864,501 | 3,829,333 | 1.7x | 62 | % | 3,937,288 | 1.7x | 7,766,621 | 1.7x | 11 | % | 8 | % | ||||||||||||||||||||||||||||||
| *Energy III (Feb 2020 / Feb 2026) | 4,371,917 | 1,579,382 | 4,867,811 | 1.8x | 16 | % | 1,307,128 | 2.4x | 6,174,939 | 1.9x | 55 | % | 34 | % | ||||||||||||||||||||||||||||||
| Energy Transition IV (TBD) | 2,642,347 | 2,642,347 | — | n/a | — | — | n/a | — | n/a | n/ | a | n/ | a | |||||||||||||||||||||||||||||||
| BCP Asia I (Dec 2017 / Sep 2021) | 2,438,028 | 418,459 | 3,317,476 | 1.8x | 31 | % | 1,787,587 | 4.9x | 5,105,063 | 2.3x | 96 | % | 28 | % | ||||||||||||||||||||||||||||||
| *BCP Asia II (Sep 2021 / Sep 2027) | 6,656,718 | 4,910,184 | 2,208,855 | 1.5x | 10 | % | 25 | n/a | 2,208,880 | 1.5x | n/ | a | 22 | % | ||||||||||||||||||||||||||||||
| Core Private Equity I (Jan 2017 / Mar 2021) (h) | 4,761,597 | 1,167,697 | 7,426,538 | 2.0x | — | 2,482,074 | 4.5x | 9,908,612 | 2.3x | 57 | % | 18 | % | |||||||||||||||||||||||||||||||
| *Core Private Equity II (Mar 2021 / Mar 2026) (h) | 8,205,237 | 5,690,657 | 3,469,156 | 1.4x | — | 68,770 | n/a | 3,537,926 | 1.5x | n/ | a | 16 | % | |||||||||||||||||||||||||||||||
| Total Corporate Private Equity | $ | 150,105,990 | $ | 50,708,175 | $ | 69,189,339 | 1.6x | 16 | % | $ | 137,027,790 | 2.2x | $ | 206,217,129 | 2.0x | 16 | % | 15 | % |
continued...
111
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Private Equity (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| Tactical Opportunities | ||||||||||||||||||||||||||||||||||||||||||||
| *Tactical Opportunities (Various) | $ | 30,971,115 | $ | 15,765,172 | $ | 12,385,194 | 1.2x | 9 | % | $ | 23,023,393 | 1.8x | $ | 35,408,587 | 1.6x | 15 | % | 11 | % | |||||||||||||||||||||||||
| *Tactical Opportunities Co-Investment and Other (Various) | 10,043,477 | 1,427,711 | 4,690,499 | 1.6x | 7 | % | 9,205,600 | 1.6x | 13,896,099 | 1.6x | 19 | % | 16 | % | ||||||||||||||||||||||||||||||
| Total Tactical Opportunities | $ | 41,014,592 | $ | 17,192,883 | $ | 17,075,693 | 1.3x | 8 | % | $ | 32,228,993 | 1.8x | $ | 49,304,686 | 1.6x | 16 | % | 12 | % | |||||||||||||||||||||||||
| Growth | ||||||||||||||||||||||||||||||||||||||||||||
| *BXG I (Jul 2020 / Jul 2025) | $ | 5,056,267 | $ | 1,222,437 | $ | 3,503,415 | 1.0x | 2 | % | $ | 497,131 | 2.7x | $ | 4,000,546 | 1.0x | n/ | m | -2 | % | |||||||||||||||||||||||||
| BXG II (TBD) | 4,093,732 | 4,093,732 | — | n/a | — | — | n/a | — | n/a | n | /a | n/ | a | |||||||||||||||||||||||||||||||
| Total Growth | $ | 9,149,999 | $ | 5,316,169 | $ | 3,503,415 | 1.0x | 2 | % | $ | 497,131 | 2.7x | $ | 4,000,546 | 1.0x | n/ | m | -2 | % | |||||||||||||||||||||||||
| Strategic Partners (Secondaries) | ||||||||||||||||||||||||||||||||||||||||||||
| Strategic Partners I-V (Various) (i) | 11,035,527 | 139,647 | 15,736 | n/a | — | 16,776,139 | n/a | 16,791,875 | 1.7x | n | /a | 13 | % | |||||||||||||||||||||||||||||||
| Strategic Partners VI (Apr 2014 / Apr 2016) (i) | 4,362,772 | 611,267 | 816,248 | n/a | — | 4,237,948 | n/a | 5,054,196 | 1.7x | n | /a | 14 | % | |||||||||||||||||||||||||||||||
| Strategic Partners VII (May 2016 / Mar 2019) (i) | 7,489,970 | 1,570,496 | 4,164,820 | n/a | — | 6,551,800 | n/a | 10,716,620 | 1.9x | n | /a | 17 | % | |||||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (May 2017 / Jun 2020) (i) | 1,749,807 | 471,876 | 1,204,611 | n/a | — | 1,113,866 | n/a | 2,318,477 | 1.7x | n | /a | 16 | % | |||||||||||||||||||||||||||||||
| Strategic Partners VIII (Mar 2019 / Oct 2021) (i) | 10,763,600 | 4,348,349 | 8,023,258 | n/a | — | 6,060,532 | n/a | 14,083,790 | 1.8x | n | /a | 29 | % | |||||||||||||||||||||||||||||||
| *Strategic Partners Real Estate, SMA and Other (Various) (i) | 7,055,590 | 2,436,365 | 1,994,397 | n/a | — | 2,001,796 | n/a | 3,996,193 | 1.6x | n | /a | 14 | % | |||||||||||||||||||||||||||||||
| *Strategic Partners Infrastructure III (Jun 2020 / Jul 2024) (i) | 3,250,100 | 870,479 | 1,961,697 | n/a | — | 249,542 | n/a | 2,211,239 | 1.4x | n | /a | 32 | % | |||||||||||||||||||||||||||||||
| *Strategic Partners IX (Oct 2021 / Jan 2027) (i) | 19,492,126 | 11,482,287 | 5,386,344 | n/a | — | 662,344 | n/a | 6,048,688 | 1.3x | n | /a | 18 | % | |||||||||||||||||||||||||||||||
| *Strategic Partners GP Solutions (Jun 2021 / Dec 2026) (i) | 2,045,211 | 850,868 | 714,059 | n/a | — | — | n/a | 714,059 | 1.0x | n | /a | -3 | % | |||||||||||||||||||||||||||||||
| Total Strategic Partners (Secondaries) | $ | 67,244,703 | $ | 22,781,634 | $ | 24,281,170 | n/a | — | $ | 37,653,967 | n/a | $ | 61,935,137 | 1.7x | n | /a | 15 | % | ||||||||||||||||||||||||||
| Life Sciences | ||||||||||||||||||||||||||||||||||||||||||||
| Clarus IV (Jan 2018 / Jan 2020) | 910,000 | 81,728 | 773,667 | 1.9x | — | 369,363 | 1.1x | 1,143,030 | 1.5x | -4 | % | 9 | % | |||||||||||||||||||||||||||||||
| *BXLS V (Jan 2020 / Jan 2025) | 4,948,559 | 2,989,827 | 2,654,776 | 1.6x | 5 | % | 361,841 | 1.1x | 3,016,617 | 1.5x | n/ | m | 13 | % |
continued...
112
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||
| Credit | ||||||||||||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic I (Jul 2007 / Oct 2011) | $ | 2,000,000 | $ | 97,114 | $ | — | n/a | — | $ | 4,809,113 | 1.6x | $ | 4,809,113 | 1.6x | n/a | 17% | ||||||||||||||||||||||||||
| Mezzanine / Opportunistic II (Nov 2011 / Nov 2016) | 4,120,000 | 993,179 | 179,941 | 0.2x | — | 6,591,362 | 1.6x | 6,771,303 | 1.4x | n/a | 10% | |||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic III (Sep 2016 / Jan 2021) | 6,639,133 | 1,106,840 | 2,309,594 | 1.0x | — | 7,572,576 | 1.6x | 9,882,170 | 1.4x | n/a | 10% | |||||||||||||||||||||||||||||||
| *Mezzanine / Opportunistic IV (Jan 2021 / Jan 2026) | 5,016,771 | 2,381,115 | 3,613,613 | 1.1x | — | 792,732 | 1.8x | 4,406,345 | 1.2x | n/a | 13% | |||||||||||||||||||||||||||||||
| Stressed / Distressed I (Sep 2009 / May 2013) | 3,253,143 | — | — | n/a | — | 5,777,098 | 1.3x | 5,777,098 | 1.3x | n/a | 9% | |||||||||||||||||||||||||||||||
| Stressed / Distressed II (Jun 2013 / Jun 2018) | 5,125,000 | 547,430 | 196,970 | 0.3x | — | 5,387,034 | 1.2x | 5,584,004 | 1.1x | n/a | 1% | |||||||||||||||||||||||||||||||
| Stressed / Distressed III (Dec 2017 / Dec 2022) | 7,356,380 | 1,279,457 | 3,052,396 | 1.2x | — | 3,243,803 | 1.2x | 6,296,199 | 1.2x | n/a | 9% | |||||||||||||||||||||||||||||||
| Energy I (Nov 2015 / Nov 2018) | 2,856,867 | 1,154,846 | 331,416 | 0.8x | — | 3,206,611 | 1.6x | 3,538,027 | 1.5x | n/a | 10% | |||||||||||||||||||||||||||||||
| Energy II (Feb 2019 / Jun 2023) | 3,616,081 | 1,547,033 | 1,815,358 | 1.1x | — | 1,792,881 | 1.6x | 3,608,239 | 1.3x | n/a | 17% | |||||||||||||||||||||||||||||||
| *Green Energy III (May 2023 / May 2028) | 6,477,000 | 5,813,477 | 670,209 | 1.0x | — | 14,159 | n/a | 684,368 | 1.0x | n/a | n/m | |||||||||||||||||||||||||||||||
| European Senior Debt I (Feb 2015 / Feb 2019) | € | 1,964,689 | € | 140,688 | € | 511,139 | 0.7x | — | € | 2,673,875 | 1.3x | € | 3,185,014 | 1.2x | n/a | 2% | ||||||||||||||||||||||||||
| European Senior Debt II (Jun 2019 / Jun 2023) (j) | € | 4,088,344 | € | 969,353 | € | 4,391,907 | 1.0x | — | € | 1,992,593 | 2.2x | € | 6,384,500 | 1.2x | n/a | 10% | ||||||||||||||||||||||||||
| Total Credit Drawdown Funds (k) | $ | 53,366,033 | $ | 16,146,706 | $ | 17,573,818 | 1.0x | — | $ | 44,574,003 | 1.5x | $ | 62,147,821 | 1.3x | n/a | 10% |
113
Table of Contents
Selected Perpetual Capital Strategies (l)
| Strategy (Inception Year) (a) | Investment Strategy | Total Assets Under Management | Total Net Return (m) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Except Where Noted) | ||||||||||||
| Real Estate | ||||||||||||
| BPP—Blackstone Property Partners Platform (2013) (n) | Core+ Real Estate | $ | 65,917,602 | 7 | % | |||||||
| BREIT—Blackstone Real Estate Income Trust (2017) (o) | Core+ Real Estate | 60,728,619 | 10 | % | ||||||||
| BREIT—Class I (p) | Core+ Real Estate | 11 | % | |||||||||
| BXMT—Blackstone Mortgage Trust (2013) (q) | Real Estate Debt | 6,385,586 | 7 | % | ||||||||
| Private Equity | ||||||||||||
| BIP—Blackstone Infrastructure Partners (2019) (r) | Infrastructure | 31,835,343 | 15 | % | ||||||||
| Credit | ||||||||||||
| BXSL—Blackstone Secured Lending Fund (2018) (s) | U.S. Direct Lending | 11,250,141 | 11 | % | ||||||||
| BCRED—Blackstone Private Credit Fund (2021) (t) | U.S. Direct Lending | 64,469,210 | 10 | % | ||||||||
| BCRED—Class I (u) | U.S. Direct Lending | 10 | % | |||||||||
| Hedge Fund Solutions | ||||||||||||
| BSCH—Blackstone Strategic Capital Holdings (2014) (v) | GP Stakes | 9,396,234 | 11 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| * | Represents funds that are currently in their investment period. |
| Column 1 | Column 2 |
|---|---|
| (a) | Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Available Capital represents total investable capital commitments, including side-by-side, adjusted for certain expenses and expired or recallable capital and may include leverage, less invested capital. This amount is not reduced by outstanding commitments to investments. |
| Column 1 | Column 2 |
|---|---|
| (c) | Multiple of Invested Capital (“MOIC”) represents carrying value, before management fees, expenses and Performance Revenues, divided by invested capital. |
| Column 1 | Column 2 |
|---|---|
| (d) | Unless otherwise indicated, Net Internal Rate of Return (“IRR”) represents the annualized inception to December 31, 2023 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of limited partner cash flows. Initial inception date of cash flows may differ from the Investment Period Beginning Date. |
| Column 1 | Column 2 |
|---|---|
| (e) | The 8% Realized Net IRR and 8% Total Net IRR exclude investors that opted out of the Hilton investment opportunity. Overall BREP International II performance reflects a 7% Realized Net IRR and a 7% Total Net IRR. |
| Column 1 | Column 2 |
|---|---|
| (f) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (g) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. |
| Column 1 | Column 2 |
|---|---|
| (h) | Blackstone Core Equity Partners is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
| Column 1 | Column 2 |
|---|---|
| (i) | Strategic Partners’ Unrealized Investment Value, Realized Investment Value, Total Investment Value, Total MOIC and Total Net IRRs are reported on a three-month lag and therefore do not include the impact of economic and market activities in the current quarter. Prior to June 30, 2023, the calculation of such metrics also incorporated investor cash flow information from the current quarter to the extent available. |
114
Table of Contents
| Column 1 | Column 2 |
|---|---|
| Effective June 30, 2023, such current quarter cash flow information is no longer incorporated. Committed Capital and Available Capital continue to be presented as of the current quarter. We believe the updated presentation is more reflective of the Strategic Partners’ investor experience. Realizations are treated as returns of capital until fully recovered and therefore Unrealized and Realized MOICs and Realized Net IRRs are not applicable. Effective June 30, 2023, Strategic Partners I-V and Strategic Partners Real Estate, SMA and Other exclude investment vehicles where Blackstone does not earn fees, which were previously included. |
| Column 1 | Column 2 |
|---|---|
| (j) | European Senior Debt II Levered has a net return of 16%, European Senior Debt II Unlevered has a net return of 8%. |
| Column 1 | Column 2 |
|---|---|
| (k) | Funds presented represent the flagship credit drawdown funds only. The Total Credit Net IRR is the combined IRR of the credit drawdown funds presented. |
| Column 1 | Column 2 |
|---|---|
| (l) | Represents the performance for select Perpetual Capital Strategies; strategies excluded consist primarily of (1) investment strategies that have been investing for less than one year, (2) perpetual capital assets managed for certain insurance clients, and (3) investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (m) | Unless otherwise indicated, Total Net Return represents the annualized inception to December 31, 2023 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of investor cash flows. Initial inception date of cash flows occurred during the Inception Year. |
| Column 1 | Column 2 |
|---|---|
| (n) | BPP represents the aggregate Total Assets Under Management and Total Net Return of the BPP Platform, which comprises over 30 funds, co-investment and separately managed account vehicles. It includes certain vehicles managed as part of the BPP Platform but not classified as Perpetual Capital. As of December 31, 2023, these vehicles represented $2.7 billion of Total Assets Under Management. |
| Column 1 | Column 2 |
|---|---|
| (o) | The BREIT Total Net Return reflects a per share blended return, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. This return is not representative of the return experienced by any particular investor or share class. Total Net Return is presented on an annualized basis and is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (p) | Represents the Total Net Return for BREIT’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT, Class I Total Net Return is presented on an annualized basis and is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (q) | The BXMT Total Net Return reflects annualized market return of a shareholder invested in BXMT since inception, May 22, 2013, assuming reinvestment of all dividends received during the period. |
| Column 1 | Column 2 |
|---|---|
| (r) | Including co-investment vehicles, BIP Total Assets Under Management is $40.8 billion. |
| Column 1 | Column 2 |
|---|---|
| (s) | The BXSL Total Assets Under Management and Total Net Return are presented as of September 30, 2023. Refer to BXSL public filings for current quarter results. BXSL Total Net Return reflects the change in Net Asset Value (“NAV”) per share, plus distributions per share (assuming dividends and distributions are reinvested in accordance with BXSL’s dividend reinvestment plan) divided by the beginning NAV per share. Total Net Returns are presented on an annualized basis and are from November 20, 2018. |
| Column 1 | Column 2 |
|---|---|
| (t) | The BCRED Total Net Return reflects a per share blended return, assuming BCRED had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BCRED. This return is not representative of the return experienced by any particular investor or share class. Total Net Return is presented on an annualized basis and is from January 7, 2021. Total Assets Under Management reflects gross asset value plus amounts borrowed or available to be borrowed under certain credit facilities. BCRED net asset value as of December 31, 2023 was $28.5 billion. |
| Column 1 | Column 2 |
|---|---|
| (u) | Represents the Total Net Return for BCRED’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BCRED. Class I Total Net Return is presented on an annualized basis and is from January 7, 2021. |
115
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (v) | BSCH represents the aggregate Total Assets Under Management and Total Net Return of BSCH I and BSCH II funds that invest as part of the GP Stakes strategy, which targets minority investments in the general partners of private equity and other private-market alternative asset management firms globally. Including co-investment vehicles that do not pay fees, BSCH Total Assets Under Management is $10.4 billion. |
Segment Analysis
Discussed below is our Segment Distributable Earnings for each of our segments. This information is reflected in the manner utilized by our senior management to make operating decisions, assess performance and allocate resources. References to “our” sectors or investments may also refer to portfolio companies and investments of the underlying funds that we manage.
Real Estate
The following table presents the results of operations for our Real Estate segment:
| Year Ended December 31, | 2023 vs. 2022 | 2022 vs. 2021 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ | % | $ | % | ||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||
| Management Fees, Net | ||||||||||||||||||||||||||||
| Base Management Fees | $ | 2,794,232 | $ | 2,462,179 | $ | 1,895,412 | $ | 332,053 | 13 | % | $ | 566,767 | 30 | % | ||||||||||||||
| Transaction and Other Fees, Net | 78,483 | 171,424 | 160,395 | (92,941 | ) | -54 | % | 11,029 | 7 | % | ||||||||||||||||||
| Management Fee Offsets | (29,357 | ) | (10,538 | ) | (3,499 | ) | (18,819 | ) | 179 | % | (7,039 | ) | 201 | % | ||||||||||||||
| Total Management Fees, Net | 2,843,358 | 2,623,065 | 2,052,308 | 220,293 | 8 | % | 570,757 | 28 | % | |||||||||||||||||||
| Fee Related Performance Revenues | 294,240 | 1,075,424 | 1,695,019 | (781,184 | ) | -73 | % | (619,595 | ) | -37 | % | |||||||||||||||||
| Fee Related Compensation | (675,880 | ) | (1,039,125 | ) | (1,161,349 | ) | 363,245 | -35 | % | 122,224 | -11 | % | ||||||||||||||||
| Other Operating Expenses | (325,050 | ) | (315,331 | ) | (234,505 | ) | (9,719 | ) | 3 | % | (80,826 | ) | 34 | % | ||||||||||||||
| Fee Related Earnings | 2,136,668 | 2,344,033 | 2,351,473 | (207,365 | ) | -9 | % | (7,440 | ) | — | ||||||||||||||||||
| Realized Performance Revenues | 244,358 | 2,985,713 | 1,119,612 | (2,741,355 | ) | -92 | % | 1,866,101 | 167 | % | ||||||||||||||||||
| Realized Performance Compensation | (123,299 | ) | (1,168,045 | ) | (443,220 | ) | 1,044,746 | -89 | % | (724,825 | ) | 164 | % | |||||||||||||||
| Realized Principal Investment Income | 7,628 | 150,790 | 196,869 | (143,162 | ) | -95 | % | (46,079 | ) | -23 | % | |||||||||||||||||
| Net Realizations | 128,687 | 1,968,458 | 873,261 | (1,839,771 | ) | -93 | % | 1,095,197 | 125 | % | ||||||||||||||||||
| Segment Distributable Earnings | $ | 2,265,355 | $ | 4,312,491 | $ | 3,224,734 | $ | (2,047,136 | ) | -47 | % | $ | 1,087,757 | 34 | % |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Segment Distributable Earnings were $2.3 billion for the year ended December 31, 2023, a decrease of $2.0 billion, compared to $4.3 billion for the year ended December 31, 2022. The decrease in Segment Distributable Earnings was attributable to decreases of $207.4 million in Fee Related Earnings and $1.8 billion in Net Realizations.
Our global opportunistic and Core+ real estate portfolios’ concentration in high-conviction sectors where we see favorable long-term fundamentals helped support performance in a challenging market environment in 2023. Notably, strong demand drove operating performance in key sectors, including digital infrastructure, logistics and student housing. Notwithstanding this strength, the real estate market has been characterized by divergent performance across sectors. Growth has slowed and may moderate further in certain sectors with elevated near-term supply, including U.S. multifamily and life sciences office, which has negatively impacted valuations of such assets. Weak fundamentals persisted in the U.S. office market, where traditional office buildings remained
116
Table of Contents
particularly challenged. Traditional U.S. office, however, represents less than 2% of the aggregate net asset value of our global opportunistic and Core+ real estate portfolios. Additionally, in 2023, higher interest rates negatively impacted real estate valuations, which would continue to be challenged if interest rates remain at high levels for an extended period. Coupled with a more constrained financing market, the high interest rate environment has also contributed to lower realizations, which are likely to remain muted until market conditions improve. The steep decline in future new supply in certain sectors and the anticipated moderation of cost of capital in 2024, however, should be positive for real estate valuations over time. We also believe we are entering a supportive environment for deployment activity and that our real estate segment funds are well positioned to capitalize on opportunities that arise.
Fundraising in our real estate segment in 2023 remained positive overall despite a challenging market backdrop. In our perpetual capital strategies, BREIT repurchase requests were elevated, but decreased over the course of 2023, down 76% in January 2024 from their peak in January 2023. While a worsening of the current environment could adversely affect net inflows in perpetual capital strategies, we believe the long-term growth trajectory remains positive and that strong investment performance and investor under-allocation to such strategies should drive flows over the long-term.
Fee Related Earnings
Fee Related Earnings were $2.1 billion for the year ended December 31, 2023, a decrease of $207.4 million, compared to $2.3 billion for the year ended December 31, 2022. The decrease in Fee Related Earnings was primarily attributable to a decrease of $781.2 million in Fee Related Performance Revenues, partially offset by a decrease of $363.2 million in Fee Related Compensation and an increase of $220.3 million in Management Fees, Net.
Fee Related Performance Revenues were $294.2 million for the year ended December 31, 2023, a decrease of $781.2 million, compared to $1.1 billion for the year ended December 31, 2022. The decrease was primarily due to lower Fee Related Performance Revenues in BREIT.
Fee Related Compensation was $675.9 million for the year ended December 31, 2023, a decrease of $363.2 million, compared to $1.0 billion for the year ended December 31, 2022. The decrease was primarily due to a decrease in Fee Related Performance Revenues, partially offset by an increase in Management Fees, Net, both of which impact Fee Related Compensation.
Management Fees, Net were $2.8 billion for the year ended December 31, 2023, an increase of $220.3 million, compared to $2.6 billion for the year ended December 31, 2022, primarily driven by an increase in Base Management Fees, partially offset by a decrease in Transaction and Other Fees, Net. Base Management Fees increased $332.1 million primarily due to Fee-Earning Assets Under Management growth in in BREP. Transaction and Other Fees, Net decreased $92.9 million primarily due to a decrease in acquisition fees paid to the advisor of certain funds.
Net Realizations
Net Realizations were $128.7 million for the year ended December 31, 2023, a decrease of $1.8 billion, compared to $2.0 billion for the year ended December 31, 2022. The decrease in Net Realizations was primarily attributable to a decrease of $2.7 billion in Realized Performance Revenues, partially offset by a decrease of $1.0 billion in Realized Performance Compensation.
Realized Performance Revenues were $244.4 million for the year ended December 31, 2023, a decrease of $2.7 billion, compared to $3.0 billion for the year ended December 31, 2022. The decrease was primarily due to lower Realized Performance Revenues in BREP.
117
Table of Contents
Realized Performance Compensation was $123.3 million for the year ended December 31, 2023, a decrease of $1.0 billion, compared to $1.2 billion for the year ended December 31, 2022. The decrease was primarily due to the decrease in Realized Performance Revenues.
Fund Returns
Fund return information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following table presents the internal rates of return, except where noted, of our significant real estate funds:
| Year Ended December 31, | December 31, 2023 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BREP VII | -32% | -27% | 4% | 2% | 44% | 36% | 27% | 20% | 21% | 14% | |||||||||||||||||||||||||||||
| BREP VIII | -10% | -9% | 8% | 6% | 57% | 46% | 32% | 25% | 20% | 14% | |||||||||||||||||||||||||||||
| BREP IX | -6% | -6% | 18% | 13% | 84% | 63% | 87% | 59% | 24% | 17% | |||||||||||||||||||||||||||||
| BREP Europe IV (b) | -22% | -20% | -14% | -13% | 2% | — | 26% | 19% | 18% | 12% | |||||||||||||||||||||||||||||
| BREP Europe V (b) | -14% | -13% | -1% | -2% | 37% | 29% | 51% | 41% | 14% | 9% | |||||||||||||||||||||||||||||
| BREP Europe VI (b) | 10% | 6% | 10% | 6% | 71% | 51% | 97% | 72% | 26% | 16% | |||||||||||||||||||||||||||||
| BREP Asia I | 5% | 3% | -1% | -2% | 37% | 29% | 23% | 16% | 18% | 12% | |||||||||||||||||||||||||||||
| BREP Asia II | -2% | -1% | 2% | 1% | 31% | 21% | 47% | 32% | 10% | 6% | |||||||||||||||||||||||||||||
| BREP Asia III | -4% | -19% | n/m | n/m | n/a | n/a | n/a | n/a | -5% | -21% | |||||||||||||||||||||||||||||
| BREP Co-Investment (c) | 1% | 1% | 26% | 25% | 77% | 70% | 18% | 16% | 18% | 16% | |||||||||||||||||||||||||||||
| BPP (d) | -8% | -8% | 11% | 9% | 20% | 17% | n/a | n/a | 8% | 7% | |||||||||||||||||||||||||||||
| BREIT (e) | n/a | -1% | n/a | 8% | n/a | 30% | n/a | n/a | n/a | 10% | |||||||||||||||||||||||||||||
| BREIT - Class I (f) | n/a | -1% | n/a | 8% | n/a | 30% | n/a | n/a | n/a | 11% | |||||||||||||||||||||||||||||
| BREDS High-Yield (g) | 12% | 8% | 3% | — | 18% | 13% | 14% | 10% | 13% | 9% | |||||||||||||||||||||||||||||
| BXMT (h) | n/a | 13% | n/a | -24% | n/a | 20% | n/a | n/a | n/a | 7% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Euro-based internal rates of return. |
| Column 1 | Column 2 |
|---|---|
| (c) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (d) | The BPP platform, which comprises over 30 funds, co-investment and separately managed account vehicles, represents the Core+ real estate funds which invest with a more modest risk profile and lower leverage. |
118
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (e) | Reflects a per share blended return for each respective period, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. These returns are not representative of the returns experienced by any particular investor or share class. Inception to date returns are presented on an annualized basis and are from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (f) | Represents the Total Net Return for BREIT’s Class I shares, its largest share class. Performance varies by share class. Class I Total Net Return assumes reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. Inception to date return is from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (g) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. Inception to date returns are from July 1, 2009. |
| Column 1 | Column 2 |
|---|---|
| (h) | Reflects annualized return of a shareholder invested in BXMT as of the beginning of each period presented, assuming reinvestment of all dividends received during the period, and net of all fees and expenses incurred by BXMT. Return incorporates the closing NYSE stock price as of each period end. Inception to date returns are from May 22, 2013. |
Funds With Closed Investment Periods
The Real Estate segment has fourteen funds with closed investment periods as of December 31, 2023: BREP IX, BREP VIII, BREP VII, BREP VI, BREP V, BREP IV, BREP Europe VI, BREP Europe V, BREP Europe IV, BREP Europe III, BREP Asia II, BREP Asia I, BREDS IV and BREDS III. As of December 31, 2023, BREP VII, BREP VI, BREP V, BREP IV, BREP Europe IV, BREP Europe III and BREP Asia I were above their carried interest thresholds (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would have been above their carried interest thresholds even if all remaining investments were valued at zero. BREP IX, BREP VIII, BREP Europe VI, BREP Europe V, BREDS IV and BREDS III were above their carried interest thresholds as of December 31, 2023, and BREP Asia II was below its carried interest threshold. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds.
119
Table of Contents
Private Equity
The following table presents the results of operations for our Private Equity segment:
| Year Ended December 31, | 2023 vs. 2022 | 2022 vs. 2021 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 1,807,906 | $ | 1,786,923 | $ | 1,521,273 | $ | 20,983 | 1% | $ | 265,650 | 17% | |||||||||||||||
| Transaction, Advisory and Other Fees, Net | 105,640 | 97,876 | 174,905 | 7,764 | 8% | (77,029 | ) | -44% | |||||||||||||||||||
| Management Fee Offsets | (5,182 | ) | (56,062 | ) | (33,247 | ) | 50,880 | -91% | (22,815 | ) | 69% | ||||||||||||||||
| Total Management and Advisory Fees, Net | 1,908,364 | 1,828,737 | 1,662,931 | 79,627 | 4% | 165,806 | 10% | ||||||||||||||||||||
| Fee Related Performance Revenues | — | (648 | ) | 212,128 | 648 | -100% | (212,776 | ) | n/m | ||||||||||||||||||
| Fee Related Compensation | (595,669 | ) | (575,194 | ) | (662,824 | ) | (20,475 | ) | 4% | 87,630 | -13% | ||||||||||||||||
| Other Operating Expenses | (316,741 | ) | (304,177 | ) | (264,468 | ) | (12,564 | ) | 4% | (39,709 | ) | 15% | |||||||||||||||
| Fee Related Earnings | 995,954 | 948,718 | 947,767 | 47,236 | 5% | 951 | — | ||||||||||||||||||||
| Realized Performance Revenues | 1,268,483 | 1,191,028 | 2,263,099 | 77,455 | 7% | (1,072,071 | ) | -47% | |||||||||||||||||||
| Realized Performance Compensation | (558,645 | ) | (544,229 | ) | (943,199 | ) | (14,416 | ) | 3% | 398,970 | -42% | ||||||||||||||||
| Realized Principal Investment Income | 67,133 | 139,767 | 263,368 | (72,634 | ) | -52% | (123,601 | ) | -47% | ||||||||||||||||||
| Net Realizations | 776,971 | 786,566 | 1,583,268 | (9,595 | ) | -1% | (796,702 | ) | -50% | ||||||||||||||||||
| Segment Distributable Earnings | $ | 1,772,925 | $ | 1,735,284 | $ | 2,531,035 | $ | 37,641 | 2% | $ | (795,751 | ) | -31% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Segment Distributable Earnings were $1.8 billion for the year ended December 31, 2023, an increase of $37.6 million, compared to $1.7 billion for the year ended December 31, 2022. The increase in Segment Distributable Earnings was attributable to an increase of $47.2 million in Fee Related Earnings, partially offset by a decrease of $9.6 million in Net Realizations.
Despite a challenging market environment, our Private Equity segment demonstrated resilient performance across nearly all of its strategies in 2023. Our thematic investments, including those in digital infrastructure, life sciences, and energy transition, were substantial drivers of appreciation in the segment in 2023. In Corporate Private Equity, our operating companies saw resilient revenue growth overall in 2023, along with margin strength in the overall portfolio as input and wage costs continued to abate. Nonetheless, economic uncertainty, negative market sentiment and a volatile backdrop for asset values throughout a significant portion of 2023 contributed to muted realizations, which are likely to remain muted until market conditions improve. Investors’ ability to allocate to private equity strategies amidst difficult market conditions and lower realizations have contributed to an already demanding fundraising environment, and these near-term headwinds have made fundraising for our flagship corporate private equity fund more difficult. Nevertheless, we believe that the long-term fundraising trajectory in our Private Equity segment remains positive.
120
Table of Contents
Fee Related Earnings
Fee Related Earnings were $996.0 million for the year ended December 31, 2023, an increase of $47.2 million, compared to $948.7 million for the year ended December 31, 2022. The increase in Fee Related Earnings was primarily attributable to an increase of $79.6 million in Management and Advisory Fees, Net, partially offset by an increase of $20.5 million in Fee Related Compensation.
Management and Advisory Fees, Net were $1.9 billion for the year ended December 31, 2023, an increase of $79.6 million, compared to $1.8 billion for the year ended December 31, 2022, primarily driven by a decrease in Management Fee Offsets and an increase in Base Management Fees. Management Fee Offsets decreased $50.9 million primarily due to a reduction in Management Fee Offsets in Strategic Partners IX. Base Management Fees increased $21.0 million primarily due to Fee-Earning Assets Under Management Growth in BIP.
Fee Related Compensation was $595.7 million for the year ended December 31, 2023, an increase of $20.5 million, compared to $575.2 million for the year ended December 31, 2022. The increase was primarily due to an increase in Management Fees, Net, on which a portion of Fee Related Compensation is based.
Net Realizations
Net Realizations were $777.0 million for the year ended December 31, 2023, a decrease of $9.6 million, compared to $786.6 million for the year ended December 31, 2022. The decrease in Net Realizations was attributable to a decrease of $72.6 million in Realized Principal Investment Income and an increase of $14.4 million in Realized Performance Compensation, partially offset by an increase of $77.5 million in Realized Performance Revenues.
Realized Principal Investment Income was $67.1 million for the year ended December 31, 2023, a decrease of $72.6 million, compared to $139.8 million for the year ended December 31, 2022. The decrease was primarily due to the segment’s allocation of the gain recognized in connection with sales of interests in Pátria Investments Limited and Pátria Investimentos Ltda. (collectively, “Pátria”) in the third quarter of 2022, partially offset by higher Realized Principal Investment Income in Corporate Private Equity.
Realized Performance Compensation was $558.6 million for the year ended December 31, 2023, an increase of $14.4 million, compared to $544.2 million for the year ended December 31, 2022. The increase was primarily due to higher Realized Performance Revenues in Corporate Private Equity, partially offset by lower Realized Performance Revenues in Tactical Opportunities and Strategic Partners.
Realized Performance Revenues were $1.3 billion for the year ended December 31, 2023, an increase of $77.5 million, compared to $1.2 billion for the year ended December 31, 2022. The increase was primarily due to higher Realized Performance Revenues in Corporate Private Equity, partially offset by lower Realized Performance Revenues in Tactical Opportunities and Strategic Partners.
Fund Returns
Fund returns information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
121
Table of Contents
The following table presents the internal rates of return of our significant private equity funds:
| Year Ended December 31, | December 31, 2023 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BCP VI | 7% | 6% | 12% | 11% | 19% | 16% | 19% | 14% | 17% | 12% | |||||||||||||||||||||||||||||
| BCP VII | 13% | 10% | -12% | -11% | 44% | 36% | 38% | 29% | 19% | 13% | |||||||||||||||||||||||||||||
| BCP VIII | 12% | 6% | 4% | — | n/a | n/a | n/m | n/m | 21% | 11% | |||||||||||||||||||||||||||||
| BEP I | -15% | -13% | 57% | 46% | 78% | 59% | 18% | 14% | 15% | 11% | |||||||||||||||||||||||||||||
| BEP II | 12% | 8% | 36% | 33% | 56% | 53% | 14% | 11% | 12% | 8% | |||||||||||||||||||||||||||||
| BEP III | 28% | 20% | 42% | 31% | 86% | 56% | 77% | 55% | 52% | 34% | |||||||||||||||||||||||||||||
| BCP Asia I | 16% | 13% | -38% | -35% | 193% | 158% | 128% | 96% | 40% | 28% | |||||||||||||||||||||||||||||
| BCP Asia II | 62% | 23% | n/m | n/m | n/a | n/a | n/a | n/a | 67% | 22% | |||||||||||||||||||||||||||||
| BCEP I (b) | 2% | 2% | — | — | 55% | 50% | 62% | 57% | 21% | 18% | |||||||||||||||||||||||||||||
| BCEP II (b) | 31% | 24% | 14% | 9% | n/a | n/a | n/a | n/a | 22% | 16% | |||||||||||||||||||||||||||||
| Tactical Opportunities | 9% | 5% | -2% | -4% | 37% | 28% | 19% | 15% | 15% | 11% | |||||||||||||||||||||||||||||
| Tactical Opportunities Co-Investment and Other | 7% | 7% | — | 4% | 67% | 57% | 20% | 19% | 19% | 16% | |||||||||||||||||||||||||||||
| BXG I | -2% | -5% | -13% | -13% | 50% | 29% | n/m | n/m | 2% | -2% | |||||||||||||||||||||||||||||
| Strategic Partners VI (c) | -2% | -3% | -10% | -11% | 53% | 49% | n/a | n/a | 18% | 14% | |||||||||||||||||||||||||||||
| Strategic Partners VII (c) | 1% | — | -4% | -5% | 68% | 61% | n/a | n/a | 22% | 17% | |||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (c) | 19% | 16% | 13% | 12% | 26% | 22% | n/a | n/a | 20% | 16% | |||||||||||||||||||||||||||||
| Strategic Partners VIII (c) | -1% | -3% | 3% | 2% | 144% | 128% | n/a | n/a | 37% | 29% | |||||||||||||||||||||||||||||
| Strategic Partners Real Estate, SMA and Other (c) | -6% | -7% | 35% | 32% | 30% | 20% | n/a | n/a | 15% | 14% | |||||||||||||||||||||||||||||
| Strategic Partners Infrastructure III (c) | 15% | 11% | 58% | 45% | 134% | 85% | n/a | n/a | 48% | 32% | |||||||||||||||||||||||||||||
| Strategic Partners IX (c) | 15% | 7% | n/m | n/m | n/a | n/a | n/a | n/a | 32% | 18% | |||||||||||||||||||||||||||||
| Strategic Partners GP Solutions (c) | -16% | -11% | 39% | 29% | n/m | n/m | n/a | n/a | 2% | -3% | |||||||||||||||||||||||||||||
| BIP | 13% | 10% | 26% | 20% | 41% | 33% | n/a | n/a | 20% | 15% | |||||||||||||||||||||||||||||
| Clarus IV | -3% | -4% | 4% | 2% | 34% | 26% | 6% | -4% | 15% | 9% | |||||||||||||||||||||||||||||
| BXLS V | 43% | 27% | 10% | 2% | 13% | -4% | n/m | n/m | 26% | 13% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | BCEP is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
| Column 1 | Column 2 |
|---|---|
| (c) | Gross and net returns are reported on a three-month lag and therefore do not include the impact of economic and market activities in the current quarter. Prior to June 30, 2023, the calculation of such metrics also incorporated investor cash flow information from the current quarter to the extent available. Effective June 30, 2023, such current quarter cash flow information is no longer incorporated. We believe the updated presentation is more reflective of the Strategic Partners’ investor experience. Prior periods have been recast. Realizations are treated as returns of capital until fully recovered and therefore Realized IRRs are not applicable. Effective June 30, 2023, Strategic Partners Real Estate, SMA and Other exclude investment vehicles where Blackstone does not earn fees, which were previously included. |
122
Table of Contents
Funds With Closed Investment Periods
The Corporate Private Equity funds within the Private Equity segment have nine funds with closed investment periods: BCP IV, BCP V, BCP VI, BCP VII, BCOM, BEP I, BEP II, BCEP I and BCP Asia I. As of December 31, 2023, BCP IV was above its carried interest threshold (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would still be above its carried interest threshold even if all remaining investments were valued at zero. BCP V is comprised of two fund classes, the BCP V “main fund” and BCP V-AC fund. Within these fund classes, the general partner is subject to equalization such that (a) the general partner accrues carried interest when the respective carried interest for either fund class is positive and (b) the general partner realizes carried interest so long as clawback obligations, if any, for either of the respective fund classes are fully satisfied. BCP V, BCP VI, BCP VII, BCOM, BEP I, BEP II, BCEP I and BCP Asia I were above their respective carried interest thresholds. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds.
The Tactical Opportunities funds within the Private Equity segment have various funds with closed investment periods, including but not limited to: BTOF-POOL, BTOF-POOL II, and BTOF-POOL III, which are each above their carried interest thresholds based on aggregate fund position. Strategic Partners funds within the Private Equity segment have various funds with closed investment periods, including but not limited to: Strategic Partners Real Assets II, Strategic Partners VIII and Strategic Partners Real Estate VII, which are above their respective carried interest thresholds based on aggregate fund position. Certain Strategic Partners funds with closed investment periods do not generate carried interest for Blackstone as agreed to at the time the Strategic Partners business was acquired. The Blackstone Life Sciences funds within the Private Equity segment has one fund with a closed investment period: Clarus IV, which was above its carried interest threshold.
123
Table of Contents
Credit & Insurance
The following table presents the results of operations for our Credit & Insurance segment:
| Year Ended December 31, | 2023 vs. 2022 | 2022 vs. 2021 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 1,335,408 | $ | 1,230,710 | $ | 765,905 | $ | 104,698 | 9% | $ | 464,805 | 61% | |||||||||||||||
| Transaction and Other Fees, Net | 44,560 | 34,624 | 44,868 | 9,936 | 29% | (10,244 | ) | -23% | |||||||||||||||||||
| Management Fee Offsets | (3,907 | ) | (5,432 | ) | (6,653 | ) | 1,525 | -28% | 1,221 | -18% | |||||||||||||||||
| Total Management Fees, Net | 1,376,061 | 1,259,902 | 804,120 | 116,159 | 9% | 455,782 | 57% | ||||||||||||||||||||
| Fee Related Performance Revenues | 564,287 | 374,721 | 118,097 | 189,566 | 51% | 256,624 | 217% | ||||||||||||||||||||
| Fee Related Compensation | (640,190 | ) | (529,784 | ) | (367,322 | ) | (110,406 | ) | 21% | (162,462 | ) | 44% | |||||||||||||||
| Other Operating Expenses | (327,734 | ) | (264,181 | ) | (199,912 | ) | (63,553 | ) | 24% | (64,269 | ) | 32% | |||||||||||||||
| Fee Related Earnings | 972,424 | 840,658 | 354,983 | 131,766 | 16% | 485,675 | 137% | ||||||||||||||||||||
| Realized Performance Revenues | 317,760 | 147,413 | 209,421 | 170,347 | 116% | (62,008 | ) | -30% | |||||||||||||||||||
| Realized Performance Compensation | (140,490 | ) | (63,846 | ) | (94,450 | ) | (76,644 | ) | 120% | 30,604 | -32% | ||||||||||||||||
| Realized Principal Investment Income | 21,897 | 80,993 | 70,796 | (59,096 | ) | -73% | 10,197 | 14% | |||||||||||||||||||
| Net Realizations | 199,167 | 164,560 | 185,767 | 34,607 | 21% | (21,207 | ) | -11% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 1,171,591 | $ | 1,005,218 | $ | 540,750 | $ | 166,373 | 17% | $ | 464,468 | 86% |
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful. |
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Segment Distributable Earnings were $1.2 billion for the year ended December 31, 2023, an increase of $166.4 million, compared to $1.0 billion for the year ended December 31, 2022. The increase in Segment Distributable Earnings was attributable to increases of $131.8 million in Fee Related Earnings and $34.6 million in Net Realizations.
Our credit funds demonstrated strong performance in 2023, driven by a higher interest rate environment and the concentration of our portfolios in floating rate debt. Longer-term structural shifts in the lending market, combined with a more constrained financing market, have contributed and are likely to continue to contribute to attractive and sizeable deployment opportunities for our credit funds as banks and other originators seek to preserve liquidity and meet capital requirements and borrowers seek alternative financing sources. Additionally, we continue to see opportunities for growth in our insurance and energy transition strategies. In the broader market, a higher cost of capital as a result of historically high interest rates has negatively impacted the free cash flow and credit quality of certain borrowers. Nevertheless, default rates across corporate issuers in our credit funds’ portfolios remained low in 2023 relative to our historical levels. A sustained period of high interest rates, however, increases the potential for defaults. Conversely, a material decline in interest rates and/or widening of credit spreads would make it more difficult for our credit funds to replicate their 2023 performance. In addition, a period of significant market dislocation could limit the liquidity of certain assets traded in the credit markets. This would impact our funds’ ability to sell such assets at attractive prices or in a timely manner.
Fundraising in our Credit & Insurance segment, including in our perpetual capital strategies, has been positively impacted by the long-term structural shifts in the lending market and a more constraining financing market. In our perpetual capital strategies, compelling private credit fundamentals contributed to a significant increase in BCRED inflows in 2023. We believe the long-term growth trajectory remains positive and that strong investment performance and investor under-allocation to such private wealth strategies should continue to drive flows over the long-term.
124
Table of Contents
Fee Related Earnings
Fee Related Earnings were $972.4 million for the year ended December 31, 2023, an increase of $131.8 million, compared to $840.7 million for the year ended December 31, 2022. The increase in Fee Related Earnings was attributable to increases of $189.6 million in Fee Related Performance Revenues and $116.2 million in Management Fees, Net, partially offset by increases of $110.4 million in Fee Related Compensation and $63.6 million in Other Operating Expenses.
Fee Related Performance Revenues were $564.3 million for the year ended December 31, 2023, an increase of $189.6 million, compared to $374.7 million for the year ended December 31, 2022. The increase was primarily due to performance and higher Fee-Earning Assets Under Management in BCRED.
Management Fees, Net were $1.4 billion for the year ended December 31, 2023, an increase of $116.2 million, compared to $1.3 billion for the year ended December 31, 2022, primarily driven by an increase in Base Management Fees. Base Management Fees increased $104.7 million primarily due to inflows from Fee-Earning Assets Under Management in direct lending.
Fee Related Compensation was $640.2 million for the year ended December 31, 2023, an increase of $110.4 million, compared to $529.8 million for the year ended December 31, 2022. The increase was primarily due to increases in Fee Related Performance Revenues and Management Fees, Net, both of which impact Fee Related Compensation.
Other Operating Expenses were $327.7 million for the year ended December 31, 2023, an increase of $63.6 million, compared to $264.2 million for the year ended December 31, 2022. The increase was primarily due to occupancy costs, market data and technology-related expenses and professional fees.
Net Realizations
Net Realizations were $199.2 million for the year ended December 31, 2023, an increase of $34.6 million, compared to $164.6 million for the year ended December 31, 2022. The increase in Net Realizations was attributable to increases of $170.3 million in Realized Performance Revenues, partially offset by an increase of $76.6 million in Realized Performance Compensation and a decrease of $59.1 million in Realized Principal Investment Income.
Realized Performance Revenues were $317.8 million for the year ended December 31, 2023, an increase of $170.3 million, compared to $147.4 million for the year ended December 31, 2022. The increase was primarily due to higher Realized Performance Revenues in our direct lending and mezzanine funds.
Realized Performance Compensation was $140.5 million for the year ended December 31, 2023, an increase of $76.6 million, compared to $63.8 million for the year ended December 31, 2022. The increase was primarily due to the increase in Realized Performance Revenues.
Realized Principal Investment Income was $21.9 million for the year ended December 31, 2023, a decrease of $59.1 million, compared to $81.0 million for the year ended December 31, 2022. The decrease was primarily due to the segment’s allocation of the gain recognized in connection with sales of interests in Pátria in the first and third quarters of 2022 and a realized loss related to insurance platform investments during the year ended December 31, 2023.
125
Table of Contents
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
The following table presents the return information for the Private Credit and Liquid Credit composites:
| Year Ended December 31, | Inception to December 31, 2023 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | Total | |||||||||||||||||||||||||||||
| Composite (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| Private Credit (b) | 16 | % | 12 | % | 7 | % | 4 | % | 22 | % | 16 | % | 12 | % | 8 | % | ||||||||||||||||
| Liquid Credit (b) | 13 | % | 12 | % | -3 | % | -3 | % | 5 | % | 5 | % | 5 | % | 5 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Allocations, net of tax advances. |
| Column 1 | Column 2 |
|---|---|
| (b) | Private Credit returns include mezzanine lending funds and middle market direct lending funds (including BXSL and BCRED), stressed/distressed strategies (including stressed/distressed funds and credit alpha strategies) and energy strategies. Liquid Credit returns include CLOs, closed-ended funds, open-ended funds and separately managed accounts. Only fee-earning funds exceeding $100 million of fair value at the beginning of each respective quarter-end are included. Funds in liquidation, funds investing primarily in investment grade corporate credit and asset based finance funds are excluded. Blackstone Funds that were contributed to BXC as part of Blackstone’s acquisition of BXC in March 2008 and the pre-acquisition date performance for funds and vehicles acquired by BXC subsequent to March 2008, are also excluded. Private Credit and Liquid Credit’s inception to date returns are from December 31, 2005. |
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Hurdle (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Credit & Insurance (b) | $ | 89,508,377 | $ | 87,175,669 | $ | 66,350,185 | 97 | % | 93 | % | 94 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Hurdle represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Credit & Insurance managed fund has positive investment performance relative to a hurdle, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a hurdle return, thereby resulting in an increase in Estimated % Above High Water Mark/Hurdle. |
126
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | For the Credit & Insurance managed funds, at December 31, 2023, the incremental appreciation needed for the 3% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles to reach their respective High Water Marks/Hurdles was $2.1 billion, an increase of $122.9 million, compared to $2.0 billion at December 31, 2022. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles as of December 31, 2023, 13% were within 5% of reaching their respective High Water Mark. |
Hedge Fund Solutions
The following table presents the results of operations for our Hedge Fund Solutions segment:
| Year Ended December 31, | 2023 vs. 2022 | 2022 vs. 2021 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 528,301 | $ | 565,226 | $ | 636,685 | $ | (36,925 | ) | -7% | $ | (71,459 | ) | -11% | |||||||||||||
| Transaction and Other Fees, Net | 7,209 | 6,193 | 11,770 | 1,016 | 16% | (5,577 | ) | -47% | |||||||||||||||||||
| Management Fee Offsets | (49 | ) | (177 | ) | (572 | ) | 128 | -72% | 395 | -69% | |||||||||||||||||
| Total Management Fees, Net | 535,461 | 571,242 | 647,883 | (35,781 | ) | -6% | (76,641 | ) | -12% | ||||||||||||||||||
| Fee Related Compensation | (176,371 | ) | (186,672 | ) | (156,515 | ) | 10,301 | -6% | (30,157 | ) | 19% | ||||||||||||||||
| Other Operating Expenses | (114,808 | ) | (105,334 | ) | (94,792 | ) | (9,474 | ) | 9% | (10,542 | ) | 11% | |||||||||||||||
| Fee Related Earnings | 244,282 | 279,236 | 396,576 | (34,954 | ) | -13% | (117,340 | ) | -30% | ||||||||||||||||||
| Realized Performance Revenues | 230,501 | 137,184 | 290,980 | 93,317 | 68% | (153,796 | ) | -53% | |||||||||||||||||||
| Realized Performance Compensation | (73,583 | ) | (37,977 | ) | (76,701 | ) | (35,606 | ) | 94% | 38,724 | -50% | ||||||||||||||||
| Realized Principal Investment Income | 14,274 | 24,706 | 56,733 | (10,432 | ) | -42% | (32,027 | ) | -56% | ||||||||||||||||||
| Net Realizations | 171,192 | 123,913 | 271,012 | 47,279 | 38% | (147,099 | ) | -54% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 415,474 | $ | 403,149 | $ | 667,588 | $ | 12,325 | 3% | $ | (264,439 | ) | -40% |
n/m Not meaningful.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Segment Distributable Earnings were $415.5 million for the year ended December 31, 2023, an increase of $12.3 million, compared to $403.1 million for the year ended December 31, 2022. The increase in Segment Distributable Earnings was attributable to an increase of $47.3 million in Net Realizations, partially offset by a decrease of $35.0 million in Fee Related Earnings.
Strategies across our Hedge Fund Solutions segment produced resilient performance in a year of market volatility. The majority of such strategies exhibited positive performance in 2023, with significantly less volatility than the broader markets. Segment Distributable Earnings in the Hedge Fund Solutions segment would likely be negatively impacted, however, by a significant or sustained weak market environment or decline in asset prices, including as a result of concerns over macroeconomic factors. In addition, while certain of our strategies are designed to benefit from a high interest rate environment, a period of sustained high interest rates combined with weak equity markets would make it difficult for funds in certain of our strategies to exceed interest rate-based performance hurdles to which such funds are subject. This would negatively impact our Segment Distributable Earnings. In addition, if interest rates remain at sustained high levels for an extended period, certain investors may seek to reallocate capital away from traditional hedge fund strategies in favor of fixed income investments. Conversely, outperformance by our Hedge Fund Solutions strategies in a weak market environment has in some cases resulted in such strategies representing an increasing portion of the value of certain investors’ portfolios, which may limit such investors’ ability to allocate additional capital to certain funds in the segment, or result in
127
Table of Contents
such investors seeking to withdraw capital from such funds. The segment operates multiple business lines, manages strategies that are both long and short asset classes and generates a majority of its revenue through management fees. In that regard, the segment’s revenues depend in part on our ability to successfully grow such existing, diverse business lines and strategies and to identify and scale new ones to meet evolving investor appetites. In recent years, however, we have shifted the mix of our product offerings to include more products whose performance-based fees represent a more significant proportion of the fees earned from such products than has historically been the case.
Fee Related Earnings
Fee Related Earnings were $244.3 million for the year ended December 31, 2023, a decrease of $35.0 million, compared to $279.2 million for the year ended December 31, 2022. The decrease in Fee Related Earnings was primarily attributable to a decrease of $35.8 million in Management Fees, Net, partially offset by a decrease of $10.3 million in Fee Related Compensation.
Management Fees, Net were $535.5 million for the year ended December 31, 2023, a decrease of $35.8 million, compared to $571.2 million for the year ended December 31, 2022, primarily driven by a decrease in Base Management Fees. Base Management Fees decreased $36.9 million primarily due to a decrease in Fee-Earning Assets Under Management in commingled products.
Fee Related Compensation was $176.4 million for the year ended December 31, 2023, a decrease of $10.3 million, compared to $186.7 million for the year ended December 31, 2022. The decrease was primarily due to a decrease in Management Fees, Net, on which a portion of Fee Related Compensation is based.
Net Realizations
Net Realizations were $171.2 million for the year ended December 31, 2023, an increase of $47.3 million, compared to $123.9 million for the year ended December 31, 2022. The increase in Net Realizations was primarily attributable to an increase of $93.3 million in Realized Performance Revenues, partially offset by an increase of $35.6 million in Realized Performance Compensation.
Realized Performance Revenues were $230.5 million for the year ended December 31, 2023, an increase of $93.3 million, compared to $137.2 million for the year ended December 31, 2022. The increase was primarily due to increased Realized Performance Revenues in liquid and specialized solutions, offset by a decrease in customized solutions.
Realized Performance Compensation was $73.6 million for the year ended December 31, 2023, an increase of $35.6 million, compared to $38.0 million for the year ended December 31, 2022. The increase was primarily due to the increase in Realized Performance Revenues.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
128
Table of Contents
The following table presents the return information of the BAAM Principal Solutions Composite:
| Average Annual Returns (a) | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Periods Ended December 31, 2023 | ||||||||||||||||||||||||||||||||
| One Year | Three Year | Five Year | Historical | |||||||||||||||||||||||||||||
| Composite | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| BAAM Principal Solutions Composite (b) | 8 | % | 7 | % | 7 | % | 6 | % | 7 | % | 6 | % | 7 | % | 6 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Composite returns present a summarized asset-weighted return measure to evaluate the overall performance of the applicable class of Blackstone Funds. |
| Column 1 | Column 2 |
|---|---|
| (b) | BAAM’s Principal Solutions (“BPS”) Composite covers the period from January 2000 to present, although BAAM’s inception date is September 1990. The BPS Composite includes only BAAM-managed commingled and customized multi-manager funds and accounts and does not include BAAM’s individual investor solutions (liquid alternatives), strategic capital (seeding and GP minority stakes), strategic opportunities (co-invests), and advisory (non-discretionary) platforms, except for investments by BPS funds directly into those platforms. BAAM-managed funds in liquidation and, in the case of net returns, non-fee-paying assets are also excluded. The funds/accounts that comprise the BPS Composite are not managed within a single fund or account and are managed with different mandates. There is no guarantee that BAAM would have made the same mix of investments in a stand-alone fund/account. The BPS Composite is not an investible product and, as such, the performance of the BPS Composite does not represent the performance of an actual fund or account. The historical return is from January 1, 2000. |
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Benchmark (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Hedge Fund Solutions Managed Funds (b) | $ | 52,912,929 | $ | 50,664,202 | $ | 47,639,865 | 95 | % | 85 | % | 91 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Benchmark represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Hedge Fund Solutions managed fund has positive investment performance relative to a benchmark, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a benchmark return, thereby resulting in an increase in Estimated % Above High Water Mark/Benchmark. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Hedge Fund Solutions managed funds, at December 31, 2023, the incremental appreciation needed for the 5% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Benchmarks to reach their respective High Water Marks/Benchmarks was $578.3 million, a decrease of $(179.3) million, compared to $757.7 million at December 31, 2022. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/ Benchmarks as of December 31, 2023, 9% were within 5% of reaching their respective High Water Mark. |
129
Table of Contents
Non-GAAP Financial Measures
These non-GAAP financial measures are presented without the consolidation of any Blackstone Funds that are consolidated into the Consolidated Financial Statements. Consequently, all non-GAAP financial measures exclude the assets, liabilities and operating results related to the Blackstone Funds. See “— Key Financial Measures and Indicators” for our definitions of Distributable Earnings, Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA.
130
Table of Contents
The following table is a reconciliation of Net Income Attributable to Blackstone Inc. to Distributable Earnings, Total Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 1,390,880 | $ | 1,747,631 | $ | 5,857,397 | ||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 1,074,736 | 1,276,402 | 4,886,552 | |||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 224,155 | 107,766 | 1,625,306 | |||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | (245,518 | ) | (142,890 | ) | 5,740 | |||||||
| Net Income | 2,444,253 | 2,988,909 | 12,374,995 | |||||||||
| Provision for Taxes | 513,461 | 472,880 | 1,184,401 | |||||||||
| Net Income Before Provision for Taxes | 2,957,714 | 3,461,789 | 13,559,396 | |||||||||
| Transaction-Related and Non-Recurring Items (a) | 25,981 | 57,133 | 144,038 | |||||||||
| Amortization of Intangibles (b) | 33,457 | 60,481 | 68,256 | |||||||||
| Impact of Consolidation (c) | 21,363 | 35,124 | (1,631,046 | ) | ||||||||
| Unrealized Performance Revenues (d) | 1,691,788 | 3,436,978 | (8,675,246 | ) | ||||||||
| Unrealized Performance Allocations Compensation (e) | (654,403 | ) | (1,470,588 | ) | 3,778,048 | |||||||
| Unrealized Principal Investment (Income) Loss (f) | 593,301 | 1,235,529 | (679,767 | ) | ||||||||
| Other Revenues (g) | 93,083 | (183,754 | ) | (202,885 | ) | |||||||
| Equity-Based Compensation (h) | 959,474 | 782,090 | 559,537 | |||||||||
| Administrative Fee Adjustment (i) | 9,707 | 9,866 | 10,188 | |||||||||
| Taxes and Related Payables (j) | (670,510 | ) | (791,868 | ) | (759,682 | ) | ||||||
| Distributable Earnings | 5,060,955 | 6,632,780 | 6,170,837 | |||||||||
| Taxes and Related Payables (j) | 670,510 | 791,868 | 759,682 | |||||||||
| Net Interest and Dividend (Income) Loss (k) | (106,120 | ) | 31,494 | 33,588 | ||||||||
| Total Segment Distributable Earnings | 5,625,345 | 7,456,142 | 6,964,107 | |||||||||
| Realized Performance Revenues (l) | (2,061,102 | ) | (4,461,338 | ) | (3,883,112 | ) | ||||||
| Realized Performance Compensation (m) | 896,017 | 1,814,097 | 1,557,570 | |||||||||
| Realized Principal Investment Income (n) | (110,932 | ) | (396,256 | ) | (587,766 | ) | ||||||
| Fee Related Earnings | $ | 4,349,328 | $ | 4,412,645 | $ | 4,050,799 | ||||||
| Adjusted EBITDA Reconciliation | ||||||||||||
| Distributable Earnings | $ | 5,060,955 | $ | 6,632,780 | $ | 6,170,837 | ||||||
| Interest Expense (o) | 429,521 | 316,569 | 196,632 | |||||||||
| Taxes and Related Payables (j) | 670,510 | 791,868 | 759,682 | |||||||||
| Depreciation and Amortization (p) | 94,124 | 69,219 | 52,187 | |||||||||
| Adjusted EBITDA | $ | 6,255,110 | $ | 7,810,436 | $ | 7,179,338 |
| Column 1 | Column 2 |
|---|---|
| (a) | This adjustment removes Transaction-Related and Non-Recurring Items, which are excluded from Blackstone’s segment presentation. Transaction-Related and Non-Recurring Items arise from corporate actions including acquisitions, divestitures, Blackstone’s initial public offering and non-recurring gains, losses, or other charges, if any. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs, gains or losses associated with these corporate actions and non-recurring gains, losses or other charges that affect period-to-period comparability and are not reflective of Blackstone’s operational performance. |
131
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | This adjustment removes the amortization of transaction-related intangibles, which are excluded from Blackstone’s segment presentation. |
| Column 1 | Column 2 |
|---|---|
| (c) | This adjustment reverses the effect of consolidating Blackstone Funds, which are excluded from Blackstone’s segment presentation. This adjustment includes the elimination of Blackstone’s interest in these funds and the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Column 1 | Column 2 |
|---|---|
| (d) | This adjustment removes Unrealized Performance Revenues on a segment basis. The Segment Adjustment represents the add back of performance revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation. |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (Dollars in Thousands) | |||||||||||
| GAAP Unrealized Performance Allocations | $ | (1,691,668 | ) | $ | (3,435,056 | ) | $ | 8,675,246 | |||
| Segment Adjustment | (120 | ) | (1,922 | ) | — | ||||||
| Unrealized Performance Revenues | $ | (1,691,788 | ) | $ | (3,436,978 | ) | $ | 8,675,246 |
| Column 1 | Column 2 |
|---|---|
| (e) | This adjustment removes Unrealized Performance Allocations Compensation. |
| Column 1 | Column 2 |
|---|---|
| (f) | This adjustment removes Unrealized Principal Investment Income on a segment basis. The Segment Adjustment represents (1) the add back of Principal Investment Income, including general partner income, earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Principal Investment Income (Loss) | $ | (603,154 | ) | $ | (1,563,849 | ) | $ | 1,456,201 | ||||
| Segment Adjustment | 9,853 | 328,320 | (776,434 | ) | ||||||||
| Unrealized Principal Investment Income (Loss) | $ | (593,301 | ) | $ | (1,235,529 | ) | $ | 679,767 |
| Column 1 | Column 2 |
|---|---|
| (g) | This adjustment removes Other Revenues on a segment basis. The Segment Adjustment represents (1) the add back of Other Revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of certain Transaction-Related and Non-Recurring Items. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Other Revenue | $ | (92,929 | ) | $ | 184,557 | $ | 203,086 | |||||
| Segment Adjustment | (154 | ) | (803 | ) | (201 | ) | ||||||
| Other Revenues | $ | (93,083 | ) | $ | 183,754 | $ | 202,885 |
| Column 1 | Column 2 |
|---|---|
| (h) | This adjustment removes Equity-Based Compensation on a segment basis. |
| Column 1 | Column 2 |
|---|---|
| (i) | This adjustment adds an amount equal to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation. |
132
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (j) | Taxes represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and adjusted to exclude the tax impact of any divestitures. Related Payables represent tax-related payables including the amount payable under the Tax Receivable Agreement. See “— Key Financial Measures and Indicators — Distributable Earnings” for the full definition of Taxes and Related Payables. |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | |||||||||
| (Dollars in Thousands) | |||||||||||
| Taxes | $ | 580,925 | $ | 693,443 | $ | 703,075 | |||||
| Related Payables | 89,585 | 98,425 | 56,607 | ||||||||
| Taxes and Related Payables | $ | 670,510 | $ | 791,868 | $ | 759,682 |
| Column 1 | Column 2 |
|---|---|
| (k) | This adjustment removes Interest and Dividend Revenue less Interest Expense on a segment basis. The Segment Adjustment represents (1) the add back of Interest and Dividend Revenue earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of interest expense associated with the Tax Receivable Agreement. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Interest and Dividend Revenue | $ | 516,497 | $ | 271,612 | $ | 160,643 | ||||||
| Segment Adjustment | 19,144 | 13,463 | 2,401 | |||||||||
| Interest and Dividend Revenue | 535,641 | 285,075 | 163,044 | |||||||||
| GAAP Interest Expense | 431,868 | 317,225 | 198,268 | |||||||||
| Segment Adjustment | (2,347 | ) | (656 | ) | (1,636 | ) | ||||||
| Interest Expense | 429,521 | 316,569 | 196,632 | |||||||||
| Net Interest and Dividend Income (Loss) | $ | 106,120 | $ | (31,494 | ) | $ | (33,588 | ) |
| Column 1 | Column 2 |
|---|---|
| (l) | This adjustment removes the total segment amount of Realized Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (m) | This adjustment removes the total segment amount of Realized Performance Compensation. |
| Column 1 | Column 2 |
|---|---|
| (n) | This adjustment removes the total segment amount of Realized Principal Investment Income. |
| Column 1 | Column 2 |
|---|---|
| (o) | This adjustment adds back Interest Expense on a segment basis, excluding interest expense related to the Tax Receivable Agreement. |
| Column 1 | Column 2 |
|---|---|
| (p) | This adjustment adds back Depreciation and Amortization on a segment basis. |
133
Table of Contents
The following tables are a reconciliation of Total GAAP Investments to Net Accrued Performance Revenues. Total GAAP Investments and Net Accrued Performance Revenues consist of the following:
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| (Dollars in Thousands) | ||||||||
| Investments of Consolidated Blackstone Funds | $ | 4,319,483 | $ | 5,136,966 | ||||
| Equity Method Investments | ||||||||
| Partnership Investments | 5,924,275 | 5,530,419 | ||||||
| Accrued Performance Allocations | 10,775,355 | 12,360,684 | ||||||
| Corporate Treasury Investments | 803,870 | 1,053,540 | ||||||
| Other Investments | 4,323,639 | 3,471,642 | ||||||
| Total GAAP Investments | $ | 26,146,622 | $ | 27,553,251 | ||||
| Accrued Performance Allocations - GAAP | $ | 10,775,355 | $ | 12,360,684 | ||||
| Due from Affiliates - GAAP (a) | 313,838 | 269,987 | ||||||
| Less: Net Realized Performance Revenues (b) | (552,249 | ) | (282,730 | ) | ||||
| Less: Accrued Performance Compensation - GAAP (c) | (4,702,363 | ) | (5,512,796 | ) | ||||
| Net Accrued Performance Revenues | $ | 5,834,581 | $ | 6,835,145 |
| Column 1 | Column 2 |
|---|---|
| (a) | Represents GAAP accrued performance revenue recorded within Due from Affiliates. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents Performance Revenues realized but not yet distributed as of the reporting date and are included in Distributable Earnings in the period they are realized. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents GAAP accrued performance compensation associated with Accrued Performance Allocations and is recorded within Accrued Compensation and Benefits and Due to Affiliates. |
Liquidity and Capital Resources
General
Blackstone’s business model derives revenue primarily from third party Assets Under Management. Blackstone is not a capital or balance sheet intensive business and targets operating expense levels such that total management and advisory fees exceed total operating expenses each period. As a result, we require limited capital resources to support the working capital or operating needs of our businesses. We draw primarily on the long-term committed or invested capital of investors in our investment vehicles to fund the investment requirements of the Blackstone Funds and use our own realizations and cash flows to invest in growth initiatives, make commitments to our own funds, where our minimum general partner commitments are generally less than 5% of the limited partner commitments of a fund, and pay dividends to stockholders and distributions to holders of Holdings Units.
Fluctuations in our statement of financial condition result primarily from activities of the Blackstone Funds that are consolidated as well as business transactions, such as the issuance of senior notes. The majority economic ownership interests of such consolidated Blackstone Funds are reflected as Redeemable Non-Controlling Interests in Consolidated Entities, and Non-Controlling Interests in Consolidated Entities in the Consolidated Financial Statements. The consolidation of these Blackstone Funds has no net effect on Blackstone’s Net Income or Equity. Additionally, fluctuations in our statement of financial condition also include appreciation or depreciation in Blackstone investments in the non-consolidated Blackstone Funds, additional investments and redemptions of such interests in the non-consolidated Blackstone Funds and the collection of receivables related to management and advisory fees.
134
Table of Contents
Total Assets were $40.3 billion as of December 31, 2023, a decrease of $2.2 billion from December 31, 2022. The decrease in Total Assets was principally due to a decrease of $1.5 billion in total assets attributable to consolidated operating partnerships. The decrease in total assets attributable to consolidated operating partnerships was primarily due to decreases of $1.3 billion in Cash and Cash Equivalents and $641.4 million in Investments, partially offset by an increase of $312.3 million in Due from Affiliates. The decrease in Cash and Cash Equivalents was primarily due to ongoing operating activities, including the payoff at maturity of Blackstone’s 4.750% senior note due February 15, 2023. The decrease in Investments was primarily due to unrealized depreciation across our Real Estate segment and net sales of investments within Corporate Treasury Investments, partially offset by unrealized appreciation in our Private Equity segment. The increase in Due from Affiliates was primarily due to an increase in management fees, performance revenues and reimbursable expenses due from non-consolidated Blackstone Funds.
Total Liabilities were $22.2 billion as of December 31, 2023, a decrease of $630.8 million, from December 31, 2022. The decrease in Total Liabilities was principally due to decreases of $305.5 million and $274.8 million in total liabilities attributable to consolidated Blackstone Funds and total liabilities attributable to consolidated operating partnerships, respectively. The decrease in total liabilities attributable to consolidated Blackstone Funds was primarily due to a decrease of $762.9 million in Loans Payable, partially offset by an increase of $365.3 million in Accounts Payable, Accrued Expenses and Other Liabilities. The decrease in Loans Payable was primarily due to the deconsolidation of one fund, including its borrowings, during the year ended December 31, 2023, partially offset by the consolidation of three CLOs during the year ended December 31, 2023. The increase in Accounts Payable, Accrued Expenses and Other Liabilities was primarily due to the consolidation of two CLOs, including their unsettled trade liabilities during the year ended December 31, 2023. The decrease in total liabilities attributable to consolidated operating partnerships was primarily due to a decrease of $854.0 million in Accrued Compensation and Benefits, partially offset by an increase of $660.1 million in Accounts Payable, Accrued Expenses and Other Liabilities. The decrease in Accrued Compensation and Benefits was primarily due to a decrease in performance compensation. The increase in Accounts Payable, Accrued Expenses and Other Liabilities was primarily due to an increase in derivative liabilities.
Sources and Uses of Liquidity
We have multiple sources of liquidity to meet our capital needs, including annual cash flows, accumulated earnings in our businesses, the proceeds from our issuances of senior notes, liquid investments we hold on our balance sheet and access to our committed revolving credit facility. On December 15, 2023, Blackstone amended and restated its revolving credit facility to, among other things, increase available borrowings from $4.135 billion to $4.325 billion and to extend the maturity date from June 3, 2027 to December 15, 2028. As of December 31, 2023, Blackstone had $3.0 billion in Cash and Cash Equivalents, $803.9 million invested in Corporate Treasury Investments and $4.3 billion in Other Investments (which included $4.0 billion of liquid investments), against $10.7 billion in borrowings from our bond issuances, and no borrowings outstanding under our revolving credit facility.
In addition to the cash we receive from our notes offerings and availability under our revolving credit facility, we expect to receive (a) cash generated from operating activities, (b) Performance Revenue realizations, and (c) realizations on the fund investments that we make. The amounts received from these three sources in particular may vary substantially from year to year and quarter to quarter depending on the frequency and size of realization events or net returns experienced by our investment funds. Our available capital could be adversely affected if there are prolonged periods of few substantial realizations from our investment funds accompanied by substantial capital calls for new investments from those investment funds. Therefore, Blackstone’s commitments to our funds are taken into consideration when managing our overall liquidity and cash position.
135
Table of Contents
We expect that our primary liquidity needs will be cash to (a) provide capital to facilitate the growth of our existing businesses, which principally includes funding our general partner and co-investment commitments to our funds, (b) provide capital for business expansion, (c) pay operating expenses, including cash compensation to our employees, and other obligations as they arise, (d) fund modest capital expenditures, (e) repay borrowings and related interest costs, (f) pay income taxes, (g) repurchase shares of our common stock and Blackstone Holdings Partnership Units pursuant to our repurchase program and (h) pay dividends to our stockholders and distributions to the holders of Blackstone Holdings Partnership Units. For a tabular presentation of Blackstone’s contractual obligations and the expected timing of such see “— Contractual Obligations.”
Capital Commitments
Our own capital commitments to our funds, the funds we invest in and our investment strategies as of December 31, 2023 consisted of the following:
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Real Estate | |||||||||||||||
| BREP VII | 300,000 | 28,469 | 100,000 | 9,490 | |||||||||||
| BREP VIII | 300,000 | 39,823 | 100,000 | 13,274 | |||||||||||
| BREP IX | 300,000 | 47,296 | 100,000 | 15,765 | |||||||||||
| BREP X | 300,000 | 279,054 | 100,000 | 93,018 | |||||||||||
| BREP Europe III | 100,000 | 11,257 | 35,000 | 3,752 | |||||||||||
| BREP Europe IV | 130,000 | 22,477 | 43,333 | 7,492 | |||||||||||
| BREP Europe V | 150,000 | 22,292 | 43,333 | 6,440 | |||||||||||
| BREP Europe VI | 130,000 | 44,690 | 43,333 | 14,897 | |||||||||||
| BREP Europe VII | 130,000 | 109,910 | 43,333 | 36,637 | |||||||||||
| BREP Asia I | 50,392 | 10,342 | 16,797 | 3,447 | |||||||||||
| BREP Asia II | 70,707 | 12,877 | 23,569 | 4,292 | |||||||||||
| BREP Asia III | 81,078 | 66,892 | 27,026 | 22,297 | |||||||||||
| BREDS III | 50,000 | 13,499 | 16,667 | 4,500 | |||||||||||
| BREDS IV | 50,000 | 15,919 | 49,113 | 15,636 | |||||||||||
| BREDS V | 50,000 | 50,000 | 48,070 | 48,070 | |||||||||||
| BPP | 312,773 | 28,682 | — | — | |||||||||||
| Other (c) | 30,636 | 9,767 | — | — | |||||||||||
| Total Real Estate | 2,535,586 | 813,246 | 789,574 | 299,007 |
continued...
136
Table of Contents
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Private Equity | |||||||||||||||
| BCP V | 629,356 | 30,642 | — | — | |||||||||||
| BCP VI | 719,718 | 81,400 | 250,000 | 28,275 | |||||||||||
| BCP VII | 500,000 | 36,635 | 225,000 | 16,486 | |||||||||||
| BCP VIII | 500,000 | 211,102 | 225,000 | 94,996 | |||||||||||
| BCP IX | 500,000 | 500,000 | 225,000 | 225,000 | |||||||||||
| BEP I | 50,000 | 4,728 | — | — | |||||||||||
| BEP II | 80,000 | 12,018 | 26,667 | 4,006 | |||||||||||
| BEP III | 80,000 | 27,907 | 26,667 | 9,302 | |||||||||||
| BETP IV | 52,847 | 52,847 | 17,616 | 17,616 | |||||||||||
| BCEP I | 117,747 | 27,016 | 18,992 | 4,358 | |||||||||||
| BCEP II | 160,000 | 112,965 | 32,640 | 23,045 | |||||||||||
| BCP Asia I | 40,000 | 5,869 | 13,333 | 1,956 | |||||||||||
| BCP Asia II | 100,000 | 74,993 | 33,333 | 24,998 | |||||||||||
| Tactical Opportunities | 491,315 | 228,369 | 163,772 | 76,123 | |||||||||||
| Strategic Partners | 1,266,162 | 728,425 | 1,181,976 | 683,061 | |||||||||||
| BIP | 338,785 | 70,891 | — | — | |||||||||||
| BXLS | 142,057 | 85,065 | 37,353 | 26,477 | |||||||||||
| BXG | 162,381 | 106,641 | 53,959 | 35,536 | |||||||||||
| Other (c) | 290,209 | 39,547 | — | — | |||||||||||
| Total Private Equity | 6,220,577 | 2,437,060 | 2,531,308 | 1,271,235 | |||||||||||
| Credit & Insurance | |||||||||||||||
| Mezzanine / Opportunistic II | 120,000 | 29,182 | 110,101 | 26,774 | |||||||||||
| Mezzanine / Opportunistic III | 130,783 | 38,258 | 96,614 | 28,262 | |||||||||||
| Mezzanine / Opportunistic IV | 122,000 | 67,933 | 115,602 | 64,370 | |||||||||||
| European Senior Debt I | 63,000 | 5,084 | 56,882 | 4,590 | |||||||||||
| European Senior Debt II | 92,661 | 34,805 | 89,599 | 33,679 | |||||||||||
| European Senior Debt III | 21,838 | 21,834 | 7,279 | 7,278 | |||||||||||
| Stressed / Distressed II | 125,000 | 51,612 | 119,878 | 49,497 | |||||||||||
| Stressed / Distressed III | 151,000 | 93,835 | 146,682 | 91,152 | |||||||||||
| Energy I | 80,000 | 36,785 | 75,445 | 34,691 | |||||||||||
| Energy II | 150,000 | 104,262 | 148,577 | 103,273 | |||||||||||
| Energy III | 127,000 | 123,190 | 117,935 | 114,397 | |||||||||||
| Credit Alpha Fund | 52,102 | 19,752 | 50,670 | 19,209 | |||||||||||
| Credit Alpha Fund II | 25,500 | 12,550 | 24,385 | 12,001 | |||||||||||
| Other (c) | 178,823 | 82,366 | 47,229 | 12,810 | |||||||||||
| Total Credit & Insurance | 1,439,707 | 721,448 | 1,206,878 | 601,983 |
continued...
137
Table of Contents
| Blackstone and General Partner (a) | Senior Managing Directors and Certain Other Professionals (b) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Hedge Fund Solutions | |||||||||||||||
| Strategic Alliance II | 50,000 | 1,482 | — | — | |||||||||||
| Strategic Alliance III | 22,000 | 17,283 | — | — | |||||||||||
| Strategic Alliance IV | 15,000 | 13,548 | — | — | |||||||||||
| Strategic Holdings I | 154,610 | 21,924 | — | — | |||||||||||
| Strategic Holdings II | 50,000 | 21,316 | — | — | |||||||||||
| Horizon | 100,000 | 27,765 | — | — | |||||||||||
| Dislocation | 20,000 | 12,274 | — | — | |||||||||||
| Other (c) | 7,481 | 2,397 | — | — | |||||||||||
| Total Hedge Fund Solutions | 419,091 | 117,989 | — | — | |||||||||||
| Other | |||||||||||||||
| Treasury (d) | 1,110,932 | 874,955 | — | — | |||||||||||
| $ | 11,725,893 | $ | 4,964,698 | $ | 4,527,760 | $ | 2,172,225 |
| Column 1 | Column 2 |
|---|---|
| (a) | We expect our commitments to be drawn down over time and to be funded by available cash and cash generated from operations and realizations. Taking into account prevailing market conditions and both the liquidity and cash or liquid investment balances, we believe that the sources of liquidity described above will be more than sufficient to fund our working capital requirements. Additionally, for some of the general partner commitments shown in the table above, we require our senior managing directors and certain other professionals to fund a portion of the commitment even though the ultimate obligation to fund the aggregate commitment is ours pursuant to the governing agreements of the respective funds. The amounts of the aggregate applicable general partner original and remaining commitment are shown in the table above. |
| Column 1 | Column 2 |
|---|---|
| (b) | Includes the full portion of our commitments (i) required to be funded by senior managing directors and certain other professionals and (ii) that are elected by such individuals to be funded for the life of a fund, where such fund permits such election. Excludes amounts that are elected by such individuals to be funded on an annual basis and certain de minimis commitments funded by such individuals in certain carry funds. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents capital commitments to a number of other funds in each respective segment. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents loan origination commitments, revolver commitments and capital market commitments. |
For a tabular presentation of the timing of Blackstone’s remaining capital commitments to our funds, the funds we invest in and our investment strategies see “— Contractual Obligations”.
138
Table of Contents
Borrowings
As of December 31, 2023, Blackstone Holdings Finance Co. L.L.C. (the “Issuer”), an indirect subsidiary of Blackstone, had issued and outstanding the following senior notes (collectively the “Notes”):
| Senior Notes (a) | Aggregate Principal Amount (Dollars/Euros in Thousands) | ||
|---|---|---|---|
| 2.000%, Due 5/19/2025 | € | 300,000 | |
| 1.000%, Due 10/5/2026 | € | 600,000 | |
| 3.150%, Due 10/2/2027 | $ | 300,000 | |
| 5.900%, Due 11/3/2027 | $ | 600,000 | |
| 1.625%, Due 8/5/2028 | $ | 650,000 | |
| 1.500%, Due 4/10/2029 | € | 600,000 | |
| 2.500%, Due 1/10/2030 | $ | 500,000 | |
| 1.600%, Due 3/30/2031 | $ | 500,000 | |
| 2.000%, Due 1/30/2032 | $ | 800,000 | |
| 2.550%, Due 3/30/2032 | $ | 500,000 | |
| 6.200%, Due 4/22/2033 | $ | 900,000 | |
| 3.500%, Due 6/1/2034 | € | 500,000 | |
| 6.250%, Due 8/15/2042 | $ | 250,000 | |
| 5.000%, Due 6/15/2044 | $ | 500,000 | |
| 4.450%, Due 7/15/2045 | $ | 350,000 | |
| 4.000%, Due 10/2/2047 | $ | 300,000 | |
| 3.500%, Due 9/10/2049 | $ | 400,000 | |
| 2.800%, Due 9/30/2050 | $ | 400,000 | |
| 2.850%, Due 8/5/2051 | $ | 550,000 | |
| 3.200%, Due 1/30/2052 | $ | 1,000,000 | |
| $ | 10,707,800 |
| Column 1 | Column 2 |
|---|---|
| (a) | The Notes are unsecured and unsubordinated obligations of the Issuer and are fully and unconditionally guaranteed, jointly and severally, by Blackstone Inc. and each of the Blackstone Holdings Partnerships. The Notes contain customary covenants and financial restrictions that, among other things, limit the Issuer and the guarantors’ ability, subject to certain exceptions, to incur indebtedness secured by liens on voting stock or profit participating equity interests of their subsidiaries or merge, consolidate or sell, transfer or lease assets. The Notes also contain customary events of default. All or a portion of the Notes may be redeemed at our option, in whole or in part, at any time and from time to time, prior to their stated maturity, at the make-whole redemption price set forth in the Notes. If a change of control repurchase event occurs, the Notes are subject to repurchase at the repurchase price as set forth in the Notes. |
Blackstone, through the Issuer, has a $4.325 billion unsecured revolving credit facility (the “Credit Facility”) with Citibank, N.A., as administrative agent with a maturity date of December 15, 2028. Borrowings may also be made in U.K. sterling, euros, Swiss francs, Japanese yen or Canadian dollars, in each case subject to certain sub-limits. The Credit Facility contains customary representations, covenants and events of default. Financial covenants consist of a maximum net leverage ratio and a requirement to keep a minimum amount of fee-earning assets under management, each tested quarterly.
139
Table of Contents
For a tabular presentation of the payment timing of principal and interest due on Blackstone’s issued notes and the Credit Facility see “— Contractual Obligations”.
Contractual Obligations
The following table sets forth information relating to our contractual obligations as of December 31, 2023 on a consolidated basis and on a basis deconsolidating the Blackstone Funds:
| Contractual Obligations | 2024 | 2025-2026 | 2027-2028 | Thereafter | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||||||||||
| Operating Lease Obligations (a) | $ | 161,106 | $ | 339,275 | $ | 327,978 | $ | 577,044 | $ | 1,405,403 | ||||||||||
| Purchase Obligations | 128,176 | 130,592 | 33,120 | 1,890 | 293,778 | |||||||||||||||
| Blackstone Operating Borrowings (b) | 17 | 1,007,780 | 1,575,662 | 8,164,290 | 10,747,749 | |||||||||||||||
| Interest on Blackstone Operating Borrowings (c) | 348,391 | 689,955 | 623,548 | 3,268,270 | 4,930,164 | |||||||||||||||
| Borrowings of Consolidated Blackstone Funds | — | — | — | 858,133 | 858,133 | |||||||||||||||
| Interest on Borrowings of Consolidated Blackstone Funds | — | 101,005 | 101,005 | 97,819 | 299,829 | |||||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | 364,357 | — | — | — | 364,357 | |||||||||||||||
| Due to Certain Non-Controlling Interest Holders in Connection with Tax Receivable Agreements (e) | 87,508 | 191,701 | 233,349 | 1,169,085 | 1,681,643 | |||||||||||||||
| Unrecognized Tax Benefits, Including Interest and Penalties (f) | — | — | — | — | — | |||||||||||||||
| Blackstone Operating Entities Capital Commitments to Blackstone Funds and Other (g) | 4,964,698 | — | — | — | 4,964,698 | |||||||||||||||
| Consolidated Contractual Obligations | 6,054,253 | 2,460,308 | 2,894,662 | 14,136,531 | 25,545,754 | |||||||||||||||
| Borrowings of Consolidated Blackstone Funds | — | — | — | (858,133 | ) | (858,133 | ) | |||||||||||||
| Interest on Borrowings of Consolidated Blackstone Funds | — | (101,005 | ) | (101,005 | ) | (97,819 | ) | (299,829 | ) | |||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | (364,357 | ) | — | — | — | (364,357 | ) | |||||||||||||
| Blackstone Operating Entities Contractual Obligations | $ | 5,689,896 | $ | 2,359,303 | $ | 2,793,657 | $ | 13,180,579 | $ | 24,023,435 |
| Column 1 | Column 2 |
|---|---|
| (a) | We lease our primary office space and certain office equipment under agreements that expire through 2043. Occupancy lease agreements, in addition to contractual rent payments, generally include additional payments for certain costs incurred by the landlord, such as building expenses and utilities. To the extent these are fixed or determinable they are included in the table above. The table above includes operating leases that are recognized as Operating Lease Liabilities, short-term leases that are not recorded as Operating Lease Liabilities and leases that have been signed but not yet commenced which are not recorded as Operating Lease Liabilities. The amounts in this table are presented net of contractual sublease commitments. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents the principal amounts due on our senior notes and secured borrowings. For our senior notes, we assume no pre-payments and the borrowings are held until their final maturity. For our secured borrowings we project prepayments based on the performance of the underlying assets and principal may be paid down in full prior to their stated maturity. As of December 31, 2023, we had no borrowings outstanding under our revolver. |
140
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (c) | Represents interest to be paid over the maturity of our senior notes and secured borrowings. For our senior notes, we assume no pre-payments and the borrowings are held until their final maturity. For our secured borrowings, we project pre-payments based on the performance of the underlying assets with interest payments based on the estimated principal outstanding, inclusive of projected pre-payments. These amounts include commitment fees for unutilized borrowings under our revolver. |
| Column 1 | Column 2 |
|---|---|
| (d) | These obligations represent commitments of the consolidated Blackstone Funds to make capital contributions to investee funds and portfolio companies. These amounts are generally due on demand and are therefore presented in the less than one year category. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents obligations by Blackstone’s corporate subsidiary to make payments under the Tax Receivable Agreements to certain non-controlling interest holders for the tax savings realized from the taxable purchases of their interests in connection with the reorganization at the time of Blackstone’s IPO in 2007 and subsequent purchases. The obligation represents the amount of the payments currently expected to be made, which are dependent on the tax savings actually realized as determined annually without discounting for the timing of the payments. As required by GAAP, the amount of the obligation included in the Consolidated Financial Statements and shown in Note 18. “Related Party Transactions” (see “— Item 8. Financial Statements and Supplementary Data”) differs to reflect the net present value of the payments due to certain non-controlling interest holders. |
| Column 1 | Column 2 |
|---|---|
| (f) | Blackstone is not able to make a reasonably reliable estimate of the timing of payments in individual years in connection with gross unrecognized benefits of $210.8 million and interest of $60.8 million as of December 31, 2023; therefore, such amounts are not included in the above contractual obligations table. |
| Column 1 | Column 2 |
|---|---|
| (g) | These obligations represent commitments by us to provide general partner capital funding to the Blackstone Funds, limited partner capital funding to other funds and Blackstone principal investment commitments. These amounts are generally due on demand and are therefore presented in the less than one year category; however, a substantial amount of the capital commitments are expected to be called over the next three years. We expect to continue to make these general partner capital commitments as we raise additional amounts for our investment funds over time. |
Guarantees
Blackstone and certain of its consolidated funds provide financial guarantees. The amounts and nature of these guarantees are described in Note 19. “Commitments and Contingencies — Contingencies — Guarantees” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Indemnifications
In many of its service contracts, Blackstone agrees to indemnify the third party service provider under certain circumstances. The terms of the indemnities vary from contract to contract and the amount of indemnification liability, if any, cannot be determined and has not been included in the above contractual obligations table or recorded in our Consolidated Financial Statements as of December 31, 2023.
Clawback Obligations
Performance Allocations are subject to clawback to the extent that the Performance Allocations received to date with respect to a fund exceed the amount due to Blackstone based on cumulative results of that fund. The amounts and nature of Blackstone’s clawback obligations are described in Note 19. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
141
Table of Contents
Share Repurchase Program
On December 7, 2021, Blackstone’s board of directors authorized the repurchase of up to $2.0 billion of common stock and Blackstone Holdings Partnership Units. Under the repurchase program, repurchases may be made from time to time in open market transactions, in privately negotiated transactions or otherwise. The timing and the actual number repurchased will depend on a variety of factors, including legal requirements, price and economic and market conditions. The repurchase program may be changed, suspended or discontinued at any time and does not have a specified expiration date.
During the year ended December 31, 2023, Blackstone repurchased 3.7 million shares of common stock at a total cost of $351.3 million. As of December 31, 2023, the amount remaining available for repurchases under the program was $756.8 million.
Dividends
Our intention is to pay to holders of common stock a quarterly dividend representing approximately 85% of Blackstone Inc.’s share of Distributable Earnings, subject to adjustment by amounts determined by our board of directors to be necessary or appropriate to provide for the conduct of our business, to make appropriate investments in our business and funds, to comply with applicable law, any of our debt instruments or other agreements, or to provide for future cash requirements such as tax-related payments, clawback obligations and dividends to stockholders for any ensuing quarter. The dividend amount could also be adjusted upward in any one quarter.
For Blackstone’s definition of Distributable Earnings, see “— Key Financial Measures and Indicators.”
All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of our board of directors, and our board of directors may change our dividend policy at any time, including, without limitation, to reduce such quarterly dividends or even to eliminate such dividends entirely.
Because the publicly traded entity and/or its wholly owned subsidiaries must pay taxes and make payments under the tax receivable agreements, the amounts ultimately paid as dividends by Blackstone to common stockholders in respect of each fiscal year are generally expected to be less, on a per share or per unit basis, than the amounts distributed by the Blackstone Holdings Partnerships to the Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships in respect of their Blackstone Holdings Partnership Units. Following Blackstone’s conversion from a limited partnership to a corporation, we expect to pay more corporate income taxes than we would have as a limited partnership, which will increase this difference between the per share dividend and per unit distribution amounts.
Dividends are treated as qualified dividends to the extent of Blackstone’s current and accumulated earnings and profits, with any excess dividends treated as a return of capital to the extent of the stockholder’s basis.
The following graph shows fiscal quarterly and annual per common stockholder dividends for 2023, 2022 and 2021. Dividends are declared and paid in the quarter subsequent to the quarter in which they are earned.
142
Table of Contents
With respect to fiscal year 2023, we paid to stockholders of our common stock a dividend of $0.82, $0.79, $0.80 and $0.94 per share in respect of the first, second, third and fourth quarters, respectively, aggregating to $3.35 per share of common stock. With respect to fiscal years 2022 and 2021, we paid stockholders of our common stock aggregate dividends of $4.40 per share and $4.06 per share, respectively.
Leverage
We may under certain circumstances use leverage opportunistically and over time to create the most efficient capital structure for Blackstone and our stockholders. In addition to the borrowings from our notes issuances and our revolving credit facility, we may use reverse repurchase agreements, repurchase agreements and securities sold, not yet purchased. Reverse repurchase agreements are entered into primarily to take advantage of opportunistic yields otherwise absent in the overnight markets and also to use the collateral received to cover securities sold, not yet purchased. Repurchase agreements are entered into primarily to opportunistically yield higher spreads on purchased securities. The balances held in these financial instruments fluctuate based on Blackstone’s liquidity needs, market conditions and investment risk profiles.
143
Table of Contents
The following table presents information regarding these financial instruments which are included in Accounts Payable, Accrued Expenses and Other Liabilities in our Consolidated Statements of Financial Condition:
| Repurchase Agreements | Securities Sold, Not Yet Purchased | ||||||
|---|---|---|---|---|---|---|---|
| (Dollars in Millions) | |||||||
| Balance, December 31, 2023 | $ | — | $ | 3.9 | |||
| Balance, December 31, 2022 | $ | 89.9 | $ | 3.8 | |||
| Year Ended December 31, 2023 | |||||||
| Average Daily Balance | $ | 24.7 | $ | 3.8 | |||
| Maximum Daily Balance | $ | 90.1 | $ | 4.0 |
Critical Accounting Policies
We prepare our Consolidated Financial Statements in accordance with GAAP. In applying many of these accounting principles, we need to make assumptions, estimates and/or judgments that affect the reported amounts of assets, liabilities, revenues and expenses in our Consolidated Financial Statements. We base our estimates and judgments on historical experience and other assumptions that we believe are reasonable under the circumstances. These assumptions, estimates and/or judgments, however, are often subjective. Actual results may be affected negatively based on changing circumstances. If actual amounts are ultimately different from our estimates, the revisions are included in our results of operations for the period in which the actual amounts become known. We believe the following critical accounting policies could potentially produce materially different results if we were to change underlying assumptions, estimates and/or judgments. For a description of our accounting policies, see Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Principles of Consolidation
For a description of our accounting policy on consolidation, see Note 2. “Summary of Significant Accounting Policies — Consolidation” and Note 9. “Variable Interest Entities” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for detailed information on Blackstone’s involvement with VIEs. The following discussion is intended to provide supplemental information about how the application of consolidation principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
The determination that Blackstone holds a controlling financial interest in a Blackstone Fund or investment vehicle significantly changes the presentation of our consolidated financial statements. In our Consolidated Statements of Financial Position included in this filing, we present 100% of the assets and liabilities of consolidated VIEs along with a non-controlling interest which represents the portion of the consolidated vehicle’s interests held by third parties. However, assets of our consolidated VIEs can only be used to settle obligations of the consolidated VIE and are not available for general use by Blackstone. Further, the liabilities of our consolidated VIEs do not have recourse to the general credit of Blackstone. In the Consolidated Statements of Operations, we eliminate any management fees, Incentive Fees, or Performance Allocations received or accrued from consolidated VIEs as they are considered intercompany transactions. We recognize 100% of the consolidated VIE’s investment income (loss) and allocate the portion of that income (loss) attributable to third party ownership to non-controlling interests in arriving at Net Income Attributable to Blackstone Inc.
The assessment of whether we consolidate a Blackstone Fund or investment vehicle we manage requires the application of significant judgment. These judgments are applied both at the time we become involved with the VIE and on an ongoing basis and include, but are not limited to:
144
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether our management fees, Incentive Fees or Performance Allocations represent variable interests — We make judgments as to whether the fees we earn are commensurate with the level of effort required for those fees and at market rates. In making this judgment, we consider, among other things, the extent of third party investment in the entity and the terms of any other interests we hold in the VIE. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether kick-out rights are substantive — We make judgments as to whether the third party investors in a partnership entity have the ability to remove the general partner, the investment manager or its equivalent, or to dissolve (liquidate) the partnership entity, through a simple majority vote. This includes an evaluation of whether barriers to exercise these rights exist. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Concluding whether Blackstone has an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE — As there is no explicit threshold in GAAP to define “potentially significant,” management must apply judgment and evaluate both quantitative and qualitative factors to conclude whether this threshold is met. |
Revenue Recognition
For a description of our accounting policy on revenue recognition, see Note 2. “Summary of Significant Accounting Policies — Revenue Recognition” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.” For an additional description of the nature of our revenue arrangements, including how management fees, Incentive Fees, and Performance Allocations are generated, please refer to “Part I. Item 1. Business — Fee Structure/Incentive Arrangements.” The following discussion is intended to provide supplemental information about how the application of revenue recognition principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
Management and Advisory Fees, Net
— Blackstone earns base management fees from its customers at a fixed percentage of a calculation base which is typically assets under management, net asset value, gross asset value, total assets, committed capital or invested capital. The range of management fee rates and the calculation base from which they are earned, generally, are as follows:
On private equity, real estate, and certain of our hedge fund solutions and credit-focused funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.75% of committed capital or invested capital during the investment period, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.50% of invested capital, committed capital or investment fair value subsequent to the investment period for private equity and real estate funds, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 1.00% to 1.75% of invested capital or net asset value subsequent to the investment period for certain of our hedge fund solutions and credit-focused funds. |
On real estate and credit-focused funds structured like hedge funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.50% to 1.00% of net asset value. |
On credit separately managed accounts:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.35% of net asset value or total assets. |
On real estate separately managed accounts:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.35% to 2.00% of invested capital, net operating income or net asset value. |
145
Table of Contents
On insurance separately managed accounts and investment vehicles:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.00% of net asset value. |
On funds of hedge funds, certain hedge funds and separately managed accounts invested in hedge funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.50% of net asset value. |
On CLO vehicles:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 0.50% of the aggregate par amount of collateral assets, including principal cash. |
On credit-focused registered and non-registered investment companies:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.25% of total assets or net asset value. |
The investment adviser of BXMT receives annual management fees based on 1.50% of BXMT’s net proceeds received from equity offerings and accumulated “distributable earnings” (which is generally equal to its GAAP net income excluding certain non-cash and other items), subject to certain adjustments. The investment advisers of BREIT and BEPIF receive a management fee of 1.25% per annum of net asset value, payable monthly.
Management fee calculations based on committed capital or invested capital are mechanical in nature and therefore do not require the use of significant estimates or judgments. Management fee calculations based on net asset value, total assets, or investment fair value depend on the fair value of the underlying investments within the funds. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds and could vary depending on the valuation methodology that is used as well as economic conditions. See “— Fair Value” below for further discussion of the judgment required for determining the fair value of the underlying investments.
Investment Income (Loss)
— Performance Allocations are made to the general partner based on cumulative fund performance to date, subject to a preferred return to limited partners. Blackstone has concluded that investments made alongside its limited partners in a partnership which entitle Blackstone to a Performance Allocation represent equity method investments that are not in the scope of the GAAP guidance on accounting for revenues from contracts with customers. Blackstone accounts for these arrangements under the equity method of accounting. Under the equity method, Blackstone’s share of earnings (losses) from equity method investments is determined using a balance sheet approach referred to as the hypothetical liquidation at book value (“HLBV”) method. Under the HLBV method, at the end of each reporting period Blackstone calculates the accrued Performance Allocations that would be due to Blackstone for each fund pursuant to the fund agreements as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. Performance Allocations are subject to clawback to the extent that the Performance Allocation received to date exceeds the amount due to Blackstone based on cumulative results.
The change in the fair value of the investments held by certain Blackstone Funds is a significant input into the accrued Performance Allocation calculation and accrual for potential repayment of previously received Performance Allocations. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds. See “— Fair Value” below for further discussion related to significant estimates and assumptions used for determining fair value of the underlying investments.
Fair Value
Blackstone uses fair value throughout the reporting process. For a description of our accounting policies related to valuation, see Note 2. “Summary of Significant Accounting Policies — Fair Value of Financial Instruments” and “Summary of Significant Accounting Policies — Investments at Fair Value” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing. The following discussion is intended to provide supplemental information about how the application of fair value principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
146
Table of Contents
The fair value of the investments held by Blackstone Funds is the primary input to the calculation of certain of our management fees, Incentive Fees, Performance Allocations and the related Compensation we recognize. Generally, Blackstone Funds are accounted for as investment companies under the American Institute of Certified Public Accountants Audit and Accounting Guide,
Investment Companies
, and in accordance with the GAAP guidance on investment companies and reflect their investments, including majority-owned and controlled investments (the “Portfolio Companies”), at fair value. In the absence of observable market prices, we utilize valuation methodologies applied on a consistent basis and assumptions that we believe market participants would use to determine the fair value of the investments. For investments where little market activity exists management’s determination of fair value is based on the best information available in the circumstances, which may incorporate management’s own assumptions and involves a significant degree of judgment, and the consideration of a combination of internal and external factors, including the appropriate risk adjustments for non-performance and liquidity risks.
Blackstone has also elected the fair value option for certain instruments it owns directly, including loans and receivables, investments in private debt securities and other proprietary investments. Blackstone is required to measure certain financial instruments at fair value, including debt instruments, equity securities and freestanding derivatives.
Fair Value of Investments or Instruments that are Publicly Traded
Securities that are publicly traded and for which a quoted market exists will be valued at the closing price of such securities in the principal market in which the security trades, or in the absence of a principal market, in the most advantageous market on the valuation date. When a quoted price in an active market exists, no block discounts or control premiums are permitted regardless of the size of the public security held. In some cases, securities will include legal and contractual restrictions limiting their purchase and sale for a period of time. A discount to publicly traded price may be appropriate in instances where a legal restriction is a characteristic of the security, such as may be required under SEC Rule 144. The amount of the discount, if taken, shall be determined based on the time period that must pass before the restricted security becomes unrestricted or otherwise available for sale.
Fair Value of Investments or Instruments that are not Publicly Traded
Investments for which market prices are not observable include private investments in the equity or debt of operating companies or real estate properties. Our primary methodology for determining the fair values of such investments is generally the income approach which provides an indication of fair value based on the present value of cash flows that a business, security, or property is expected to generate in the future. The most widely used methodology under the income approach is the discounted cash flow method which includes significant assumptions about the underlying investment’s projected net earnings or cash flows, discount rate, capitalization rate and exit multiple. Our secondary methodology, generally used to corroborate the results of the income approach, is typically the market approach. The most widely used methodology under the market approach relies upon valuations for comparable public companies, transactions, or assets, and includes making judgments about which companies, transactions, or assets are comparable. Depending on the facts and circumstances associated with the investment, different primary and secondary methodologies may be used including option value, contingent claims or scenario analysis, yield analysis, projected cash flow through maturity or expiration, discount to sale, probability weighted methods or recent round of financing.
147
Table of Contents
In certain cases debt and equity securities are valued on the basis of prices from an orderly transaction between market participants provided by reputable dealers or pricing services. In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such investments, quotations from dealers, pricing matrices and market transactions in comparable investments and various relationships between investments.
Management Process on Fair Value
Due to the importance of fair value throughout the consolidated financial statements and the significant judgment required to be applied in arriving at those fair values, we have developed a process around valuation that incorporates several levels of approval and review from both internal and external sources. Investments held by Blackstone Funds and investment vehicles are valued on at least a quarterly basis by our internal valuation or asset management teams, which are independent from our investment teams. For investments held by vehicles managed by more than one business unit, Blackstone has developed a process designed to facilitate coordination and alignment, as appropriate, of the fair value of in-scope investments across business units.
For investments valued utilizing the income method and where Blackstone has information rights, we generally have a direct line of communication with each of the Portfolio Companies’ and underlying assets’ finance teams and collect financial data used to support projections used in a discounted cash flow analysis. The valuation team then analyzes the data received and updates the valuation models reflecting any changes in the underlying cash flow projections, weighted-average cost of capital, exit multiple or capitalization rate, and any other valuation input relevant to economic conditions.
The results of all valuations of investments held by Blackstone Funds and investment vehicles are reviewed by the relevant business unit’s valuation sub-committee, which is comprised of key personnel from the business unit, typically the chief investment officer, chief operating officer, chief financial officer, chief compliance officer (or their respective equivalents where applicable) and other senior managing directors in the business. To further corroborate results, each business unit also generally obtains either a positive assurance opinion or a range of value from an independent valuation party, at least annually for internally prepared valuations for investments that have been held by Blackstone Funds and investment vehicles for greater than a year and quarterly for certain investments. Our firmwide valuation committee, chaired by our Chief Financial Officer and comprised of senior members of our businesses and representatives from corporate functions, including legal and finance, reviews the valuation process for investments held by us and our investment vehicles, including the application of appropriate valuation standards on a consistent basis. Each quarter, the valuation process is also reviewed by the audit committee of our board of directors, which is comprised of our non-employee directors.
Income Tax
For a description of our accounting policy on taxes and additional information on taxes see Note 2. “Summary of Significant Accounting Policies” and Note 15. “Income Taxes,” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Our provision for income taxes is composed of current and deferred taxes. Current income taxes approximate taxes to be paid or refunded for the current period. Deferred income taxes reflect the net tax effects of temporary differences between the financial reporting and tax bases of assets and liabilities and are measured using the applicable enacted tax rates and laws that will be in effect when such differences are expected to reverse.
Additionally, significant judgment is required in estimating the provision for (benefit from) income taxes, current and deferred tax balances (including valuation allowance), accrued interest or penalties and uncertain tax positions. In evaluating these judgments, we consider, among other items, projections of taxable income (including the character of such income), beginning with historic results and incorporating assumptions of the amount of future pretax operating income. These assumptions about future taxable income require significant judgment and are consistent with the plans and estimates that Blackstone uses to manage its business. To the extent any portion of the deferred tax assets are not considered to be more likely than not to be realized, a valuation allowance is recorded.
148
Table of Contents
Revisions in estimates and/or actual costs of a tax assessment may ultimately be materially different from the recorded accruals and unrecognized tax benefits, if any.
Recent Accounting Developments
Information regarding recent accounting developments and their impact on Blackstone, if any, can be found in Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Interbank Offered Rates Transition
Certain jurisdictions are currently reforming or phasing out their benchmark interest rates, most notably LIBOR across multiple currencies. Most such reforms and phase outs, including all tenors of U.S. dollar LIBOR, became effective on or prior to June 30, 2023, though some rates may persist on a synthetic basis through September 2024. Blackstone has taken steps to prepare for and mitigate the impact of changing base rates and continues to manage transition efforts and evaluate the impact of prospective changes on existing transactions and contractual arrangements. See “Part I. Item 1A. Risk Factors — Risks Related to Our Business — Interest rates on our and our funds’ portfolio companies’ outstanding financial instruments have been and might in the future be subject to change based on regulatory developments, which could adversely affect our investment returns and our and our portfolio companies’ borrowing costs.”
FY 2022 10-K MD&A
SEC filing source: 0001193125-23-048733.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with Blackstone Inc.’s consolidated financial statements and the related notes included within this Annual Report on Form 10-K.
This section of this Form 10-K generally discusses 2022 and 2021 items and year to year comparisons between 2022 and 2021. For the discussion of 2021 compared to 2020 see “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of Blackstone’s Annual Report on Form 10-K for the year ended December 31, 2021, which specific discussion is incorporated herein by reference.
86
Table of Contents
In this report, references to “Blackstone,” the “Company,” “we,” “us” or “our” refer to Blackstone Inc. and its consolidated subsidiaries.
Our Business
Blackstone is one of the world’s leading investment firms. Our business is organized into four segments: Real Estate, Private Equity, Credit & Insurance and Hedge Fund Solutions. For more information about our business segments, see “Part I. Item 1. Business — Business Segments.”
We generate revenue from fees earned pursuant to contractual arrangements with funds, fund investors and fund portfolio companies (including management, transaction and monitoring fees), and from capital markets services. We also invest in the vehicles we manage and we are entitled to a pro-rata share of the results of the vehicle (a “pro-rata allocation”). In addition to a pro-rata allocation, and assuming certain investment returns are achieved, we are entitled to a disproportionate allocation of the income otherwise allocable to the investors (“Performance Allocations”). In carry funds, such allocations are commonly referred to as carried interest. In certain structures, we receive a contractual incentive fee from an investment vehicle in the event that specified cumulative investment returns are achieved (an “Incentive Fee,” and together with Performance Allocations, “Performance Revenues”). The composition of our revenues will vary based on market conditions and the cyclicality of the different businesses in which we operate. Net investment gains and investment income generated by the Blackstone Funds are driven by value created by our operating and strategic initiatives as well as overall market conditions. Fair values are affected by changes in the fundamentals of our portfolio company and other investments, the industries in which they operate, the overall economy and other market conditions.
Business Environment
Blackstone’s businesses are materially affected by conditions in the financial markets and economic conditions in the U.S., Europe, Asia and, to a lesser extent, elsewhere in the world.
In 2022, the market environment was one of the most challenging since the global financial crisis as central banks around the world pursued monetary policy tightening amid high, persistent inflation. In the U.S., annual inflation reached 9.1% in June 2022 but subsequently declined to 6.5% in December 2022. In Eurozone economies, inflation reached 10.6% in October 2022 before decreasing to 9.2% in December 2022. The U.S. Federal Reserve raised the federal funds target range seven times over the course of 2022, beginning the year at 0.0%-0.25% and reaching 4.25%-4.50% in December. In February 2023, the Federal Reserve further raised the federal funds target range to 4.50%-4.75% and reiterated its anticipation that ongoing increases would be appropriate in order to return to the U.S. Federal Reserve’s long term inflation target of 2%. Economists expect inflation to continue moderating from 2022 highs, but remain above the U.S. Federal Reserve’s long run target of 2% for a period of time.
Despite monetary policy tightening, economic growth, employment rates and consumer health indicators have demonstrated resilience. The Bureau of Economic Analysis’ advance estimate of U.S. real GDP growth indicated growth of 2.1% in 2022, down from 5.9% in 2021. The U.S. unemployment rate remained at the pre-pandemic level of 3.5% in December 2022, down from 3.9% in December 2021, indicating a robust labor market. Retail sales increased 9.2% year-over-year in 2022, driven in part by higher prices. In manufacturing, however, the Institute for Supply Management Purchasing Managers’ Index decreased to 48.4 in December 2022, down from 58.8 in December 2021, signaling a contraction in the U.S. manufacturing sector for the first time since May 2020. While the U.S. economy demonstrated relative strength, other major economies experienced less robust fundamentals. In China, there was 0% economic growth in the fourth quarter of 2022 and 3% for the year – the second lowest level since 1976. Most economists believe an economic recession in 2023 is highly probable in the U.K., but somewhat less probable in the Eurozone.
87
Table of Contents
The S&P 500 declined 18% in 2022 with most sectors down for the year. The telecom sector experienced the largest decline, down 40%, while energy was the best performing sector, up 65%. The price of West Texas Intermediate crude oil increased 7% in 2022 to $80 per barrel, and remained at approximately that same level in February 2023. The Henry Hub Natural Gas spot price increased 20% to $4.48 during the year, but has subsequently fallen to $2.57 as of February 14, 2023.
Volatility increased materially as the CBOE Volatility Index rose 26% in 2022. Capital markets and transaction activity declined materially, with U.S. initial public offering volumes down 93% and U.S. announced merger and acquisition deal volumes down 43% compared to 2021.
The ten-year Treasury yield increased by 273 basis points to a fourteen-year high of 4.24% in October 2022 and ended the year lower at 3.87%. Since year end, the rate has risen slightly to 3.92% as of February 22, 2023. Meanwhile, short term rates remain on an upward trajectory as three-month LIBOR increased by 4.56% to 4.82% during 2022 and has since increased to 4.93% as of February 22, 2023.
In credit markets, the S&P leveraged loan index decreased by 0.6% and the Credit Suisse high yield bond index declined by 11% in 2022. High yield spreads widened by 144 basis points in 2022, while issuance decreased 77%.
While showing some recent signs of moderating in the U.S., inflation remains meaningfully elevated. In response, the Federal Reserve has indicated that it anticipates further interest rate increases will be appropriate in order to achieve inflation at the rate of two percent over the longer term. The economic consensus predicts multiple additional moderate interest rate increases in the remainder of 2023, with some economists predicting a first reduction by the end of 2023. The possibility of a period of economic slowdown or recession has contributed, and in the near term may continue to contribute, to market volatility.
Notable Transactions
On January 10, 2022, Blackstone issued $500 million aggregate principal amount of 2.550% senior notes due March 30, 2032 and $1 billion aggregate principal amount of 3.200% senior notes due January 30, 2052.
On June 1, 2022, Blackstone issued
€
500 million aggregate principal amount of 3.500% senior notes due June 1, 2034.
On June 3, 2022, Blackstone entered into an amended and restated $4.135 billion revolving credit facility. The amendment and restatement to the credit facility, among other things, increased the amount of available borrowings and extended the maturity date from November 24, 2025 to June 3, 2027.
On November 3, 2022, Blackstone issued $600 million aggregate principal amount of 5.900% senior notes due November 3, 2027 and a $900 million aggregate principal amount of 6.200% senior notes due April 22, 2033.
For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
Organizational Structure
Effective February 26, 2021, Blackstone effectuated changes to rename its Class A common stock as “common stock,” and to reclassify its Class B and Class C common stock into a new “Series I preferred stock” and “Series II preferred stock,” respectively. Each new stock has the same rights and powers of its predecessor. For additional information, see Note 1. “Organization” and Note 16. “Earnings Per Share and Stockholders’ Equity — Stockholders’ Equity” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
88
Table of Contents
Effective August 6, 2021, The Blackstone Group Inc. changed its name to Blackstone Inc. For additional information, see Note 1. “Organization” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
The simplified diagram below depicts our current organizational structure. The diagram does not depict all of our subsidiaries, including intermediate holding companies through which certain of the subsidiaries depicted are held.
Key Financial Measures and Indicators
We manage our business using certain financial measures and key operating metrics since we believe these metrics measure the productivity of our investment activities. We prepare our Consolidated Financial Statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 2. Summary of Significant Accounting Policies” and “— Critical Accounting Policies.” Our key non-GAAP financial measures and operating indicators and metrics are discussed below.
Distributable Earnings
Distributable Earnings is derived from Blackstone’s segment reported results. Distributable Earnings is used to assess performance and amounts available for dividends to Blackstone stockholders, including Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships. Distributable Earnings is the sum of Segment Distributable Earnings plus Net Interest and Dividend Income (Loss) less Taxes and Related Payables. Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Distributable Earnings.
89
Table of Contents
Net Interest and Dividend Income (Loss) is presented on a segment basis and is equal to Interest and Dividend Revenue less Interest Expense, adjusted for the impact of consolidation of Blackstone Funds, and interest expense associated with the Tax Receivable Agreement.
Taxes and Related Payables represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and including the Payable under the Tax Receivable Agreement. Further, the current tax provision utilized when calculating Taxes and Related Payables and Distributable Earnings reflects the benefit of deductions available to the company on certain expense items that are excluded from the underlying calculation of Segment Distributable Earnings and Total Segment Distributable Earnings, such as equity-based compensation charges and certain Transaction-Related Charges where there is a current tax provision or benefit. The economic assumptions and methodologies that impact the implied income tax provision are the same as those methodologies and assumptions used in calculating the current income tax provision for Blackstone’s Consolidated Statements of Operations under GAAP, excluding the impact of divestitures and accrued tax contingencies and refunds which are reflected when paid or received. Management believes that including the amount payable under the Tax Receivable Agreement and utilizing the current income tax provision adjusted as described above when calculating Distributable Earnings is meaningful as it increases comparability between periods and more accurately reflects earnings that are available for distribution to stockholders.
Segment Distributable Earnings
Segment Distributable Earnings is Blackstone’s segment profitability measure used to make operating decisions and assess performance across Blackstone’s four segments. Blackstone believes it is useful to stockholders to review the measure that management uses in assessing segment performance. Segment Distributable Earnings represents the net realized earnings of Blackstone’s segments and is the sum of Fee Related Earnings and Net Realizations for each segment. Blackstone’s segments are presented on a basis that deconsolidates Blackstone Funds, eliminates non-controlling ownership interests in Blackstone’s consolidated operating partnerships, removes the amortization of intangible assets and removes Transaction-Related Charges. Transaction-Related Charges arise from corporate actions including acquisitions, divestitures and Blackstone’s initial public offering. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs and any gains or losses associated with these corporate actions. Segment Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Segment Distributable Earnings.
Net Realizations is presented on a segment basis and is the sum of Realized Principal Investment Income and Realized Performance Revenues (which refers to Realized Performance Revenues excluding Fee Related Performance Revenues), less Realized Performance Compensation (which refers to Realized Performance Compensation excluding Fee Related Performance Compensation and Equity-Based Performance Compensation).
Realized Performance Compensation reflects an increase in the aggregate Realized Performance Compensation paid to certain of our professionals above the amounts allocable to them based upon the percentage participation in the relevant performance plans previously awarded to them as a result of a compensation program that commenced during the three months ended June 30, 2021. For the full year 2022, Fee Related Compensation was decreased by the total amount of additional Performance Compensation awarded for the year. During the year ended December 31, 2022, Realized Performance Compensation was increased by an aggregate of $77.0 million and Fee Related Compensation was decreased by a corresponding amount. In the year ended December 31, 2021, Realized Performance Compensation was increased by an aggregate of $19.7 million and Fee Related Compensation was decreased by a corresponding amount. These changes to Realized Performance Compensation and Fee Related Compensation reduced Net Realizations, increased Fee Related
90
Table of Contents
Earnings and had a neutral impact to Income Before Provision (Benefit) for Taxes and Distributable Earnings in the years ended December 31, 2022 and December 31, 2021.
Fee Related Earnings
Fee Related Earnings is a performance measure used to assess Blackstone’s ability to generate profits from revenues that are measured and received on a recurring basis and not subject to future realization events. Blackstone believes Fee Related Earnings is useful to stockholders as it provides insight into the profitability of the portion of Blackstone’s business that is not dependent on realization activity. Fee Related Earnings equals management and advisory fees (net of management fee reductions and offsets) plus Fee Related Performance Revenues, less (a) Fee Related Compensation on a segment basis, and (b) Other Operating Expenses. Fee Related Earnings is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Fee Related Earnings.
Fee Related Compensation is presented on a segment basis and refers to the compensation expense, excluding Equity-Based Compensation, directly related to (a) Management and Advisory Fees, Net and (b) Fee Related Performance Revenues, referred to as Fee Related Performance Compensation.
Fee Related Performance Revenues refers to the realized portion of Performance Revenues from Perpetual Capital that are (a) measured and received on a recurring basis, and (b) not dependent on realization events from the underlying investments.
Other Operating Expenses is presented on a segment basis and is equal to General, Administrative and Other Expenses, adjusted to (a) remove the amortization of transaction-related intangibles, (b) remove certain expenses reimbursed by the Blackstone Funds which are netted against Management and Advisory Fees, Net in Blackstone’s segment presentation, and (c) give effect to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation.
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization (“Adjusted EBITDA”), is a supplemental measure used to assess performance derived from Blackstone’s segment results and may be used to assess its ability to service its borrowings. Adjusted EBITDA represents Distributable Earnings plus the addition of (a) Interest Expense on a segment basis, (b) Taxes and Related Payables, and (c) Depreciation and Amortization. Adjusted EBITDA is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “— Non-GAAP Financial Measures” for our reconciliation of Adjusted EBITDA.
Net Accrued Performance Revenues
Net Accrued Performance Revenues is a non-GAAP financial measure Blackstone believes is useful to stockholders as an indicator of potential future realized performance revenues based on the current investment portfolio of the funds and vehicles we manage. Net Accrued Performance Revenues represents the accrued performance revenues receivable by Blackstone, net of the related accrued performance compensation payable by Blackstone, excluding performance revenues that have been realized but not yet distributed as of the reporting date and clawback amounts, if any. Net Accrued Performance Revenues is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Investments. See “— Non-GAAP Financial Measures” for our reconciliation of Net Accrued Performance Revenues and Note 2 “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8.
91
Table of Contents
Financial Statements and Supplementary Data.” for additional information on the calculation of Investments — Accrued Performance Allocations.
Operating Metrics
The alternative asset management business is primarily based on managing third party capital and does not require substantial capital investment to support rapid growth. Since our inception, we have developed and used various key operating metrics to assess and monitor the operating performance of our various alternative asset management businesses in order to monitor the effectiveness of our value creating strategies.
Total and Fee-Earning Assets Under Management
Total Assets Under Management refers to the assets we manage. We believe this measure is useful to stockholders as it represents the total capital for which we provide investment management services. Our Total Assets Under Management equals the sum of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | the fair value of the investments held by our carry funds and our side-by-side and co-investment entities managed by us plus the capital that we are entitled to call from investors in those funds and entities pursuant to the terms of their respective capital commitments, including capital commitments to funds that have yet to commence their investment periods, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | the net asset value of (1) our hedge funds, real estate debt carry funds, BPP, certain co-investments managed by us, certain credit-focused funds, and our Hedge Fund Solutions drawdown funds (plus, in each case, the capital that we are entitled to call from investors in those funds, including commitments yet to commence their investment periods), and (2) our funds of hedge funds, our Hedge Fund Solutions registered investment companies, BREIT, and BEPIF, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (c) | the invested capital, fair value or net asset value of assets we manage pursuant to separately managed accounts, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (d) | the amount of debt and equity outstanding for our CLOs during the reinvestment period, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (e) | the aggregate par amount of collateral assets, including principal cash, for our CLOs after the reinvestment period, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (f) | the gross or net amount of assets (including leverage where applicable) for our credit-focused registered investment companies, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (g) | the fair value of common stock, preferred stock, convertible debt, term loans or similar instruments issued by BXMT, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (h) | borrowings under and any amounts available to be borrowed under certain credit facilities of our funds. |
Our carry funds are commitment-based drawdown structured funds that do not permit investors to redeem their interests at their election. Our funds of hedge funds, hedge funds, funds structured like hedge funds and other open-ended funds in our Real Estate, Credit & Insurance and Hedge Fund Solutions segments generally have structures that afford an investor the right to withdraw or redeem their interests on a periodic basis (for example, annually, quarterly or monthly), typically with 2 to 95 days’ notice, depending on the fund and the liquidity profile of the underlying assets. In our Perpetual Capital vehicles where redemption rights exist, Blackstone has the ability to fulfill redemption requests only (a) in Blackstone’s or the vehicles’ board’s discretion, as applicable, or (b) to the extent there is sufficient new capital. Investment advisory agreements related to certain separately managed accounts in our Credit & Insurance and Hedge Fund Solutions segments, excluding our BIS separately managed accounts, may generally be terminated by an investor on 30 to 90 days’ notice. Our BIS separately managed accounts can generally only be terminated for long-term underperformance, cause and certain other limited circumstances, in each case subject to Blackstone's right to cure.
92
Table of Contents
Fee-Earning Assets Under Management refers to the assets we manage on which we derive management fees and/or performance revenues. We believe this measure is useful to stockholders as it provides insight into the capital base upon which we can earn management fees and/or performance revenues. Our Fee-Earning Assets Under Management equals the sum of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | for our Private Equity segment funds and Real Estate segment carry funds, including certain BREDS and Hedge Fund Solutions funds, the amount of capital commitments, remaining invested capital, fair value, net asset value or par value of assets held, depending on the fee terms of the fund, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | for our credit-focused carry funds, the amount of remaining invested capital (which may include leverage) or net asset value, depending on the fee terms of the fund, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (c) | the remaining invested capital or fair value of assets held in co-investment vehicles managed by us on which we receive fees, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (d) | the net asset value of our funds of hedge funds, hedge funds, BPP, certain co-investments managed by us, certain registered investment companies, BREIT, BEPIF, and certain of our Hedge Fund Solutions drawdown funds, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (e) | the invested capital, fair value of assets or the net asset value we manage pursuant to separately managed accounts, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (f) | the net proceeds received from equity offerings and accumulated distributable earnings of BXMT, subject to certain adjustments, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (g) | the aggregate par amount of collateral assets, including principal cash, of our CLOs, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (h) | the gross amount of assets (including leverage) or the net assets (plus leverage where applicable) for certain of our credit-focused registered investment companies. |
Each of our segments may include certain Fee-Earning Assets Under Management on which we earn performance revenues but not management fees.
Our calculations of Total Assets Under Management and Fee-Earning Assets Under Management may differ from the calculations of other asset managers, and as a result this measure may not be comparable to similar measures presented by other asset managers. In addition, our calculation of Total Assets Under Management includes commitments to, and the fair value of, invested capital in our funds from Blackstone and our personnel, regardless of whether such commitments or invested capital are subject to fees. Our definitions of Total Assets Under Management and Fee-Earning Assets Under Management are not based on any definition of Total Assets Under Management and Fee-Earning Assets Under Management that is set forth in the agreements governing the investment funds that we manage.
For our carry funds, Total Assets Under Management includes the fair value of the investments held and uncalled capital commitments, whereas Fee-Earning Assets Under Management may include the total amount of capital commitments or the remaining amount of invested capital at cost depending on whether the investment period has expired or as specified by the fee terms of the fund. As such, in certain carry funds Fee-Earning Assets Under Management may be greater than Total Assets Under Management when the aggregate fair value of the remaining investments is less than the cost of those investments.
Perpetual Capital
Perpetual Capital refers to the component of assets under management with an indefinite term, that is not in liquidation, and for which there is no requirement to return capital to investors through redemption requests in the ordinary course of business, except where funded by new capital inflows. Perpetual Capital includes co-investment capital with an investor right to convert into Perpetual Capital. We believe this measure is useful to
93
Table of Contents
stockholders as it represents capital we manage that has a longer duration and the ability to generate recurring revenues in a different manner than traditional fund structures.
Dry Powder
Dry Powder represents the amount of capital available for investment or reinvestment, including general partner and employee capital, and is an indicator of the capital we have available for future investments. We believe this measure is useful to stockholders as it provides insight into the extent to which capital is available for Blackstone to deploy capital into investment opportunities as they arise.
Invested Performance Eligible Assets Under Management
Invested Performance Eligible Assets Under Management represents invested capital at fair value, including capital closed for funds whose investment period has not yet commenced, on which performance revenues could be earned if certain hurdles are met. We believe Invested Performance Eligible Assets Under Management is useful to stockholders as it provides insight into the capital deployed that has the potential to generate performance revenues.
Recent Tax Developments
Recent and future changes to tax laws and regulations may create uncertainty for our business and investment strategies and could have an adverse impact on us. For example, the recently enacted Inflation Reduction Act imposes, among other things, a minimum “book” tax on certain large corporations and creates a new excise tax on net stock repurchases made by certain publicly traded corporations after December 31, 2022. While the application of this new law is uncertain and we continue to evaluate its potential impact, these changes could materially change the amount and/or timing of tax Blackstone Inc. may be required to pay. For further discussion of potential consequences of changes in tax regulations, please see “— Item 1A. Risk Factors – Risks Related to Our Business – Changes in U.S. and foreign taxation of businesses and other tax laws, regulations or treaties or an adverse interpretation of these items by tax authorities could adversely affect us, including by adversely impacting our effective tax rate and tax liability.”
Consolidated Results of Operations
Following is a discussion of our consolidated results of operations. For a more detailed discussion of the factors that affected the results of our four business segments (which are presented on a basis that deconsolidates the investment funds, eliminates non-controlling ownership interests in Blackstone’s consolidated operating partnerships and removes the amortization of intangibles assets and Transaction-Related Charges) in these periods, see “—Segment Analysis” below.
94
Table of Contents
The following table sets forth information regarding our consolidated results of operations and certain key operating metrics for the years ended December 31, 2022, 2021 and 2020:
| Year Ended December 31, | 2022 vs. 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | $ | 6,303,315 | $ | 5,170,707 | $ | 4,092,549 | $ | 1,132,608 | 22% | $ | 1,078,158 | 26% | |||||||||||||||
| Incentive Fees | 525,127 | 253,991 | 138,661 | 271,136 | 107% | 115,330 | 83% | ||||||||||||||||||||
| Investment Income (Loss) | |||||||||||||||||||||||||||
| Performance Allocations | |||||||||||||||||||||||||||
| Realized | 5,381,640 | 5,653,452 | 2,106,000 | (271,812 | ) | -5% | 3,547,452 | 168% | |||||||||||||||||||
| Unrealized | (3,435,056 | ) | 8,675,246 | (384,393 | ) | (12,110,302 | ) | n/m | 9,059,639 | n/m | |||||||||||||||||
| Principal Investments | |||||||||||||||||||||||||||
| Realized | 850,327 | 1,003,822 | 391,628 | (153,495 | ) | -15% | 612,194 | 156% | |||||||||||||||||||
| Unrealized | (1,563,849 | ) | 1,456,201 | (114,607 | ) | (3,020,050 | ) | n/m | 1,570,808 | n/m | |||||||||||||||||
| Total Investment Income | 1,233,062 | 16,788,721 | 1,998,628 | (15,555,659 | ) | -93% | 14,790,093 | 740% | |||||||||||||||||||
| Interest and Dividend Revenue | 271,612 | 160,643 | 125,231 | 110,969 | 69% | 35,412 | 28% | ||||||||||||||||||||
| Other | 184,557 | 203,086 | (253,142 | ) | (18,529 | ) | -9% | 456,228 | n/m | ||||||||||||||||||
| Total Revenues | 8,517,673 | 22,577,148 | 6,101,927 | (14,059,475 | ) | -62% | 16,475,221 | 270% | |||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||
| Compensation and Benefits | |||||||||||||||||||||||||||
| Compensation | 2,569,780 | 2,161,973 | 1,855,619 | 407,807 | 19% | 306,354 | 17% | ||||||||||||||||||||
| Incentive Fee Compensation | 207,998 | 98,112 | 44,425 | 109,886 | 112% | 53,687 | 121% | ||||||||||||||||||||
| Performance Allocations Compensation | |||||||||||||||||||||||||||
| Realized | 2,225,264 | 2,311,993 | 843,230 | (86,729 | ) | -4% | 1,468,763 | 174% | |||||||||||||||||||
| Unrealized | (1,470,588 | ) | 3,778,048 | (154,516 | ) | (5,248,636 | ) | n/m | 3,932,564 | n/m | |||||||||||||||||
| Total Compensation and Benefits | 3,532,454 | 8,350,126 | 2,588,758 | (4,817,672 | ) | -58% | 5,761,368 | 223% | |||||||||||||||||||
| General, Administrative and Other | 1,092,671 | 917,847 | 711,782 | 174,824 | 19% | 206,065 | 29% | ||||||||||||||||||||
| Interest Expense | 317,225 | 198,268 | 166,162 | 118,957 | 60% | 32,106 | 19% | ||||||||||||||||||||
| Fund Expenses | 30,675 | 10,376 | 12,864 | 20,299 | 196% | (2,488 | ) | -19% | |||||||||||||||||||
| Total Expenses | 4,973,025 | 9,476,617 | 3,479,566 | (4,503,592 | ) | -48% | 5,997,051 | 172% | |||||||||||||||||||
| Other Income (Loss) | |||||||||||||||||||||||||||
| Change in Tax Receivable Agreement Liability | 22,283 | (2,759 | ) | (35,383 | ) | 25,042 | n/m | 32,624 | -92% | ||||||||||||||||||
| Net Gains from Fund Investment Activities | (105,142 | ) | 461,624 | 30,542 | (566,766 | ) | n/m | 431,082 | n/m | ||||||||||||||||||
| Total Other Income (Loss) | (82,859 | ) | 458,865 | (4,841 | ) | (541,724 | ) | n/m | 463,706 | n/m | |||||||||||||||||
| Income Before Provision for Taxes | 3,461,789 | 13,559,396 | 2,617,520 | (10,097,607 | ) | -74% | 10,941,876 | 418% | |||||||||||||||||||
| Provision for Taxes | 472,880 | 1,184,401 | 356,014 | (711,521 | ) | -60% | 828,387 | 233% | |||||||||||||||||||
| Net Income | 2,988,909 | 12,374,995 | 2,261,506 | (9,386,086 | ) | -76% | 10,113,489 | 447% | |||||||||||||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | (142,890 | ) | 5,740 | (13,898 | ) | (148,630 | ) | n/m | 19,638 | n/m | |||||||||||||||||
| Net Income Attributable to Non- Controlling Interests in Consolidated Entities | 107,766 | 1,625,306 | 217,117 | (1,517,540 | ) | -93% | 1,408,189 | 649% | |||||||||||||||||||
| Net Income Attributable to Non- Controlling Interests in Blackstone Holdings | 1,276,402 | 4,886,552 | 1,012,924 | (3,610,150 | ) | -74% | 3,873,628 | 382% | |||||||||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 1,747,631 | $ | 5,857,397 | $ | 1,045,363 | $ | (4,109,766 | ) | -70% | $ | 4,812,034 | 460% |
n/m Not meaningful.
95
Table of Contents
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Revenues
Revenues were $8.5 billion for the year ended December 31, 2022, a decrease of $14.1 billion, or 62%, compared to $22.6 billion for the year ended December 31, 2021. The decrease in Revenues was primarily attributable to a decrease of $15.6 billion in Investment Income (Loss), which is composed of decreases of $15.1 billion in Unrealized Investment Income (Loss) and $425.3 million in Realized Investment Income (Loss).
The $15.1 billion decrease in Unrealized Investment Income (Loss) was primarily attributable to net unrealized depreciation of investments in the year ended December 31, 2022 compared to net unrealized appreciation of investment holdings in the year ended December 31, 2021 in the segments. Principal drivers of the decrease were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | A decrease of $6.7 billion in our Real Estate segment, primarily attributable to lower net unrealized appreciation of investments in BREP and Core+ during the year ended December 31, 2022 compared to the year ended December 31, 2021. BREP and Core+ carrying value increased 7.1% and 10.3%, respectively, in the year ended December 31, 2022 compared to increases of 43.8% and 25.0%, respectively, in the year ended December 31, 2021. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | A decrease of $5.6 billion in our Private Equity segment, primarily attributable to net unrealized depreciation of investments in corporate private equity and lower net unrealized appreciation in Strategic Partners in the year ended December 31, 2022 compared to net unrealized appreciation of investments in the year ended December 31, 2021. Corporate private equity and Strategic Partners carrying value decreased 0.6% and increased 8.5%, respectively, in the year ended December 31, 2022 compared to increases of 42.2% and 61.2%, respectively, in the year ended December 31, 2021. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | A decrease of $1.3 billion in our Credit & Insurance segment, primarily attributable to an unrealized loss on the ownership of Corebridge common stock based on the publicly traded price as of December 31, 2022. |
The $425.3 million decrease in Realized Investment Income (Loss) was primarily attributable to lower realized gains in our Private Equity segment, offset by higher realized gains in our Real Estate segment.
The $1.1 billion increase in Management and Advisory Fees, Net was primarily due to increases in our Real Estate and Credit & Insurance segments of $570.8 million and $455.8 million, respectively. The increase in our Real Estate segment was primarily due to Fee-Earning Assets Under Management growth in Core+ real estate. The increase in our Credit & Insurance segment was primarily due to an increase in inflows in BCRED.
Expenses
Expenses were $5.0 billion for the year ended December 31, 2022, a decrease of $4.5 billion, compared to $9.5 billion for the year ended December 31, 2021. The decrease was primarily attributable to a decrease of $4.8 billion in Total Compensation and Benefits, composed of a decrease of $5.3 billion in Performance Allocations Compensation and an increase of $407.8 million in Compensation. The decrease in Performance Allocations Compensation was primarily due to the decrease in Investment Income (Loss) – Performance Allocations, on which a portion of Performance Allocations Compensation is based.
Other Income (Loss)
Other Income (Loss) was $(82.9) million for the year ended December 31, 2022, a decrease of $541.7 million, compared to $458.9 million for the year ended December 31, 2021. The decrease in Other Income (Loss) was due to a decrease of $566.8 million in Net Gains (Losses) from Fund Investment Activities, partially offset by an increase of $25.0 million in Change in Tax Receivable Agreement Liability.
96
Table of Contents
The decrease in Net Gains (Losses) from Fund Investment Activities was principally driven by decreases of $265.4 million, $159.8 million and $111.2 million in our Private Equity, Real Estate and Hedge Fund Solutions segments, respectively. The decrease in our Private Equity segment was primarily due to unrealized depreciation and lower realized gains of investments in our consolidated private equity funds. The decreases in our Real Estate and Hedge Fund Solutions segments were primarily due to unrealized depreciation of investments in our consolidated real estate and hedge fund solutions funds.
The increase in Change in Tax Receivable Agreement Liability was primarily attributable to a change in our state tax apportionment.
Provision (Benefit) for Taxes
Blackstone’s Provision for Taxes for the year ended December 31, 2022 was $472.9 million, a decrease of $711.5 million, compared to $1.2 billion for the year ended December 31, 2021. This resulted in an effective tax rate of 13.7% and 8.7% based on our Income Before Provision for Taxes of $3.5 billion and $13.6 billion for the years ended December 31, 2022 and 2021, respectively.
The increase in Blackstone’s effective tax rate for the year ended December 31, 2022, compared to the year ended December 31, 2021, resulted primarily from recent increases in Blackstone’s state tax provisions for the jurisdictions in which it operates and larger benefits recorded in December 31, 2021 for valuation allowance releases.
During the year ended December 31, 2022, Blackstone recorded an out-of-period adjustment to revise the book investment basis used to calculate deferred tax assets and the deferred tax provision. The cumulative impact of the correction related to prior years resulted in a decrease in the Provision for Taxes and a corresponding increase to Deferred Tax Assets for the year ended December 31, 2022.
Additional information regarding our income taxes can be found in “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 15. Income Taxes” of this filing.
Non-Controlling Interests in Consolidated Entities
The Net Income Attributable to Redeemable Non-Controlling Interests in Consolidated Entities and Net Income Attributable to Non-Controlling Interests in Consolidated Entities is attributable to the consolidated Blackstone Funds. The amounts of these items vary directly with the performance of the consolidated Blackstone Funds and largely eliminate the amount of Other Income (Loss) — Net Gains (Losses) from Fund Investment Activities from the Net Income (Loss) Attributable to Blackstone Inc.
Net Income Attributable to Non-Controlling Interests in Blackstone Holdings is derived from the Income Before Provision (Benefit) for Taxes at the Blackstone Holdings level, excluding the Net Gains (Losses) from Fund Investment Activities and the percentage allocation of the income between Blackstone personnel and others who are limited partners of Blackstone Holdings and Blackstone after considering any contractual arrangements that govern the allocation of income such as fees allocable to Blackstone.
For the years ended December 31, 2022 and 2021, the Net Income Before Taxes allocated to Blackstone personnel and others who are limited partners of Blackstone Holdings was 39.7% and 41.3%, respectively. The decrease of 1.6% was primarily due to the conversion of Blackstone Holdings Partnership Units to shares of common stock and the vesting of shares of common stock.
The Other Income (Loss) — Change in Tax Receivable Agreement Liability was entirely allocated to Blackstone Inc.
97
Table of Contents
Operating Metrics
Total and Fee-Earning Assets Under Management
The following graphs and tables summarize the Fee-Earning Assets Under Management by Segment and Total Assets Under Management by Segment, followed by a rollforward of activity for the years ended December 31, 2022, 2021 and 2020. For a description of how Assets Under Management and Fee-Earning Assets Under Management are determined, please see “—Key Financial Measures and Indicators — Operating Metrics — Total and Fee-Earning Assets Under Management.”
Note: Totals may not add due to rounding.
98
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 221,476,699 | $ | 156,556,959 | $ | 197,900,832 | $ | 74,034,568 | $ | 649,969,058 | $ | 149,121,461 | $ | 129,539,630 | $ | 116,645,413 | $ | 74,126,610 | $ | 469,433,114 | ||||||||||||||||||||
| Inflows (a) | 98,569,361 | 20,408,720 | 43,116,181 | 10,175,526 | 172,269,788 | 73,051,751 | 37,527,024 | 103,311,869 | 10,656,310 | 224,546,954 | ||||||||||||||||||||||||||||||
| Outflows (b) | (20,168,572 | ) | (3,799,650 | ) | (22,426,317 | ) | (11,698,834 | ) | (58,093,373 | ) | (3,092,934 | ) | (3,693,890 | ) | (11,948,060 | ) | (14,704,010 | ) | (33,438,894 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 78,400,789 | 16,609,070 | 20,689,864 | (1,523,308 | ) | 114,176,415 | 69,958,817 | 33,833,134 | 91,363,809 | (4,047,700 | ) | 191,108,060 | ||||||||||||||||||||||||||||
| Realizations (c) | (22,661,825 | ) | (9,111,472 | ) | (8,644,654 | ) | (1,988,241 | ) | (42,406,192 | ) | (14,210,387 | ) | (13,187,981 | ) | (12,775,234 | ) | (1,569,057 | ) | (41,742,659 | ) | ||||||||||||||||||||
| Market Activity (d)(g) | 4,751,490 | 3,028,295 | (11,783,111 | ) | 650,933 | (3,352,393 | ) | 16,606,808 | 6,372,176 | 2,666,844 | 5,524,715 | 31,170,543 | ||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 281,967,153 | $ | 167,082,852 | $ | 198,162,931 | $ | 71,173,952 | $ | 718,386,888 | $ | 221,476,699 | $ | 156,556,959 | $ | 197,900,832 | $ | 74,034,568 | $ | 649,969,058 | ||||||||||||||||||||
| Increase (Decrease) | $ | 60,490,454 | $ | 10,525,893 | $ | 262,099 | $ | (2,860,616 | ) | $ | 68,417,830 | $ | 72,355,238 | $ | 27,017,329 | $ | 81,255,419 | $ | (92,042 | ) | $ | 180,535,944 | ||||||||||||||||||
| Increase (Decrease) | 27 | % | 7 | % | — | -4 | % | 11 | % | 49 | % | 21 | % | 70 | % | — | 38 | % | ||||||||||||||||||||||
| Annualized Base Management Fee Rate (f) | 0.97 | % | 1.10 | % | 0.62 | % | 0.77 | % | 0.88 | % | 1.09 | % | 1.10 | % | 0.55 | % | 0.86 | % | 0.92 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 128,214,137 | $ | 97,773,964 | $ | 106,450,747 | $ | 75,636,004 | $ | 408,074,852 | ||||||||||
| Inflows (a) | 28,071,474 | 45,359,946 | 26,035,009 | 9,712,930 | 109,179,359 | |||||||||||||||
| Outflows (b) | (3,517,881 | ) | (5,956,364 | ) | (9,417,126 | ) | (12,538,753 | ) | (31,430,124 | ) | ||||||||||
| Net Inflows (Outflows) | 24,553,593 | 39,403,582 | 16,617,883 | (2,825,823 | ) | 77,749,235 | ||||||||||||||
| Realizations (c) | (9,007,492 | ) | (7,290,931 | ) | (5,506,288 | ) | (1,346,147 | ) | (23,150,858 | ) | ||||||||||
| Market Activity (d)(g) | 5,361,223 | (346,985 | ) | (916,929 | ) | 2,662,576 | 6,759,885 | |||||||||||||
| Balance, End of Period (e) | $ | 149,121,461 | $ | 129,539,630 | $ | 116,645,413 | $ | 74,126,610 | $ | 469,433,114 | ||||||||||
| Increase (Decrease) | $ | 20,907,324 | $ | 31,765,666 | $ | 10,194,666 | $ | (1,509,394 | ) | $ | 61,358,262 | |||||||||
| Increase (Decrease) | 16 | % | 32 | % | 10 | % | -2 | % | 15 | % | ||||||||||
| Annualized Base Management Fee Rate (f) | 1.14 | % | 1.00 | % | 0.57 | % | 0.81 | % | 0.91 | % |
99
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 279,474,105 | $ | 261,471,007 | $ | 258,622,467 | $ | 81,334,141 | $ | 880,901,720 | $ | 187,191,247 | $ | 197,549,222 | $ | 154,393,590 | $ | 79,422,869 | $ | 618,556,928 | ||||||||||||||||||||
| Inflows (a) | 90,199,877 | 52,706,725 | 72,038,472 | 11,094,365 | 226,039,439 | 75,257,777 | 53,858,227 | 129,433,685 | 11,921,965 | 270,471,654 | ||||||||||||||||||||||||||||||
| Outflows (b) | (13,577,103 | ) | (3,989,728 | ) | (22,995,061 | ) | (11,499,687 | ) | (52,061,579 | ) | (5,145,881 | ) | (2,969,032 | ) | (13,411,898 | ) | (14,562,917 | ) | (36,089,728 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 76,622,774 | 48,716,997 | 49,043,411 | (405,322 | ) | 173,977,860 | 70,111,896 | 50,889,195 | 116,021,787 | (2,640,952 | ) | 234,381,926 | ||||||||||||||||||||||||||||
| Realizations (c) | (37,061,836 | ) | (24,235,386 | ) | (18,352,741 | ) | (2,117,677 | ) | (81,767,640 | ) | (19,490,016 | ) | (36,616,307 | ) | (19,475,414 | ) | (1,627,766 | ) | (77,209,503 | ) | ||||||||||||||||||||
| Market Activity (d)(h) | 7,111,861 | 2,949,524 | (9,405,107 | ) | 904,859 | 1,561,137 | 41,660,978 | 49,648,897 | 7,682,504 | 6,179,990 | 105,172,369 | |||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 326,146,904 | $ | 288,902,142 | $ | 279,908,030 | $ | 79,716,001 | $ | 974,673,077 | $ | 279,474,105 | $ | 261,471,007 | $ | 258,622,467 | $ | 81,334,141 | $ | 880,901,720 | ||||||||||||||||||||
| Increase (Decrease) | $ | 46,672,799 | $ | 27,431,135 | $ | 21,285,563 | $ | (1,618,140 | ) | $ | 93,771,357 | $ | 92,282,858 | $ | 63,921,785 | $ | 104,228,877 | $ | 1,911,272 | $ | 262,344,792 | |||||||||||||||||||
| Increase (Decrease) | 17 | % | 10 | % | 8 | % | -2 | % | 11 | % | 49 | % | 32 | % | 68 | % | 2 | % | 42 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | ||||||||||||||||||||
| Real Estate | Private Equity | Credit & Insurance | Hedge Fund Solutions | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 163,156,064 | $ | 182,886,109 | $ | 144,342,178 | $ | 80,738,112 | $ | 571,122,463 | ||||||||||
| Inflows (a) | 33,426,600 | 23,030,463 | 28,141,077 | 10,415,356 | 95,013,496 | |||||||||||||||
| Outflows (b) | (3,836,842 | ) | (2,707,863 | ) | (9,380,391 | ) | (13,353,437 | ) | (29,278,533 | ) | ||||||||||
| Net Inflows (Outflows) | 29,589,758 | 20,322,600 | 18,760,686 | (2,938,081 | ) | 65,734,963 | ||||||||||||||
| Realizations (c) | (16,256,579 | ) | (17,304,777 | ) | (7,670,738 | ) | (1,392,894 | ) | (42,624,988 | ) | ||||||||||
| Market Activity (d)(h) | 10,702,004 | 11,645,290 | (1,038,536 | ) | 3,015,732 | 24,324,490 | ||||||||||||||
| Balance, End of Period (e) | $ | 187,191,247 | $ | 197,549,222 | $ | 154,393,590 | $ | 79,422,869 | $ | 618,556,928 | ||||||||||
| Increase (Decrease) | $ | 24,035,183 | $ | 14,663,113 | $ | 10,051,412 | $ | (1,315,243 | ) | $ | 47,434,465 | |||||||||
| Increase (Decrease) | 15 | % | 8 | % | 7 | % | -2 | % | 8 | % |
100
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Inflows include contributions, capital raised, other increases in available capital (recallable capital and increased side-by-side commitments), purchases, inter-segment allocations and acquisitions. |
| Column 1 | Column 2 |
|---|---|
| (b) | Outflows represent redemptions, client withdrawals and decreases in available capital (expired capital, expense drawdowns and decreased side-by-side commitments). |
| Column 1 | Column 2 |
|---|---|
| (c) | Realizations represent realization proceeds from the disposition or other monetization of assets, current income or capital returned to investors from CLOs. |
| Column 1 | Column 2 |
|---|---|
| (d) | Market activity includes realized and unrealized gains (losses) on portfolio investments and the impact of foreign exchange rate fluctuations. |
| Column 1 | Column 2 |
|---|---|
| (e) | Total and Fee-Earning Assets Under Management are reported in the segment where the assets are managed. |
| Column 1 | Column 2 |
|---|---|
| (f) | Annualized Base Management Fee Rate represents annualized year to date Base Management Fee divided by the average of the beginning of year and each quarter end’s Fee-Earning Assets Under Management in the reporting period. |
| Column 1 | Column 2 |
|---|---|
| (g) | For the year ended December 31, 2022, the impact to Fee-Earning Assets Under Management from foreign exchange rate fluctuations was $(3.5) billion, $(123.5) million, $(1.7) billion, $(573.2) million, and $(5.9) billion for the Real Estate, Private Equity, Credit & Insurance, Hedge Fund Solutions and Total segments, respectively. For the year ended December 31, 2021, the impact to Fee-Earning Assets Under Management from foreign exchange rate fluctuations was $(2.1) billion, $(1.1) billion and $(3.2) billion for the Real Estate, Credit & Insurance and Total segments, respectively. For the year ended December 31, 2020, such impact was $2.4 billion, $1.0 billion and $3.5 billion for the Real Estate, Credit & Insurance and Total segments, respectively. |
| Column 1 | Column 2 |
|---|---|
| (h) | For the year ended December 31, 2022, the impact to Total Assets Under Management from foreign exchange rate fluctuations was $(6.6) billion, $(1.5) billion, $(2.1) billion, $(571.4) million, and $(10.8) billion for the Real Estate, Private Equity, Credit & Insurance, Hedge Fund Solutions and Total segments, respectively. For the year ended December 31, 2021, the impact to Total Assets Under Management from foreign exchange rate fluctuations was $(3.2) billion, $(1.2) billion, $(1.2) billion and $(5.6) billion for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. For the year ended December 31, 2020, such impact was $4.2 billion, $642.6 million, $1.2 billion and $6.1 billion for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. |
Fee-Earning Assets Under Management
Fee-Earning Assets Under Management were $718.4 billion at December 31, 2022, an increase of $68.4 billion, or 11%, compared to $650.0 billion at December 31, 2021. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, an increase of $60.5 billion from $221.5 billion at December 31, 2021 to $282.0 billion at December 31, 2022. The net increase was due to inflows of $98.6 billion and market appreciation of $4.8 billion, offset by realizations of $22.7 billion and outflows of $20.2 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $38.7 billion from BREP and co-investment, primarily due to the commencement of the BREP X and BREP Asia III investment periods, $27.7 billion from BREIT, $17.8 billion from BREDS, primarily due to allocations of insurance capital and BREDS IV and $13.3 billion from BPP and co-investment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by appreciation of $9.6 billion from Core+ real estate (which reflected $2.8 billion of foreign exchange depreciation), partially offset by investment depreciation of $4.8 billion from BREDS insurance vehicles and foreign exchange depreciation of $639.2 million from BREP and co-investment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $7.7 billion from BREIT, $7.4 billion from BREDS, $3.9 billion from BREP and co-investment and $3.6 billion from BPP and co-investment. |
101
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $10.6 billion from BREIT repurchases, $7.1 billion from BREP and co-investment from uninvested reserves at the end of BREP IX’s and BREP Asia II’s investment periods and $2.1 billion from BPP and co-investment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $10.5 billion from $156.6 billion at December 31, 2021 to $167.1 billion at December 31, 2022. The net increase was due to inflows of $20.4 billion and market appreciation of $3.0 billion, offset by realizations of $9.1 billion and outflows of $3.8 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $9.0 billion from Strategic Partners, $6.0 billion from BIP, $2.9 billion from Tactical Opportunities and $1.5 billion from corporate private equity. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $2.9 billion from BIP. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $3.4 billion from Strategic Partners, $2.6 billion from Tactical Opportunities and $2.3 billion from corporate private equity. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $2.3 billion in BIP resulting from the change in the calculation of management fees to exclude unfunded commitments, $469.3 million in Tactical Opportunities, $381.4 million in multi-asset products and $369.8 million from corporate private equity. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $262.1 million from $197.9 billion at December 31, 2021 to $198.2 billion at December 31, 2022. The net increase was due to inflows of $43.1 billion, offset by outflows of $22.4 billion, market depreciation of $11.8 billion and realizations of $8.6 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $19.4 billion from direct lending, $7.4 billion from CLOs, $5.6 billion from asset-based finance and $4.0 billion from liquid credit strategies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $11.3 billion from liquid credit strategies, $3.5 billion from direct lending, $3.2 billion from MLP strategies, and $3.0 billion from BIS. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market depreciation was driven by depreciation of $8.3 billion from liquid credit strategies and $3.1 billion from private placement credit, which included $1.7 billion of foreign exchange depreciation across the segment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $3.1 billion from direct lending and $2.1 billion from CLOs. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Hedge Fund Solutions segment, a decrease of $2.9 billion from $74.0 billion at December 31, 2021 to $71.2 billion at December 31, 2022. The net decrease was due to outflows of $11.7 billion and realizations of $2.0 billion, offset by inflows of $10.2 billion and market appreciation of $650.9 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $5.0 billion from customized solutions, $3.6 billion from liquid and specialized solutions and $3.1 billion from commingled products. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $1.9 billion from liquid and specialized solutions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $7.9 billion from liquid and specialized solutions and $1.9 billion from customized solutions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $1.2 billion from customized solutions, partially offset by decreases of $308.3 million from liquid and specialized solutions and $223.1 million from commingled products. |
Total Assets Under Management
Total Assets Under Management were $974.7 billion at December 31, 2022, an increase of $93.8 billion, or 11%, compared to $880.9 billion at December 31, 2021. The net increase was due to:
102
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, an increase of $46.7 billion from $279.5 billion at December 31, 2021 to $326.1 billion at December 31, 2022. The net increase was due to inflows of $90.2 billion and market appreciation of $7.1 billion, offset by realizations of $37.1 billion and outflows of $13.6 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $34.0 billion from BREP, primarily from BREP X and BREP Asia III, $27.7 billion from BREIT, $14.5 billion from BREDS, primarily due to allocations of insurance capital and BREDS V, and $12.9 billion from BPP and co-investment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $9.7 billion from Core+ real estate and $3.5 billion from BREP and co-investment, partially offset by a decrease of $4.8 billion in BREDS insurance vehicles, all of which included $6.6 billion of foreign exchange depreciation across the segment. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $22.3 billion from BREP and co-investment, $7.7 billion from BREIT, $3.7 billion from BPP and co-investment and $3.3 billion from BREDS. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $10.6 billion from BREIT and $2.1 billion from BPP and co-investment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, an increase of $27.4 billion from $261.5 billion at December 31, 2021 to $288.9 billion at December 31, 2022. The net increase was due to inflows of $52.7 billion and market appreciation of $2.9 billion, offset by realizations of $24.2 billion and outflows of $4.0 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $19.7 billion from corporate private equity, $14.2 billion from Strategic Partners, $9.7 billion from BIP, $4.2 billion from Tactical Opportunities and $3.9 billion from BXG. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $3.4 billion from BIP and $2.6 billion from Strategic Partners, partially offset by depreciation of $2.2 billion from corporate private equity. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $10.5 billion from corporate private equity, $7.4 billion from Strategic Partners and $5.1 billion from Tactical Opportunities. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $1.6 billion from Strategic Partners, $838.6 million from Tactical Opportunities and $796.0 million from corporate private equity. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, an increase of $21.3 billion from $258.6 billion at December 31, 2021 to $279.9 billion at December 31, 2022. The net increase was due to inflows of $72.0 billion, offset by outflows of $23.0 billion, realizations of $18.4 billion and market depreciation of $9.4 billion. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $43.7 billion from direct lending, $7.5 billion from CLOs, $6.1 billion from our energy strategies, $5.7 billion from asset-based finance and $5.4 billion from liquid credit strategies. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $11.6 billion from liquid credit strategies, $3.8 billion from direct lending, $3.5 billion from MLP strategies and $3.0 billion from BIS. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $10.5 billion from direct lending and $2.1 billion from CLOs. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market depreciation was driven by depreciation of $8.4 billion from liquid credit strategies and $3.1 billion from private placement credit, all of which included $2.1 billion of foreign exchange depreciation across the segment. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Hedge Fund Solutions segment, a decrease of $1.6 billion from $81.3 billion at December 31, 2021 to $79.7 billion at December 31, 2022. The net decrease was due to outflows of $11.5 billion and realizations of $2.1 billion, offset by inflows of $11.1 billion and market appreciation of $904.9 million. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Outflows were driven by $5.0 billion from customized solutions, $3.3 billion from liquid and specialized solutions and $3.2 billion from commingled products. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Realizations were driven by $2.1 billion from liquid and specialized solutions. |
103
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Inflows were driven by $9.0 billion from liquid and specialized solutions and $1.7 billion from customized solutions. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Market appreciation was driven by $1.4 billion from customized solutions, partially offset by decreases of $236.4 million from liquid and specialized solutions and $218.0 million from commingled products. |
Dry Powder
The following presents our Dry Powder as of December 31 of each year:
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Represents illiquid drawdown funds, a component of Perpetual Capital and fee-paying co-investments; includes fee-paying third party capital as well as general partner and employee capital that does not earn fees. Amounts are reduced by outstanding capital commitments, for which capital has not yet been invested. |
Net Accrued Performance Revenues
The following table presents the Accrued Performance Revenues, net of performance compensation, of the Blackstone Funds as of December 31, 2022 and 2021. Net Accrued Performance Revenues presented do not include clawback amounts, if any, which are disclosed in Note 19. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing. See “— Non-GAAP Financial Measures” for our reconciliation of Net Accrued Performance Revenues.
104
Table of Contents
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| (Dollars in Millions) | |||||||
| Real Estate | |||||||
| BREP IV | $ | 6 | $ | 22 | |||
| BREP V | 4 | 36 | |||||
| BREP VI | 21 | 33 | |||||
| BREP VII | 115 | 481 | |||||
| BREP VIII | 749 | 962 | |||||
| BREP IX | 1,011 | 901 | |||||
| BREP Europe IV | 48 | 89 | |||||
| BREP Europe V | 44 | 521 | |||||
| BREP Europe VI | 49 | 253 | |||||
| BREP Asia I | 108 | 126 | |||||
| BREP Asia II | 119 | 162 | |||||
| BPP | 633 | 505 | |||||
| BEPIF | — | 2 | |||||
| BREDS | 11 | 46 | |||||
| BTAS | 25 | 57 | |||||
| Total Real Estate (a) | 2,944 | 4,197 | |||||
| Private Equity | |||||||
| BCP IV | 6 | 8 | |||||
| BCP V | 20 | 45 | |||||
| BCP VI | 459 | 469 | |||||
| BCP VII | 870 | 1,313 | |||||
| BCP VIII | 256 | 275 | |||||
| BCP Asia I | 144 | 380 | |||||
| BEP I | 37 | 27 | |||||
| BEP II | 27 | — | |||||
| BEP III | 136 | 68 | |||||
| BCEP I | 205 | 214 | |||||
| Tactical Opportunities | 234 | 382 | |||||
| BXG | — | 36 | |||||
| Strategic Partners | 512 | 489 | |||||
| BIP | 193 | — | |||||
| BXLS | 25 | 21 | |||||
| BTAS/Other | 174 | 211 | |||||
| Total Private Equity (a) | 3,298 | 3,939 | |||||
| Credit & Insurance | 312 | 323 | |||||
| Hedge Fund Solutions | 282 | 280 | |||||
| Total Blackstone Net Accrued Performance Revenues | $ | 6,835 | $ | 8,738 |
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Real Estate and Private Equity include co-investments, as applicable |
For the year ended December 31, 2022, Net Accrued Performance Revenues receivable decreased due to net realized distributions of $3.5 billion, partially offset by net performance revenues of $1.6 billion.
105
Table of Contents
Invested Performance Eligible Assets Under Management
The following presents our Invested Performance Eligible Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
106
Table of Contents
Perpetual Capital
The following presents our Perpetual Capital Total Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
Perpetual Capital Total Assets Under Management were $371.1 billion as of December 31, 2022, an increase of $57.8 billion, or 18%, compared to $313.4 billion as of December 31, 2021. Perpetual Capital Total Assets Under Management in our Real Estate, Credit & Insurance and Private Equity segments increased $32.1 billion, $13.9 billion and $12.1 billion, respectively. Principal drivers of these increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, net Total Assets Under Management growth in BREIT, BPP and insurance capital managed in the Real Estate segment resulted in increases of $14.4 billion, $12.2 billion and $5.6 billion, respectively. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, net Total Assets Under Management growth in direct lending resulted in an increase of $23.7 billion, partially offset by a decrease of $9.6 billion related to BIS, which includes $5.6 billion of allocations to other segments. |
107
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, net Total Assets Under Management growth in BIP resulted in an increase of $12.1 billion. |
Investment Records
Fund returns information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following tables present the investment record of our significant carry/drawdown funds and select perpetual capital strategies from inception through December 31, 2022:
108
Table of Contents
Carry/Drawdown Funds
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC | Value | MOIC | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
| Pre-BREP | $ | 140,714 | $ | — | $ | — | n/a | — | $ | 345,190 | 2.5x | $ | 345,190 | 2.5x | 33 | % | 33 | % | ||||||||||||||||||||||||||
| BREP I (Sep 1994 / Oct 1996) | 380,708 | — | — | n/a | — | 1,327,708 | 2.8x | 1,327,708 | 2.8x | 40 | % | 40 | % | |||||||||||||||||||||||||||||||
| BREP II (Oct 1996 / Mar 1999) | 1,198,339 | — | — | n/a | — | 2,531,614 | 2.1x | 2,531,614 | 2.1x | 19 | % | 19 | % | |||||||||||||||||||||||||||||||
| BREP III (Apr 1999 / Apr 2003) | 1,522,708 | — | — | n/a | — | 3,330,406 | 2.4x | 3,330,406 | 2.4x | 21 | % | 21 | % | |||||||||||||||||||||||||||||||
| BREP IV (Apr 2003 / Dec 2005) | 2,198,694 | — | 19,634 | n/a | — | 4,641,310 | 1.7x | 4,660,944 | 1.7x | 12 | % | 12 | % | |||||||||||||||||||||||||||||||
| BREP V (Dec 2005 / Feb 2007) | 5,539,418 | — | 5,293 | n/a | — | 13,461,688 | 2.3x | 13,466,981 | 2.3x | 11 | % | 11 | % | |||||||||||||||||||||||||||||||
| BREP VI (Feb 2007 / Aug 2011) | 11,060,444 | 550,403 | 224,331 | 1.5x | 72 | % | 27,524,614 | 2.5x | 27,748,945 | 2.5x | 13 | % | 13 | % | ||||||||||||||||||||||||||||||
| BREP VII (Aug 2011 / Apr 2015) | 13,501,492 | 1,505,995 | 3,069,372 | 0.8x | 5 | % | 28,074,443 | 2.4x | 31,143,815 | 2.0x | 22 | % | 15 | % | ||||||||||||||||||||||||||||||
| BREP VIII (Apr 2015 / Jun 2019) | 16,595,144 | 2,239,288 | 14,189,012 | 1.6x | — | 21,483,515 | 2.5x | 35,672,527 | 2.0x | 28 | % | 17 | % | |||||||||||||||||||||||||||||||
| BREP IX (Jun 2019 / Aug 2022) | 21,660,845 | 4,239,559 | 26,392,964 | 1.5x | 1 | % | 7,753,249 | 2.2x | 34,146,213 | 1.7x | 66 | % | 30 | % | ||||||||||||||||||||||||||||||
| *BREP X (Aug 2022 / Feb 2028) | 28,554,296 | 27,899,414 | 673,932 | 1.0x | 70 | % | — | n/a | 673,932 | 1.0x | n/ | a | n/ | m | ||||||||||||||||||||||||||||||
| Total Global BREP | $ | 102,352,802 | $ | 36,434,659 | $ | 44,574,538 | 1.4x | 2 | % | $ | 110,473,737 | 2.4x | $ | 155,048,275 | 2.0x | 18 | % | 16 | % | |||||||||||||||||||||||||
| BREP Int'l (Jan 2001 / Sep 2005) | € | 824,172 | € | — | € | — | n/a | — | € | 1,373,170 | 2.1x | € | 1,373,170 | 2.1x | 23 | % | 23 | % | ||||||||||||||||||||||||||
| BREP Int'l II (Sep 2005 / Jun 2008) (e) | 1,629,748 | — | — | n/a | — | 2,583,032 | 1.8x | 2,583,032 | 1.8x | 8 | % | 8 | % | |||||||||||||||||||||||||||||||
| BREP Europe III (Jun 2008 / Sep 2013) | 3,205,318 | 425,749 | 247,709 | 0.5x | — | 5,821,023 | 2.4x | 6,068,732 | 2.0x | 19 | % | 14 | % | |||||||||||||||||||||||||||||||
| BREP Europe IV (Sep 2013 / Dec 2016) | 6,673,049 | 1,403,382 | 1,479,392 | 1.1x | — | 9,795,271 | 2.0x | 11,274,663 | 1.8x | 20 | % | 13 | % | |||||||||||||||||||||||||||||||
| BREP Europe V (Dec 2016 / Oct 2019) | 7,965,078 | 1,367,229 | 5,148,615 | 1.0x | — | 6,640,848 | 4.0x | 11,789,463 | 1.7x | 42 | % | 12 | % | |||||||||||||||||||||||||||||||
| *BREP Europe VI (Oct 2019 / Apr 2025) | 9,938,743 | 5,969,382 | 4,783,791 | 1.2x | — | 3,395,906 | 2.6x | 8,179,697 | 1.5x | 72 | % | 21 | % | |||||||||||||||||||||||||||||||
| Total BREP Europe | € | 30,236,108 | € | 9,165,742 | € | 11,659,507 | 1.1x | — | € | 29,609,250 | 2.4x | € | 41,268,757 | 1.8x | 17 | % | 12 | % |
continued ...
109
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC | Value | MOIC | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| BREP Asia I (Jun 2013 / Dec 2017) | $ | 4,263,411 | $ | 896,064 | $ | 2,124,032 | 1.4x | 7 | % | $ | 6,449,727 | 2.1x | $ | 8,573,759 | 1.9x | 20 | % | 12 | % | |||||||||||||||||||||||||
| BREP Asia II (Dec 2017 / Mar 2022) | 7,371,119 | 1,602,346 | 7,174,021 | 1.3x | — | 1,120,645 | 1.8x | 8,294,666 | 1.4x | 37 | % | 9 | % | |||||||||||||||||||||||||||||||
| *BREP Asia III (Mar 2022 / Sep 2027) | 8,165,533 | 7,146,646 | 969,097 | 1.0x | — | — | n/a | 969,097 | 1.0x | n/ | a | n/ | m | |||||||||||||||||||||||||||||||
| BREP Co-Investment (f) | 7,298,715 | 38,573 | 1,027,423 | 2.2x | 1 | % | 15,088,199 | 2.2x | 16,115,622 | 2.2x | 16 | % | 16 | % | ||||||||||||||||||||||||||||||
| Total BREP | $ | 165,460,344 | $ | 55,930,215 | $ | 69,213,230 | 1.3x | 2 | % | $ | 169,347,054 | 2.4x | $ | 238,560,284 | 1.9x | 17 | % | 15 | % | |||||||||||||||||||||||||
| *BREDS High-Yield (Various) (g) | 21,390,058 | 6,237,466 | 5,495,823 | 1.0x | — | 16,988,834 | 1.3x | 22,484,657 | 1.2x | 10 | % | 9 | % | |||||||||||||||||||||||||||||||
| Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| Corporate Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| BCP I (Oct 1987 / Oct 1993) | $ | 859,081 | $ | — | $ | — | n/a | — | $ | 1,741,738 | 2.6x | $ | 1,741,738 | 2.6x | 19 | % | 19 | % | ||||||||||||||||||||||||||
| BCP II (Oct 1993 / Aug 1997) | 1,361,100 | — | — | n/a | — | 3,256,819 | 2.5x | 3,256,819 | 2.5x | 32 | % | 32 | % | |||||||||||||||||||||||||||||||
| BCP III (Aug 1997 / Nov 2002) | 3,967,422 | — | — | n/a | — | 9,184,688 | 2.3x | 9,184,688 | 2.3x | 14 | % | 14 | % | |||||||||||||||||||||||||||||||
| BCOM (Jun 2000 / Jun 2006) | 2,137,330 | 24,575 | 15,506 | n/a | — | 2,951,163 | 1.4x | 2,966,669 | 1.4x | 6 | % | 6 | % | |||||||||||||||||||||||||||||||
| BCP IV (Nov 2002 / Dec 2005) | 6,773,182 | 152,804 | 27,262 | n/a | — | 21,599,783 | 2.8x | 21,627,045 | 2.8x | 36 | % | 36 | % | |||||||||||||||||||||||||||||||
| BCP V (Dec 2005 / Jan 2011) | 21,009,112 | 1,035,259 | 147,317 | 10.0x | 94 | % | 38,427,169 | 1.9x | 38,574,486 | 1.9x | 8 | % | 8 | % | ||||||||||||||||||||||||||||||
| BCP VI (Jan 2011 / May 2016) | 15,195,536 | 1,371,319 | 6,884,406 | 1.9x | 39 | % | 25,313,360 | 2.2x | 32,197,766 | 2.2x | 16 | % | 13 | % | ||||||||||||||||||||||||||||||
| BCP VII (May 2016 / Feb 2020) | 18,863,710 | 1,700,509 | 20,808,070 | 1.6x | 29 | % | 11,591,230 | 2.5x | 32,399,300 | 1.8x | 35 | % | 14 | % | ||||||||||||||||||||||||||||||
| *BCP VIII (Feb 2020 / Feb 2026) | 25,448,173 | 14,407,242 | 14,852,797 | 1.3x | 7 | % | 963,311 | 2.6x | 15,816,108 | 1.4x | n/ | m | 16 | % | ||||||||||||||||||||||||||||||
| BCP IX (TBD) | 15,186,750 | 15,186,749 | — | n/a | — | — | n/a | — | n/a | n/ | a | n/ | a | |||||||||||||||||||||||||||||||
| Energy I (Aug 2011 / Feb 2015) | 2,441,558 | 174,492 | 676,282 | 1.8x | 51 | % | 4,033,227 | 2.0x | 4,709,509 | 2.0x | 14 | % | 12 | % | ||||||||||||||||||||||||||||||
| Energy II (Feb 2015 / Feb 2020) | 4,938,823 | 1,036,068 | 4,829,351 | 1.7x | 55 | % | 2,421,010 | 1.4x | 7,250,361 | 1.6x | 6 | % | 8 | % | ||||||||||||||||||||||||||||||
| *Energy III (Feb 2020 / Feb 2026) | 4,348,681 | 2,306,823 | 3,440,633 | 1.7x | 31 | % | 900,586 | 2.3x | 4,341,219 | 1.8x | 66 | % | 45 | % | ||||||||||||||||||||||||||||||
| BCP Asia I (Dec 2017 / Sep 2021) | 2,452,208 | 705,009 | 2,959,002 | 1.8x | 43 | % | 1,404,049 | 4.8x | 4,363,051 | 2.3x | 102 | % | 32 | % | ||||||||||||||||||||||||||||||
| *BCP Asia II (Sep 2021 / Sep 2027) | 6,554,504 | 6,028,901 | 490,646 | 1.1x | — | — | n/a | 490,646 | 1.1x | n/ | a | n/ | m | |||||||||||||||||||||||||||||||
| Core Private Equity I (Jan 2017 / Mar 2021) (h) | 4,764,585 | 1,158,509 | 7,473,755 | 2.0x | — | 2,264,712 | 4.1x | 9,738,467 | 2.2x | 55 | % | 21 | % | |||||||||||||||||||||||||||||||
| *Core Private Equity II (Mar 2021 / Mar 2026) (h) | 8,190,362 | 5,733,109 | 2,712,287 | 1.1x | — | 9,592 | n/a | 2,721,879 | 1.1x | n/ | a | 8 | % | |||||||||||||||||||||||||||||||
| Total Corporate Private Equity | $ | 144,492,117 | $ | 51,021,368 | $ | 65,317,314 | 1.6x | 23 | % | $ | 126,062,437 | 2.2x | $ | 191,379,751 | 1.9x | 16 | % | 15 | % |
continued ...
110
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC | Value | MOIC | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Private Equity (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| Tactical Opportunities | ||||||||||||||||||||||||||||||||||||||||||||
| *Tactical Opportunities (Various) | $ | 22,505,129 | $ | 7,091,481 | $ | 11,849,998 | 1.2x | 8 | % | $ | 20,931,450 | 1.9x | $ | 32,781,448 | 1.6x | 17 | % | 11 | % | |||||||||||||||||||||||||
| *Tactical Opportunities Co-Investment and Other (Various) | 16,292,816 | 7,257,964 | 5,219,779 | 1.7x | 6 | % | 8,238,659 | 1.6x | 13,458,438 | 1.6x | 18 | % | 18 | % | ||||||||||||||||||||||||||||||
| Total Tactical Opportunities | $ | 38,797,945 | $ | 14,349,445 | $ | 17,069,777 | 1.3x | 8 | % | $ | 29,170,109 | 1.8x | $ | 46,239,886 | 1.6x | 18 | % | 13 | % | |||||||||||||||||||||||||
| Growth | ||||||||||||||||||||||||||||||||||||||||||||
| *BXG I (Jul 2020 / Jul 2025) | $ | 5,046,626 | $ | 1,221,647 | $ | 3,656,100 | 1.0x | 4 | % | $ | 386,207 | 3.2x | $ | 4,042,307 | 1.1x | n/ | m | — | ||||||||||||||||||||||||||
| BXG II (TBD) | 3,516,615 | 3,516,615 | — | n/a | — | — | n/a | — | n/a | n/ | a | n/ | a | |||||||||||||||||||||||||||||||
| Total Growth | $ | 8,563,241 | $ | 4,738,262 | $ | 3,656,100 | 1.0x | 4 | % | $ | 386,207 | 3.2x | $ | 4,042,307 | 1.1x | n/ | m | — | ||||||||||||||||||||||||||
| Strategic Partners (Secondaries) | ||||||||||||||||||||||||||||||||||||||||||||
| Strategic Partners I-V (Various) (i) | 11,447,898 | 644,174 | 385,776 | n/a | — | 16,940,272 | n/a | 17,326,048 | 1.7x | n/ | a | 13 | % | |||||||||||||||||||||||||||||||
| Strategic Partners VI (Apr 2014 / Apr 2016) (i) | 4,362,750 | 883,605 | 1,018,226 | n/a | — | 4,045,375 | n/a | 5,063,601 | 1.7x | n/ | a | 14 | % | |||||||||||||||||||||||||||||||
| Strategic Partners VII (May 2016 / Mar 2019) (i) | 7,489,970 | 1,701,454 | 4,452,664 | n/a | — | 6,005,682 | n/a | 10,458,346 | 2.0x | n/ | a | 19 | % | |||||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (May 2017 / Jun 2020) (i) | 1,749,807 | 500,246 | 1,063,951 | n/a | — | 1,040,172 | n/a | 2,104,123 | 1.5x | n/ | a | 15 | % | |||||||||||||||||||||||||||||||
| Strategic Partners VIII (Mar 2019 / Oct 2021) (i) | 10,763,600 | 4,834,321 | 8,409,932 | n/a | — | 5,568,354 | n/a | 13,978,286 | 1.8x | n/ | a | 38 | % | |||||||||||||||||||||||||||||||
| *Strategic Partners Real Estate, SMA and Other (Various) (i) | 8,989,890 | 3,162,325 | 3,200,753 | n/a | — | 3,420,427 | n/a | 6,621,180 | 1.7x | n/ | a | 20 | % | |||||||||||||||||||||||||||||||
| *Strategic Partners Infra III (Jun 2020 / Jul 2024) (i) | 3,250,100 | 1,659,121 | 1,205,224 | n/a | — | 124,956 | n/a | 1,330,180 | 1.5x | n/ | a | 50 | % | |||||||||||||||||||||||||||||||
| *Strategic Partners IX (Oct 2021 / Jan 2027) (i) | 19,084,345 | 13,885,975 | 3,082,382 | n/a | — | 402,916 | n/a | 3,485,298 | 1.3x | n/ | a | n/ | m | |||||||||||||||||||||||||||||||
| Total Strategic Partners (Secondaries) | $ | 67,138,360 | $ | 27,271,221 | $ | 22,818,908 | n/a | — | $ | 37,548,154 | n/a | $ | 60,367,062 | 1.7x | n/ | a | 15 | % | ||||||||||||||||||||||||||
| Life Sciences | ||||||||||||||||||||||||||||||||||||||||||||
| Clarus IV (Jan 2018 / Jan 2020) | 910,000 | 137,342 | 881,088 | 1.6x | 1 | % | 258,348 | 2.0x | 1,139,436 | 1.6x | 24 | % | 13 | % | ||||||||||||||||||||||||||||||
| *BXLS V (Jan 2020 / Jan 2025) | 4,844,726 | 3,505,230 | 1,453,017 | 1.3x | 3 | % | 90,123 | 1.1x | 1,543,140 | 1.3x | n/ | m | 3 | % |
continued ...
111
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC | Value | MOIC | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Credit | ||||||||||||||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic I (Jul 2007 / Oct 2011) | $ | 2,000,000 | $ | 97,114 | $ | — | n/a | — | $ | 4,809,088 | 1.6x | $ | 4,809,088 | 1.6x | n/a | 17 | % | |||||||||||||||||||||||||||
| Mezzanine / Opportunistic II (Nov 2011 / Nov 2016) | 4,120,000 | 997,504 | 177,195 | 0.2x | — | 6,609,860 | 1.5x | 6,787,055 | 1.4x | n/a | 10 | % | ||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic III (Sep 2016 / Jan 2021) | 6,639,133 | 855,229 | 3,953,100 | 1.1x | — | 5,627,867 | 1.6x | 9,580,967 | 1.3x | n/a | 10 | % | ||||||||||||||||||||||||||||||||
| *Mezzanine / Opportunistic IV (Jan 2021 / Jan 2026) | 5,016,771 | 3,704,951 | 2,161,842 | 1.0x | — | 96,886 | n/m | 2,258,728 | 1.1x | n/a | 10 | % | ||||||||||||||||||||||||||||||||
| Stressed / Distressed I (Sep 2009 / May 2013) | 3,253,143 | — | — | n/a | — | 5,777,098 | 1.3x | 5,777,098 | 1.3x | n/a | 9 | % | ||||||||||||||||||||||||||||||||
| Stressed / Distressed II (Jun 2013 / Jun 2018) | 5,125,000 | 547,430 | 357,563 | 0.5x | — | 5,246,727 | 1.2x | 5,604,290 | 1.1x | n/a | 1 | % | ||||||||||||||||||||||||||||||||
| *Stressed / Distressed III (Dec 2017 / Dec 2022) | 7,356,380 | 2,644,832 | 3,371,955 | 0.9x | — | 2,861,521 | 1.4x | 6,233,476 | 1.1x | n/a | 7 | % | ||||||||||||||||||||||||||||||||
| Energy I (Nov 2015 / Nov 2018) | 2,856,867 | 1,045,875 | 857,255 | 1.0x | — | 2,602,176 | 1.7x | 3,459,431 | 1.5x | n/a | 10 | % | ||||||||||||||||||||||||||||||||
| *Energy II (Feb 2019 / Feb 2024) | 3,616,081 | 1,788,336 | 2,017,746 | 1.1x | — | 1,159,053 | 1.6x | 3,176,799 | 1.2x | n/a | 22 | % | ||||||||||||||||||||||||||||||||
| European Senior Debt I (Feb 2015 / Feb 2019) | € | 1,964,689 | € | 325,719 | € | 903,416 | 0.8x | — | € | 2,283,901 | 1.4x | € | 3,187,317 | 1.2x | n/a | 2 | % | |||||||||||||||||||||||||||
| *European Senior Debt II (Jun 2019 / Jun 2024) | € | 4,088,344 | € | 1,077,989 | € | 4,241,783 | 1.0x | — | € | 1,488,677 | 1.7x | € | 5,730,460 | 1.1x | n/a | 11 | % | |||||||||||||||||||||||||||
| Total Credit Drawdown Funds (j) | $ | 46,889,033 | $ | 13,179,395 | $ | 18,387,870 | 0.9x | — | $ | 39,204,893 | 1.5x | $ | 57,592,763 | 1.2x | n/a | 10 | % |
112
Table of Contents
Selected Perpetual Capital Strategies (k)
| Strategy (Inception Year) (a) | Investment Strategy | Total Assets Under Management | Total Net Return (l) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands, Except Where Noted) | ||||||||||||
| Real Estate | ||||||||||||
| BPP—Blackstone Property Partners Platform (2013) (m) | Core+ Real Estate | $ | 72,969,326 | 11 | % | |||||||
| BREIT—Blackstone Real Estate Income Trust (2017) (n) | Core+ Real Estate | 68,523,348 | 12 | % | ||||||||
| BXMT—Blackstone Mortgage Trust (2013) (o) | Real Estate Debt | 6,551,022 | 6 | % | ||||||||
| Private Equity | ||||||||||||
| BIP—Blackstone Infrastructure Partners (2019) (p) | Infrastructure | 28,122,520 | 19 | % | ||||||||
| Credit | ||||||||||||
| BXSL—Blackstone Secured Lending Fund (2018) (q) | U.S. Direct Lending | 11,077,225 | 10 | % | ||||||||
| BCRED—Blackstone Private Credit Fund (2021) (r) | U.S. Direct Lending | 58,534,176 | 8 | % | ||||||||
| Hedge Fund Solutions | ||||||||||||
| BSCH—Blackstone Strategic Capital Holdings (2014) (s) | GP Stakes | 10,090,273 | 13 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| * | Represents funds that are currently in their investment period. |
| Column 1 | Column 2 |
|---|---|
| (a) | Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Available Capital represents total investable capital commitments, including side-by-side, adjusted for certain expenses and expired or recallable capital and may include leverage, less invested capital. This amount is not reduced by outstanding commitments to investments. |
| Column 1 | Column 2 |
|---|---|
| (c) | Multiple of Invested Capital (“MOIC”) represents carrying value, before management fees, expenses and Performance Revenues, divided by invested capital. |
| Column 1 | Column 2 |
|---|---|
| (d) | Unless otherwise indicated, Net Internal Rate of Return (“IRR”) represents the annualized inception to December 31, 2022 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of limited partner cash flows. Initial inception date of cash flows may differ from the Investment Period Beginning Date. |
| Column 1 | Column 2 |
|---|---|
| (e) | The 8% Realized Net IRR and 8% Total Net IRR exclude investors that opted out of the Hilton investment opportunity. Overall BREP International II performance reflects a 7% Realized Net IRR and a 7% Total Net IRR. |
| Column 1 | Column 2 |
|---|---|
| (f) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (g) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. |
| Column 1 | Column 2 |
|---|---|
| (h) | Blackstone Core Equity Partners is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
| Column 1 | Column 2 |
|---|---|
| (i) | Realizations are treated as return of capital until fully recovered and therefore unrealized and realized MOICs are not applicable. Returns are calculated from results that are reported on a three-month lag from Strategic Partners’ fund financial statements and therefore do not include the impact of economic and market activities in the current quarter. |
| Column 1 | Column 2 |
|---|---|
| (j) | Funds presented represent the flagship credit drawdown funds only. The Total Credit Net IRR is the combined IRR of the credit drawdown funds presented. |
113
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (k) | Perpetual Capital vehicles excluded primarily consist of (1) investment vehicles that have been investing for less than one year, (2) assets managed for certain insurance clients, and (3) investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (l) | Unless otherwise indicated, Total Net Return represents the annualized inception to December 31, 2022 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of investor cash flows. Initial inception date of cash flows occurred during the Inception Year. |
| Column 1 | Column 2 |
|---|---|
| (m) | BPP represents the aggregate Total Assets Under Management and Total Net Return of the BPP platform, which comprises over 30 funds, co-investment and separately managed account vehicles. It includes certain vehicles managed as part of the BPP Platform but not classified as Perpetual Capital. As of December 31, 2022, these vehicles represented $2.9 billion of Total Assets Under Management. |
| Column 1 | Column 2 |
|---|---|
| (n) | The BREIT Total Net Return reflects a per share blended return, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. These returns are not representative of the returns experienced by any particular investor or share class. Total Net Returns are presented on an annualized basis and are from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (o) | The BXMT return reflects annualized market return of a shareholder invested in BXMT since inception through December 31, 2022, assuming reinvestment of all dividends received during the period. Return incorporates the closing NYSE stock price as of December 31, 2022. Total Net Return is from May 22, 2013. |
| Column 1 | Column 2 |
|---|---|
| (p) | Including co-investment vehicles, BIP Total Assets Under Management is $35.2 billion. |
| Column 1 | Column 2 |
|---|---|
| (q) | The BXSL Total Assets Under Management and Total Net Return are reported on a one-quarter lag. Refer to BXSL public filings for current quarter results. BXSL Total Net Return reflects the change in Net Asset Value (“NAV”) per share, plus distributions per share (assuming dividends and distributions are reinvested in accordance with BXSL's dividend reinvestment plan) divided by the beginning NAV per share. Total Net Returns are presented on an annualized basis and are from November 20, 2018. |
| Column 1 | Column 2 |
|---|---|
| (r) | The BCRED Total Net Return reflects a per share blended return, assuming BCRED had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BCRED. These returns are not representative of the returns experienced by any particular investor or share class. Total Net Returns are presented on an annualized basis and are from January 7, 2021. Total Assets Under Management reflects gross asset value plus amounts borrowed or available to be borrowed under certain credit facilities. BCRED net asset value as of December 31, 2022 was $22.7 billion. |
| Column 1 | Column 2 |
|---|---|
| (s) | BSCH represents the aggregate Total Assets Under Management and Total Net Return of BSCH I and BSCH II funds that invest as part of the GP Stakes strategy, which targets minority investment in the general partners of private equity and other private-market alternative asset management firms globally. Including co-investment vehicles that do not pay fees, BSCH Total Assets Under Management is $10.9 billion. |
114
Table of Contents
Segment Analysis
Discussed below is our Segment Distributable Earnings for each of our segments. This information is reflected in the manner utilized by our senior management to make operating decisions, assess performance and allocate resources. References to “our” sectors or investments may also refer to portfolio companies and investments of the underlying funds that we manage.
Real Estate
The following table presents the results of operations for our Real Estate segment:
| Year Ended December 31, | 2022 vs. 2021 | 2021 vs. 2020 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ | % | $ | % | ||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||
| Management Fees, Net | ||||||||||||||||||||||||||||
| Base Management Fees | $ | 2,462,179 | $ | 1,895,412 | $ | 1,553,483 | $ | 566,767 | 30 | % | $ | 341,929 | 22 | % | ||||||||||||||
| Transaction and Other Fees, Net | 171,424 | 160,395 | 98,225 | 11,029 | 7 | % | 62,170 | 63 | % | |||||||||||||||||||
| Management Fee Offsets | (10,538 | ) | (3,499 | ) | (13,020 | ) | (7,039 | ) | 201 | % | 9,521 | -73 | % | |||||||||||||||
| Total Management Fees, Net | 2,623,065 | 2,052,308 | 1,638,688 | 570,757 | 28 | % | 413,620 | 25 | % | |||||||||||||||||||
| Fee Related Performance Revenues | 1,075,424 | 1,695,019 | 338,161 | (619,595 | ) | -37 | % | 1,356,858 | 401 | % | ||||||||||||||||||
| Fee Related Compensation | (1,039,125 | ) | (1,161,349 | ) | (618,105 | ) | 122,224 | -11 | % | (543,244 | ) | 88 | % | |||||||||||||||
| Other Operating Expenses | (315,331 | ) | (234,505 | ) | (183,132 | ) | (80,826 | ) | 34 | % | (51,373 | ) | 28 | % | ||||||||||||||
| Fee Related Earnings | 2,344,033 | 2,351,473 | 1,175,612 | (7,440 | ) | — | 1,175,861 | 100 | % | |||||||||||||||||||
| Realized Performance Revenues | 2,985,713 | 1,119,612 | 787,768 | 1,866,101 | 167 | % | 331,844 | 42 | % | |||||||||||||||||||
| Realized Performance Compensation | (1,168,045 | ) | (443,220 | ) | (312,698 | ) | (724,825 | ) | 164 | % | (130,522 | ) | 42 | % | ||||||||||||||
| Realized Principal Investment Income | 150,790 | 196,869 | 24,764 | (46,079 | ) | -23 | % | 172,105 | 695 | % | ||||||||||||||||||
| Net Realizations | 1,968,458 | 873,261 | 499,834 | 1,095,197 | 125 | % | 373,427 | 75 | % | |||||||||||||||||||
| Segment Distributable Earnings | $ | 4,312,491 | $ | 3,224,734 | $ | 1,675,446 | $ | 1,087,757 | 34 | % | $ | 1,549,288 | 92 | % |
n/m Not meaningful.
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Segment Distributable Earnings were $4.3 billion for the year ended December 31, 2022, an increase of $1.1 billion, or 34%, compared to $3.2 billion for the year ended December 31, 2021. The increase in Segment Distributable Earnings was primarily attributable to an increase of $1.1 billion in Net Realizations.
Eighty percent of the aggregate net asset value of our global opportunistic and core+ real estate vehicles is concentrated in logistics, rental housing, hotels, life science office and data centers. We believe these sectors are more likely to withstand inflationary pressures given stronger relative cash flow growth, sustained robust demand and muted supply which has driven historically low vacancies. Certain of these sectors also benefit from shorter duration leases, providing opportunity to capture growth in an inflationary environment. Despite this strong operating performance, unrealized valuations in certain investments were adversely impacted by an environment characterized by higher interest rates and a rising cost of capital. Certain funds have exposure to more challenged sectors such as traditional U.S. office buildings and assets with long-term leases which could be further adversely impacted by the current environment. With respect to realizations and deployment, continuing capital market volatility and economic uncertainty have contributed to muted activity, and this is likely to continue until market conditions improve.
Fundraising in 2022 remained positive despite a challenging market backdrop and some near-term industry headwinds, Perpetual capital strategies, including BREIT, represent an increasing percentage of Total Assets Under
115
Table of Contents
Management in our Real Estate segment. Beginning in late 2022, however, market volatility drove a material increase in BREIT repurchase requests, and pursuant to the terms of the vehicle, BREIT began to prorate such requests beginning in November 2022. Concurrently, BREIT inflows were materially reduced, particularly after proration was announced. A continuation or worsening of the current environment could further adversely affect net flows in certain perpetual capital strategies for a more extended period of time. However, we believe the long-term growth trajectory remains positive and that strong investment performance and investor under-allocation to such strategies should drive flows over the long-term. See “Part I. Item 1A. Risk Factors – Risks Related to our Business – We have increasingly undertaken business initiatives to increase the number and type of investment products we offer to individual investors, which could expose us to new and greater levels of risk.”
Fee Related Earnings
Fee Related Earnings were $2.3 billion for the year ended December 31, 2022, a decrease of $7.4 million, compared to $2.4 billion for the year ended December 31, 2021. The decrease in Fee Related Earnings was attributable to a decrease of $619.6 million in Fee Related Performance Revenues and an increase of $80.8 million in Other Operating Expenses, partially offset by an increase of $570.8 million in Management Fees, Net and a decrease of $122.2 million in Fee Related Compensation.
Fee Related Performance Revenues were $1.1 billion for the year ended December 31, 2022, a decrease of $619.6 million, compared to $1.7 billion for the year ended December 31, 2021. The decrease was primarily due to the crystallization of BREIT performance revenues.
Other Operating Expenses were $315.3 million for the year ended December 31, 2022, an increase of $80.8 million, compared to $234.5 million for the year ended December 31, 2021. The increase was primarily due to travel, entertainment, occupancy, technology-related expenses and professional fees.
Management Fees, Net were $2.6 billion for the year ended December 31, 2022, an increase of $570.8 million, compared to $2.1 billion for the year ended December 31, 2021, primarily driven by an increase in Base Management Fees. Base Management Fees increased $566.8 million primarily due to Fee-Earning Assets Under Management growth in Core+ real estate.
The annualized Base Management Fee Rate decreased from 1.09% at December 31, 2021 to 0.97% at December 31, 2022. The decrease was primarily due to the commencement of BREP X, for which a significant portion of management fees are on a fee holiday through December 31, 2022, and growth in BREDS insurance vehicles, which have a lower management fee rate.
Fee Related Compensation was $1.0 billion for the year ended December 31, 2022, a decrease of $122.2 million, compared to $1.2 billion for the year ended December 31, 2021. The decrease was primarily due to a decrease in Fee Related Performance Revenues, partially offset by an increase in Management Fees, Net, both of which impact Fee Related Compensation.
Net Realizations
Net Realizations were $2.0 billion for the year ended December 31, 2022, an increase of $1.1 billion, or 125%, compared to $873.3 million for the year ended December 31, 2021. The increase in Net Realizations was attributable to an increase of $1.9 billion in Realized Performance Revenues, partially offset by an increase of $724.8 million in Realized Performance Compensation and a decrease of $46.1 million in Realized Principal Investment Income.
Realized Performance Revenues were $3.0 billion for the year ended December 31, 2022, an increase of $1.9 billion, compared to $1.1 billion for the year ended December 31, 2021. The increase was primarily due to higher Realized Performance Revenues in BREP.
116
Table of Contents
Realized Performance Compensation was $1.2 billion for the year ended December 31, 2022, an increase of $724.8 million, compared to $443.2 million for the year ended December 31, 2021. The increase was primarily due to the increase in Realized Performance Revenues.
Realized Principal Investment Income was $150.8 million for the year ended December 31, 2022, a decrease of $46.1 million, compared to $196.9 million for the year ended December 31, 2021. The decrease was primarily due to the segment’s allocation of the gain recognized in connection with the Pátria Investments Limited and Pátria Investimentos Ltda. (collectively, “Pátria”) sale transactions during the first and third quarters of 2021.
Fund Returns
Fund return information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following table presents the internal rates of return, except where noted, of our significant real estate funds:
| Year Ended December 31, | December 31, 2022 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BREP VII | 4% | 2% | 44% | 36% | -22% | -20% | 30% | 22% | 21% | 15% | |||||||||||||||||||||||||||||
| BREP VIII | 8% | 6% | 57% | 46% | 10% | 7% | 36% | 28% | 23% | 17% | |||||||||||||||||||||||||||||
| BREP IX | 18% | 13% | 84% | 63% | 35% | 21% | 96% | 66% | 42% | 30% | |||||||||||||||||||||||||||||
| BREP Europe IV (b) | -14% | -13% | 2% | — | -17% | -15% | 28% | 20% | 19% | 13% | |||||||||||||||||||||||||||||
| BREP Europe V (b) | -1% | -2% | 37% | 29% | 1% | — | 52% | 42% | 17% | 12% | |||||||||||||||||||||||||||||
| BREP Europe VI (b) | 10% | 6% | 71% | 51% | 14% | — | 99% | 72% | 33% | 21% | |||||||||||||||||||||||||||||
| BREP Asia I | -1% | -2% | 37% | 29% | -5% | -5% | 27% | 20% | 19% | 12% | |||||||||||||||||||||||||||||
| BREP Asia II | 2% | 1% | 31% | 21% | 8% | 4% | 53% | 37% | 14% | 9% | |||||||||||||||||||||||||||||
| BREP Co-Investment (c) | 26% | 25% | 77% | 70% | 33% | 32% | 18% | 16% | 18% | 16% | |||||||||||||||||||||||||||||
| BPP (d) | 11% | 9% | 20% | 17% | 7% | 6% | n/a | n/a | 13% | 11% | |||||||||||||||||||||||||||||
| BREIT (e) | n/a | 8% | n/a | 30% | n/a | 7% | n/a | n/a | n/a | 12% | |||||||||||||||||||||||||||||
| BREDS High-Yield (f) | 3% | — | 18% | 13% | 5% | 1% | 15% | 10% | 14% | 9% | |||||||||||||||||||||||||||||
| BXMT (g) | n/a | -24% | n/a | 20% | n/a | -18% | n/a | n/a | n/a | 6% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (b) | Euro-based internal rates of return. |
| Column 1 | Column 2 |
|---|---|
| (c) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
117
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (d) | The BPP platform, which comprises over 30 funds, co-investment and separately managed account vehicles, represents the Core+ real estate funds which invest with a more modest risk profile and lower leverage. |
| Column 1 | Column 2 |
|---|---|
| (e) | Reflects a per share blended return for each respective period, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. These returns are not representative of the returns experienced by any particular investor or share class. Inception to date returns are presented on an annualized basis and are from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (f) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. Inception to date returns are from July 1, 2009. |
| Column 1 | Column 2 |
|---|---|
| (g) | Reflects annualized return of a shareholder invested in BXMT as of the beginning of each period presented, assuming reinvestment of all dividends received during the period, and net of all fees and expenses incurred by BXMT. Return incorporates the closing NYSE stock price as of each period end. Inception to date returns are from May 22, 2013. |
Funds With Closed Investment Periods
The Real Estate segment has twelve funds with closed investment periods as of December 31, 2022: BREP IX, BREP VIII, BREP VII, BREP VI, BREP V, BREP IV, BREP Europe V, BREP Europe IV, BREP Europe III, BREP Asia II, BREP Asia I and BREDS III. As of December 31, 2022, BREP VII, BREP VI, BREP V, BREP IV, BREP Europe IV and BREP Europe III were above their carried interest thresholds (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would have been above their carried interest thresholds even if all remaining investments were valued at zero. BREP IX, BREP VIII, BREP Europe V, BREP Asia II, BREP Asia I and BREDS III were above their carried interest thresholds. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds.
Private Equity
The following table presents the results of operations for our Private Equity segment:
| Year Ended December 31, | 2022 vs. 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 1,786,923 | $ | 1,521,273 | $ | 1,232,028 | $ | 265,650 | 17% | $ | 289,245 | 23% | |||||||||||||||
| Transaction, Advisory and Other Fees, Net | 97,876 | 174,905 | 82,440 | (77,029 | ) | -44% | 92,465 | 112% | |||||||||||||||||||
| Management Fee Offsets | (56,062 | ) | (33,247 | ) | (44,628 | ) | (22,815 | ) | 69% | 11,381 | -26% | ||||||||||||||||
| Total Management and Advisory Fees, Net | 1,828,737 | 1,662,931 | 1,269,840 | 165,806 | 10% | 393,091 | 31% | ||||||||||||||||||||
| Fee Related Performance Revenues | (648 | ) | 212,128 | — | (212,776 | ) | n/m | 212,128 | n/m | ||||||||||||||||||
| Fee Related Compensation | (575,194 | ) | (662,824 | ) | (455,538 | ) | 87,630 | -13% | (207,286 | ) | 46% | ||||||||||||||||
| Other Operating Expenses | (304,177 | ) | (264,468 | ) | (195,213 | ) | (39,709 | ) | 15% | (69,255 | ) | 35% | |||||||||||||||
| Fee Related Earnings | 948,718 | 947,767 | 619,089 | 951 | — | 328,678 | 53% | ||||||||||||||||||||
| Realized Performance Revenues | 1,191,028 | 2,263,099 | 877,493 | (1,072,071 | ) | -47% | 1,385,606 | 158% | |||||||||||||||||||
| Realized Performance Compensation | (544,229 | ) | (943,199 | ) | (366,949 | ) | 398,970 | -42% | (576,250 | ) | 157% | ||||||||||||||||
| Realized Principal Investment Income | 139,767 | 263,368 | 72,089 | (123,601 | ) | -47% | 191,279 | 265% | |||||||||||||||||||
| Net Realizations | 786,566 | 1,583,268 | 582,633 | (796,702 | ) | -50% | 1,000,635 | 172% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 1,735,284 | $ | 2,531,035 | $ | 1,201,722 | $ | (795,751 | ) | -31% | $ | 1,329,313 | 111% |
n/m Not meaningful.
118
Table of Contents
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Segment Distributable Earnings were $1.7 billion for the year ended December 31, 2022, a decrease of $795.8 million, compared to $2.5 billion for the year ended December 31, 2021. The decrease in Segment Distributable Earnings was attributable to a decrease of $796.7 million in Net Realizations.
Despite some recent signs of moderation, tight labor markets and wage inflation have put profit margin pressure on certain of our private equity portfolio companies, especially those in labor-intensive businesses. These impacts should be mitigated as inflation moderates. Moreover, the impact of such pressures on our overall private equity portfolio has been to some extent mitigated by its focus on investing in companies that are less impacted by rising input costs or that benefit from strong revenue growth and pricing power. With respect to realizations and deployment, continuing capital market volatility and economic uncertainty have contributed to more muted activity, and this is likely to continue until market conditions improve, which would negatively impact Segment Distributable Earnings in our Private Equity segment. Challenging market conditions have pressured investors’ ability to allocate to private equity strategies and contributed to an already competitive fundraising environment. Despite these near-term headwinds and a slower pace of fundraising, our institutional fundraising has remained positive and we have advanced considerably toward our overall flagship fundraise goal.
In energy, favorable market conditions contributed to a meaningful increase in the value of certain energy investments, as energy, oil and gas prices remained elevated in 2022. This trend, in part due to decreased supply because of the ongoing war between Russia and Ukraine, has had a positive impact on our energy portfolio. Beyond this trend, however, increased scrutiny from regulators, investors and other market participants on the climate impact of oil and gas energy investments has weakened long-term growth prospects for traditional energy. The persistence of these weakened market fundamentals could negatively impact the performance of certain investments in our energy and corporate private equity funds.
Fee Related Earnings
Fee Related Earnings were $948.7 million for the year ended December 31, 2022, an increase of $1.0 million, compared to $947.8 million for the year ended December 31, 2021. The increase in Fee Related Earnings was attributable to an increase of $165.8 million in Management and Advisory Fees, Net and a decrease of $87.6 million in Fee Related Compensation, partially offset by a decrease of $212.8 million in Fee Related Performance Revenues and an increase of $39.7 million in Other Operating Expenses.
Management and Advisory Fees, Net were $1.8 billion for the year ended December 31, 2022, an increase of $165.8 million, compared to $1.7 billion for the year ended December 31, 2021, primarily driven by an increase in Base Management Fees, partially offset by a decrease in Transaction and Advisory Fees, Net and Management Fee Offsets. Base Management Fees increased $265.7 million primarily due to (a) the commencement of Strategic Partners GP Solutions and Strategic Partners IX’s investment periods during the three months ended June 30, 2021 and the three months ended December 31, 2021, respectively, and (b) Fee-Earning Assets Under Management Growth in BIP. Transaction, Advisory and Other Fees, Net increased $77.0 million primarily due to deal activity in BXCM. Management Fee Offsets increased $22.8 million primarily due to the launch of Strategic Partners IX during the three months ended December 31, 2021.
Fee Related Compensation was $575.2 million for the year ended December 31, 2022, a decrease of $87.6 million, compared to $662.8 million for the year ended December 31, 2021. The decrease was primarily due to a decrease in Fee Related Performance Revenues, partially offset by an increase in Management and Advisory Fees, Net, both of which impact Fee Related Compensation.
Fee Related Performance Revenues was $(0.6) million for the year ended December 31, 2022, a decrease of $212.8 million, compared to $212.1 million for the year ended December 31, 2021. The decrease was primarily due to BIP performance revenues crystallizing at December 31, 2021, with the amount for the year ended December 31, 2022 representing a true up to the prior year Fee Related Performance Revenue.
119
Table of Contents
Other Operating Expenses were $304.2 million for the year ended December 31, 2022, an increase of $39.7 million, compared to $264.5 million for the year ended December 31, 2021. The increase was primarily due to travel and entertainment, occupancy and technology related expenses, and professional fees.
Net Realizations
Net Realizations were $786.6 million for the year ended December 31, 2022, a decrease of $796.7 million, compared to $1.6 billion for the year ended December 31, 2021. The decrease in Net Realizations was attributable to decreases of $1.1 billion in Realized Performance Revenues and $123.6 million in Realized Principal Investment Income, partially offset by an increase of $399.0 million in Realized Performance Compensation.
Realized Performance Revenues were $1.2 billion for the year ended December 31, 2022, a decrease of $1.1 billion, compared to $2.3 billion for the year ended December 31, 2021. The decrease was primarily due to lower Realized Performance Revenues in corporate private equity and Tactical Opportunities, partially offset by higher Realized Performance Revenues in Strategic Partners.
Realized Principal Investment Income was $139.8 million for the year ended December 31, 2022, a decrease of $123.6 million, compared to $263.4 million for the year ended December 31, 2021. The decrease was primarily due to the segment’s allocation of the gain recognized in connection with the Pátria sale transactions during the first and third quarters of 2021.
Realized Performance Compensation was $544.2 million for the year ended December 31, 2022, a decrease of $399.0 million, compared to $943.2 million for the year ended December 31, 2021. The decrease was primarily due to the decrease in Realized Performance Revenues.
Fund Returns
Fund returns information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
120
Table of Contents
The following table presents the internal rates of return of our significant private equity funds:
| Year Ended December 31, | December 31, 2022 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BCP V | 48% | 24% | 223% | 103% | 14% | 5% | 10% | 8% | 10% | 8% | |||||||||||||||||||||||||||||
| BCP VI | 12% | 11% | 19% | 16% | 18% | 16% | 20% | 16% | 17% | 13% | |||||||||||||||||||||||||||||
| BCP VII | -12% | -11% | 44% | 36% | 11% | 9% | 43% | 35% | 20% | 14% | |||||||||||||||||||||||||||||
| BCP VIII | 4% | — | n/a | n/a | n/a | n/a | n/m | n/m | 31% | 16% | |||||||||||||||||||||||||||||
| BEP I | 57% | 46% | 78% | 59% | -19% | -18% | 18% | 14% | 15% | 12% | |||||||||||||||||||||||||||||
| BEP II | 36% | 33% | 56% | 53% | -31% | -31% | 9% | 6% | 12% | 8% | |||||||||||||||||||||||||||||
| BEP III | 42% | 31% | 86% | 56% | n/m | n/m | 97% | 66% | 70% | 45% | |||||||||||||||||||||||||||||
| BCP Asia I | -38% | -35% | 193% | 158% | 56% | 42% | 137% | 102% | 46% | 32% | |||||||||||||||||||||||||||||
| BCEP I (b) | — | — | 55% | 50% | 33% | 29% | 61% | 55% | 24% | 21% | |||||||||||||||||||||||||||||
| BCEP II (b) | 14% | 9% | n/a | n/a | n/a | n/a | n/a | n/a | 14% | 8% | |||||||||||||||||||||||||||||
| Tactical Opportunities | -2% | -4% | 37% | 28% | 19% | 15% | 21% | 17% | 15% | 11% | |||||||||||||||||||||||||||||
| Tactical Opportunities Co-Investment and Other | — | 4% | 67% | 57% | 14% | 11% | 19% | 18% | 20% | 18% | |||||||||||||||||||||||||||||
| BXG I | -13% | -13% | 50% | 29% | n/m | n/m | n/m | n/m | 6% | — | |||||||||||||||||||||||||||||
| Strategic Partners VI (c) | -6% | -7% | 51% | 47% | -9% | -9% | n/a | n/a | 19% | 14% | |||||||||||||||||||||||||||||
| Strategic Partners VII (c) | -3% | -5% | 75% | 66% | -7% | -8% | n/a | n/a | 24% | 19% | |||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (c) | 15% | 13% | 26% | 23% | 10% | 6% | n/a | n/a | 19% | 15% | |||||||||||||||||||||||||||||
| Strategic Partners VIII (c) | 3% | 2% | 132% | 113% | 6% | 2% | n/a | n/a | 47% | 38% | |||||||||||||||||||||||||||||
| Strategic Partners Real Estate, SMA and Other (c) | 20% | 15% | 41% | 40% | 2% | 2% | n/a | n/a | 21% | 20% | |||||||||||||||||||||||||||||
| Infra III (c) | 51% | 37% | 81% | 54% | n/m | n/m | n/a | n/a | 79% | 50% | |||||||||||||||||||||||||||||
| BIP | 26% | 20% | 41% | 33% | 6% | 1% | n/a | n/a | 25% | 19% | |||||||||||||||||||||||||||||
| Clarus IV | 4% | 2% | 34% | 26% | 3% | — | 30% | 24% | 21% | 13% | |||||||||||||||||||||||||||||
| BXLS V | 10% | 2% | 13% | -4% | n/m | n/m | n/m | n/m | 17% | 3% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (b) | BCEP is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
| Column 1 | Column 2 |
|---|---|
| (c) | Realizations are treated as return of capital until fully recovered and therefore inception to date realized returns are not applicable. Returns are calculated from results that are reported on a three month lag from Strategic Partners’ fund financial statements and therefore do not include the impact of economic and market activities in the current quarter. |
Funds With Closed Investment Periods
The corporate private equity funds within the Private Equity segment have nine funds with closed investment periods: BCP IV, BCP V, BCP VI, BCP VII, BCOM, BEP I, BEP II, BCEP I and BCP Asia I. As of December 31, 2022, BCP IV
121
Table of Contents
was above its carried interest threshold (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would still be above its carried interest threshold even if all remaining investments were valued at zero. BCP V is comprised of two fund classes, the BCP V “main fund” and BCP V-AC fund. Within these fund classes, the general partner is subject to equalization such that (a) the general partner accrues carried interest when the respective carried interest for either fund class is positive and (b) the general partner realizes carried interest so long as clawback obligations, if any, for either of the respective fund classes are fully satisfied. BCP V, BCP VI, BCP VII, BCOM, BEP I, BEP II, BCEP I and BCP Asia were above their respective carried interest thresholds. Funds are considered above their carried interest thresholds based on the aggregate fund position, although individual limited partners may be below their respective carried interest thresholds in certain funds. We are entitled to retain previously realized carried interest up to 20% of BCOM’s net gains. As a result, Performance Revenues are recognized from BCOM on current period gains and losses.
Credit & Insurance
The following table presents the results of operations for our Credit & Insurance segment:
| Year Ended December 31, | 2022 vs. 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 1,230,710 | $ | 765,905 | $ | 603,713 | $ | 464,805 | 61% | $ | 162,192 | 27% | |||||||||||||||
| Transaction and Other Fees, Net | 34,624 | 44,868 | 21,311 | (10,244 | ) | -23% | 23,557 | 111% | |||||||||||||||||||
| Management Fee Offsets | (5,432 | ) | (6,653 | ) | (10,466 | ) | 1,221 | -18% | 3,813 | -36% | |||||||||||||||||
| Total Management Fees, Net | 1,259,902 | 804,120 | 614,558 | 455,782 | 57% | 189,562 | 31% | ||||||||||||||||||||
| Fee Related Performance Revenues | 374,721 | 118,097 | 40,515 | 256,624 | 217% | 77,582 | 191% | ||||||||||||||||||||
| Fee Related Compensation | (529,784 | ) | (367,322 | ) | (261,214 | ) | (162,462 | ) | 44% | (106,108 | ) | 41% | |||||||||||||||
| Other Operating Expenses | (264,181 | ) | (199,912 | ) | (165,114 | ) | (64,269 | ) | 32% | (34,798 | ) | 21% | |||||||||||||||
| Fee Related Earnings | 840,658 | 354,983 | 228,745 | 485,675 | 137% | 126,238 | 55% | ||||||||||||||||||||
| Realized Performance Revenues | 147,413 | 209,421 | 20,943 | (62,008 | ) | -30% | 188,478 | 900% | |||||||||||||||||||
| Realized Performance Compensation | (63,846 | ) | (94,450 | ) | (3,476 | ) | 30,604 | -32% | (90,974 | ) | n/m | ||||||||||||||||
| Realized Principal Investment Income | 80,993 | 70,796 | 7,970 | 10,197 | 14% | 62,826 | 788% | ||||||||||||||||||||
| Net Realizations | 164,560 | 185,767 | 25,437 | (21,207 | ) | -11% | 160,330 | 630% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 1,005,218 | $ | 540,750 | $ | 254,182 | $ | 464,468 | 86% | $ | 286,568 | 113% |
n/m Not meaningful.
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Segment Distributable Earnings were $1.0 billion for the year ended December 31, 2022, an increase of $464.5 million, or 86%, compared to $540.8 million for the year ended December 31, 2021. The increase in Segment Distributable Earnings was attributable to an increase of $485.7 million in Fee Related Earnings, partially offset by a decrease of $21.2 million in Net Realizations.
While public spreads widened in 2022 amid market volatility and heightened uncertainty, rising interest rates and solid underlying company performance favorably impacted returns in our private credit strategies. While rising interest rates and the resulting higher cost of capital have the potential to negatively impact the free cash flow and credit quality of certain borrowers, the performance of our credit funds has generally benefited from rising interest rates as a substantial majority of the portfolio is floating rate. Rising costs resulting from heightened energy prices and input costs have contributed to margin pressures at certain of our Credit & Insurance segment investments. Such investments would continue to be negatively impacted by a sustained high rate of inflation if
122
Table of Contents
they are unable to mitigate margin pressures, especially if concurrent with an increase in their debt service costs. If continued interest rate increases occur concurrently with a period of economic weakness or a slowdown in growth, portfolio performance in our Credit & Insurance segment may be negatively impacted. Continued market dislocation may create attractive deployment opportunities, particularly for our private credit strategies, as borrowers seek alternative lending sources. Nonetheless, significant market dislocation could limit the liquidity of certain assets traded in the credit markets, and this would impact our funds’ ability to sell such assets at attractive prices or in a timely manner.
In energy, oil and gas prices remained elevated in 2022, in part due to decreased supply as a result of the ongoing war between Russia and Ukraine and heightened global demand. This short-term trend has had a positive impact on our energy portfolio. Beyond this short-term trend, however, increased scrutiny from regulators, investors and other market participants on the climate impact of oil and gas energy investments has weakened long-term market fundamentals for traditional energy. The persistence of these weakened market fundamentals could negatively impact the performance of certain investments in our credit funds.
Perpetual capital strategies, including BCRED, represent an increasing percentage of Total Assets Under Management in our Credit & Insurance segment. Beginning in late 2022, market volatility drove a material increase in BCRED repurchase requests and a material decrease in inflows. This led to minimal net flows in BCRED in the fourth quarter. A continuation or worsening of the current environment would further adversely affect our net flows for a more extended period of time. However, we believe the long-term growth trajectory remains positive and that strong investment performance and investor under-allocation to such private wealth strategies should drive flows over the long-term. See “Item 1A. Risk Factors – Risks Related to Our Business – We have increasingly undertaken business initiatives to increase the number and type of investment products we offer to individual investors, which could expose us to new and greater levels of risk” in this report.
Fee Related Earnings
Fee Related Earnings were $840.7 million for the year ended December 31, 2022, an increase of $485.7 million, or 137%, compared to $355.0 million for the year ended December 31, 2021. The increase in Fee Related Earnings was attributable to increases of $455.8 million in Management Fees, Net and $256.6 million in Fee Related Performance Revenues, partially offset by increases of $162.5 million in Fee Related Compensation and $64.3 million in Other Operating Expenses.
Management Fees, Net were $1.3 billion for the year ended December 31, 2022, an increase of $455.8 million, compared to $804.1 million for the year ended December 31, 2021, primarily driven by an increase in Base Management Fees. Base Management Fees increased $464.8 million primarily due to inflows in BCRED and BIS.
Fee Related Performance Revenues were $374.7 million for the year ended December 31, 2022, an increase of $256.6 million, compared to $118.1 million for the year ended December 31, 2021. The increase was primarily due to performance and an increase in subscriptions in BCRED.
Fee Related Compensation was $529.8 million for the year ended December 31, 2022, an increase of $162.5 million, compared to $367.3 million for the year ended December 31, 2021. The increase was primarily due to increases in Management Fees, Net and Fee Related Performance Revenues, both of which impact Fee Related Compensation.
Other Operating Expenses were $264.2 million for the year ended December 31, 2022, an increase of $64.3 million, compared to $199.9 million for the year ended December 31, 2021. The increase was primarily due to travel, entertainment, occupancy and technology-related expenses and professional fees.
123
Table of Contents
Net Realizations
Net Realizations were $164.6 million for the year ended December 31, 2022, a decrease of $21.2 million, compared to $185.8 million for the year ended December 31, 2021. The decrease in Net Realizations was attributable to a decrease of $62.0 million in Realized Performance Revenues, partially offset by a decrease of $30.6 million in Realized Performance Compensation.
Realized Performance Revenues were $147.4 million for the year ended December 31, 2022, a decrease of $62.0 million, compared to $209.4 million for the year ended December 31, 2021. The decrease was primarily attributable to lower realized performance revenues in our mezzanine funds.
Realized Performance Compensation was $63.8 million for the year ended December 31, 2022, a decrease of $30.6 million, compared to $94.5 million for the year ended December 31, 2021. The decrease was primarily due to the decrease in Realized Performance Revenues.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
The following table presents the return information for the Private Credit and Liquid Credit composites:
| Year Ended December 31, | Inception to December 31, 2022 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | Total | |||||||||||||||||||||||||||||
| Composite (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| Private Credit (b) | 7 | % | 4 | % | 22 | % | 16 | % | 1 | % | -1 | % | 11 | % | 7 | % | ||||||||||||||||
| Liquid Credit (b) | -3 | % | -3 | % | 5 | % | 5 | % | 4 | % | 4 | % | 5 | % | 4 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Allocations, net of tax advances. |
| Column 1 | Column 2 |
|---|---|
| (b) | Effective January 1, 2021, Credit returns are presented as separate returns for Private Credit and Liquid Credit instead of as a Credit Composite. Private Credit returns include mezzanine lending funds and middle market direct lending funds (including BXSL and BCRED), stressed/distressed strategies (including stressed/distressed funds and credit alpha strategies) and energy strategies. Liquid Credit returns include CLOs, closed-ended funds, open-ended funds and separately managed accounts. Only fee-earning funds exceeding $100 million of fair value at the beginning of each respective quarter-end are included. Funds in liquidation, funds investing primarily in investment grade corporate credit and asset-based finance funds are excluded. Blackstone Funds that were contributed to BXC as part of Blackstone’s acquisition of BXC in March 2008 and the pre-acquisition date performance for funds and vehicles acquired by BXC subsequent to March 2008, are also excluded. Private Credit and Liquid Credit’s inception to date returns are from December 31, 2005. Prior periods have been updated to reflect this presentation. |
124
Table of Contents
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Hurdle (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2022 | 2021 | 2020 | 2022 | 2021 | 2020 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Credit & Insurance (b) | $ | 87,175,669 | $ | 66,350,185 | $ | 28,944,333 | 93 | % | 94 | % | 58 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Hurdle represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Credit & Insurance managed fund has positive investment performance relative to a hurdle, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a hurdle return, thereby resulting in an increase in Estimated % Above High Water Mark/Hurdle. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Credit & Insurance managed funds, at December 31, 2022, the incremental appreciation needed for the 7% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles to reach their respective High Water Marks/Hurdles was $2.0 billion, an increase of $225.5 million, compared to $1.8 billion at December 31, 2021. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles as of December 31, 2022, 47% were within 5% of reaching their respective High Water Mark. |
Hedge Fund Solutions
The following table presents the results of operations for our Hedge Fund Solutions segment:
| Year Ended December 31, | 2022 vs. 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 565,226 | $ | 636,685 | $ | 582,830 | $ | (71,459 | ) | -11% | $ | 53,855 | 9% | ||||||||||||||
| Transaction and Other Fees, Net | 6,193 | 11,770 | 5,899 | (5,577 | ) | -47% | 5,871 | 100% | |||||||||||||||||||
| Management Fee Offsets | (177 | ) | (572 | ) | (650 | ) | 395 | -69% | 78 | -12% | |||||||||||||||||
| Total Management Fees, Net | 571,242 | 647,883 | 588,079 | (76,641 | ) | -12% | 59,804 | 10% | |||||||||||||||||||
| Fee Related Compensation | (186,672 | ) | (156,515 | ) | (161,713 | ) | (30,157 | ) | 19% | 5,198 | -3% | ||||||||||||||||
| Other Operating Expenses | (105,334 | ) | (94,792 | ) | (79,758 | ) | (10,542 | ) | 11% | (15,034 | ) | 19% | |||||||||||||||
| Fee Related Earnings | 279,236 | 396,576 | 346,608 | (117,340 | ) | -30% | 49,968 | 14% | |||||||||||||||||||
| Realized Performance Revenues | 137,184 | 290,980 | 179,789 | (153,796 | ) | -53% | 111,191 | 62% | |||||||||||||||||||
| Realized Performance Compensation | (37,977 | ) | (76,701 | ) | (31,224 | ) | 38,724 | -50% | (45,477 | ) | 146% | ||||||||||||||||
| Realized Principal Investment Income | 24,706 | 56,733 | 54,110 | (32,027 | ) | -56% | 2,623 | 5% | |||||||||||||||||||
| Net Realizations | 123,913 | 271,012 | 202,675 | (147,099 | ) | -54% | 68,337 | 34% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 403,149 | $ | 667,588 | $ | 549,283 | $ | (264,439 | ) | -40% | $ | 118,305 | 22% |
n/m Not meaningful.
125
Table of Contents
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Segment Distributable Earnings were $403.1 million for the year ended December 31, 2022, a decrease of $264.4 million, compared to $667.6 million for the year ended December 31, 2021. The decrease in Segment Distributable Earnings was attributable to decreases of $117.3 million in Fee Related Earnings and $147.1 million in Net Realizations.
Strategies across our Hedge Fund Solutions segment navigated a year of significant market volatility caused by high inflation and escalating interest rates to generally outperform the broader market with significantly less volatility. The performance of some of the underlying managers in our Hedge Fund Solutions segment, however, was adversely impacted by the challenging market environment. Segment Distributable Earnings in the Hedge Fund Solutions segment would likely be negatively impacted by a significant or sustained weak market environment or decline in asset prices, including as a result of concerns over macroeconomic and geopolitical factors. In addition, while certain of our strategies are designed to benefit from a rising interest rate environment, in an environment concurrently characterized by high interest rates and weak equity markets, it may be difficult for funds in certain strategies to exceed interest rate-based performance hurdles to which such funds are subject, which would negatively impact our Segment Distributable Earnings.
Outperformance relative to the broader market by strategies in our Hedge Fund Solutions segment, particularly during times of meaningful equity market volatility, could contribute to increased flows in the segment. Despite significant volatility in 2022, however, overall in recent years markets have experienced relatively low volatility, which has at times resulted in certain investors reallocating capital away from traditional hedge fund strategies. To the extent markets experience a prolonged period of low volatility and outperform our hedge fund strategies, investors may seek to reallocate capital away from traditional hedge fund strategies, which could negatively impact net flows in our Hedge Fund Solutions segment. Conversely, outperformance by our Hedge Fund Solutions strategies in a weak market environment has in some cases resulted in such strategies representing an increasing portion of the value of certain investors’ portfolios, which may limit such investors’ ability to allocate additional capital to certain funds in the segment, or result in such investors seeking to withdraw capital from such funds. The Hedge Fund Solutions segment operates multiple business lines, manages strategies that are both long and short asset classes and generates a majority of its revenue through management fees. In that regard, the segment’s revenues depend in part on our ability to successfully grow such existing diverse business lines and strategies and to identify and scale new ones to meet evolving investor appetites. In recent years we have shifted the mix of our product offerings to include more products whose performance-based fees represent a more significant proportion of the fees earned from such products than has historically been the case.
Fee Related Earnings
Fee Related Earnings were $279.2 million for the year ended December 31, 2022, a decrease of $117.3 million, compared to $396.6 million for the year ended December 31, 2021. The decrease in Fee Related Earnings was primarily attributable to a decrease of $76.6 million in Management Fees, Net and increases of $30.2 million in Fee Related Compensation and $10.5 million in Other Operating Expenses.
Management Fees, Net were $571.2 million for the year ended December 31, 2022, a decrease of $76.6 million, compared to $647.9 million for the year ended December 31, 2021, primarily driven by a decrease in Base Management Fees. Base Management Fees decreased $71.5 million primarily driven by a decrease in Fee-Earning Assets Under Management in customized solutions and commingled products.
Fee Related Compensation were $186.7 million for the year ended December 31, 2022, an increase of $30.2 million, compared to $156.5 million for the year ended December 31, 2021. The increase was primarily due to compensation accruals, hiring and corporate allocations.
126
Table of Contents
Other Operating Expenses were $105.3 million for the year ended December 31, 2022, an increase of $10.5 million, compared to $94.8 million for the year ended December 31, 2021. The increase was primarily due to travel and entertainment, and occupancy related expenses.
Net Realizations
Net Realizations were $123.9 million for the year ended December 31, 2022, a decrease of $147.1 million, compared to $271.0 million for the year ended December 31, 2021. The decrease in Net Realizations was primarily attributable to decreases of $153.8 million in Realized Performance Revenues and $32.0 million in Realized Principal Investment Income, partially offset by a decrease of $38.7 million in Realized Performance Compensation.
Realized Performance Revenues were $137.2 million for the year ended December 31, 2022, a decrease of $153.8 million, compared to $291.0 million for the year ended December 31, 2021. The decrease was primarily driven by reduced Realized Performance Revenues in liquid and specialized solutions and in customized solutions and commingled products.
Realized Principal Investment Income was $24.7 million for the year ended December 31, 2022, a decrease of $32.0 million, compared to $56.7 million for the year ended December 31, 2021. The decrease was primarily due to the segment’s allocation of the gain recognized in the Pátria sale transaction in the first and third quarters of 2021.
Realized Performance Compensation was $38.0 million for the year ended December 31, 2022, a decrease of $38.7 million, compared to $76.7 million for the year ended December 31, 2021. The decrease was primarily due to the decrease in Realized Performance Revenues.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
The following table presents the return information of the BAAM Principal Solutions Composite:
| Average Annual Returns (a) | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Periods Ended December 31, 2022 | ||||||||||||||||||||||||||||||||
| One Year | Three Year | Five Year | Historical | |||||||||||||||||||||||||||||
| Composite | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| BAAM Principal Solutions Composite (b) | 5 | % | 4 | % | 6 | % | 5 | % | 6 | % | 5 | % | 7 | % | 6 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Composite returns present a summarized asset-weighted return measure to evaluate the overall performance of the applicable class of Blackstone Funds. |
| Column 1 | Column 2 |
|---|---|
| (b) | BAAM’s Principal Solutions (“BPS”) Composite covers the period from January 2000 to present, although BAAM’s inception date is September 1990. The BPS Composite includes only BAAM-managed commingled and customized multi-manager funds and accounts and does not include BAAM’s individual investor solutions (liquid alternatives), strategic capital (seeding and GP minority stakes), strategic opportunities (co-invests), and advisory (non-discretionary) platforms, except for investments by BPS funds directly into those platforms. |
127
Table of Contents
| Column 1 | Column 2 |
|---|---|
| BAAM-managed funds in liquidation and, in the case of net returns, non-fee-paying assets are also excluded. The funds/accounts that comprise the BPS Composite are not managed within a single fund or account and are managed with different mandates. There is no guarantee that BAAM would have made the same mix of investments in a stand-alone fund/account. The BPS Composite is not an investible product and, as such, the performance of the BPS Composite does not represent the performance of an actual fund or account. The historical return is from January 1, 2000. |
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Benchmark (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2022 | 2021 | 2020 | 2022 | 2021 | 2020 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Hedge Fund Solutions Managed Funds (b) | $ | 50,664,202 | $ | 47,639,865 | $ | 47,088,501 | 85 | % | 91 | % | 75 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Benchmark represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Hedge Fund Solutions managed fund has positive investment performance relative to a benchmark, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a benchmark return, thereby resulting in an increase in Estimated % Above High Water Mark/Benchmark. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Hedge Fund Solutions managed funds, at December 31, 2022, the incremental appreciation needed for the 15% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Benchmarks to reach their respective High Water Marks/Benchmarks was $757.7 million, an increase of $457.9 million, compared to $299.8 million at December 31, 2021. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/ Benchmarks as of December 31, 2022, 59% were within 5% of reaching their respective High Water Mark. |
Non-GAAP Financial Measures
These non-GAAP financial measures are presented without the consolidation of any Blackstone Funds that are consolidated into the Consolidated Financial Statements. Consequently, all non-GAAP financial measures exclude the assets, liabilities and operating results related to the Blackstone Funds. See “— Key Financial Measures and Indicators” for our definitions of Distributable Earnings, Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA.
128
Table of Contents
The following table is a reconciliation of Net Income Attributable to Blackstone Inc. to Distributable Earnings, Total Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 1,747,631 | $ | 5,857,397 | $ | 1,045,363 | ||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 1,276,402 | 4,886,552 | 1,012,924 | |||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 107,766 | 1,625,306 | 217,117 | |||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | (142,890 | ) | 5,740 | (13,898 | ) | |||||||
| Net Income | 2,988,909 | 12,374,995 | 2,261,506 | |||||||||
| Provision for Taxes | 472,880 | 1,184,401 | 356,014 | |||||||||
| Net Income Before Provision for Taxes | 3,461,789 | 13,559,396 | 2,617,520 | |||||||||
| Transaction-Related Charges (a) | 57,133 | 144,038 | 240,729 | |||||||||
| Amortization of Intangibles (b) | 60,481 | 68,256 | 65,984 | |||||||||
| Impact of Consolidation (c) | 35,124 | (1,631,046 | ) | (203,219 | ) | |||||||
| Unrealized Performance Revenues (d) | 3,436,978 | (8,675,246 | ) | 384,758 | ||||||||
| Unrealized Performance Allocations Compensation (e) | (1,470,588 | ) | 3,778,048 | (154,516 | ) | |||||||
| Unrealized Principal Investment (Income) Loss (f) | 1,235,529 | (679,767 | ) | 101,742 | ||||||||
| Other Revenues (g) | (183,754 | ) | (202,885 | ) | 253,693 | |||||||
| Equity-Based Compensation (h) | 782,090 | 559,537 | 333,767 | |||||||||
| Administrative Fee Adjustment (i) | 9,866 | 10,188 | 5,265 | |||||||||
| Taxes and Related Payables (j) | (791,868 | ) | (759,682 | ) | (304,127 | ) | ||||||
| Distributable Earnings | 6,632,780 | 6,170,837 | 3,341,596 | |||||||||
| Taxes and Related Payables (j) | 791,868 | 759,682 | 304,127 | |||||||||
| Net Interest and Dividend Loss (k) | 31,494 | 33,588 | 34,910 | |||||||||
| Total Segment Distributable Earnings | 7,456,142 | 6,964,107 | 3,680,633 | |||||||||
| Realized Performance Revenues (l) | (4,461,338 | ) | (3,883,112 | ) | (1,865,993 | ) | ||||||
| Realized Performance Compensation (m) | 1,814,097 | 1,557,570 | 714,347 | |||||||||
| Realized Principal Investment Income (n) | (396,256 | ) | (587,766 | ) | (158,933 | ) | ||||||
| Fee Related Earnings | $ | 4,412,645 | $ | 4,050,799 | $ | 2,370,054 | ||||||
| Adjusted EBITDA Reconciliation | ||||||||||||
| Distributable Earnings | $ | 6,632,780 | $ | 6,170,837 | $ | 3,341,596 | ||||||
| Interest Expense (o) | 316,569 | 196,632 | 165,022 | |||||||||
| Taxes and Related Payables (j) | 791,868 | 759,682 | 304,127 | |||||||||
| Depreciation and Amortization (p) | 69,219 | 52,187 | 35,136 | |||||||||
| Adjusted EBITDA | $ | 7,810,436 | $ | 7,179,338 | $ | 3,845,881 |
| Column 1 | Column 2 |
|---|---|
| (a) | This adjustment removes Transaction-Related Charges, which are excluded from Blackstone’s segment presentation. Transaction-Related Charges arise from corporate actions including acquisitions, divestitures, and Blackstone’s initial public offering. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs and any gains or losses associated with these corporate actions. |
129
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | This adjustment removes the amortization of transaction-related intangibles, which are excluded from Blackstone’s segment presentation. This amount includes amortization of intangibles associated with Blackstone’s investment in Pátria, which was historically accounted for under the equity method. As a result of Pátria’s IPO in January 2021, equity method has been discontinued and there is no longer amortization of intangibles associated with the investment. |
| Column 1 | Column 2 |
|---|---|
| (c) | This adjustment reverses the effect of consolidating Blackstone Funds, which are excluded from Blackstone’s segment presentation. This adjustment includes the elimination of Blackstone’s interest in these funds and the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Column 1 | Column 2 |
|---|---|
| (d) | This adjustment removes Unrealized Performance Revenues on a segment basis. The Segment Adjustment represents the add back of performance revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Performance Allocations | $ | (3,435,056 | ) | $ | 8,675,246 | $ | (384,393 | ) | ||||
| Segment Adjustment | (1,922 | ) | — | (365 | ) | |||||||
| Unrealized Performance Revenues | $ | (3,436,978 | ) | $ | 8,675,246 | $ | (384,758 | ) |
| Column 1 | Column 2 |
|---|---|
| (e) | This adjustment removes Unrealized Performance Allocations Compensation. |
| Column 1 | Column 2 |
|---|---|
| (f) | This adjustment removes Unrealized Principal Investment Income (Loss) on a segment basis. The Segment Adjustment represents (1) the add back of Principal Investment Income, including general partner income, earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Principal Investment Income (Loss) | $ | (1,563,849 | ) | $ | 1,456,201 | $ | (114,607 | ) | ||||
| Segment Adjustment | 328,320 | (776,434 | ) | 12,865 | ||||||||
| Unrealized Principal Investment Income (Loss) | $ | (1,235,529 | ) | $ | 679,767 | $ | (101,742 | ) |
| Column 1 | Column 2 |
|---|---|
| (g) | This adjustment removes Other Revenues on a segment basis. The Segment Adjustment represents (1) the add back of Other Revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of certain Transaction-Related Charges. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Other Revenue | $ | 184,557 | $ | 203,086 | $ | (253,142 | ) | |||||
| Segment Adjustment | (803 | ) | (201 | ) | (551 | ) | ||||||
| Other Revenues | $ | 183,754 | $ | 202,885 | $ | (253,693 | ) |
| Column 1 | Column 2 |
|---|---|
| (h) | This adjustment removes Equity-Based Compensation on a segment basis. |
| Column 1 | Column 2 |
|---|---|
| (i) | This adjustment adds an amount equal to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation. |
130
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (j) | Taxes represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and adjusted to exclude the tax impact of any divestitures. Related Payables represent tax-related payables including the amount payable under the Tax Receivable Agreement. See “— Key Financial Measures and Indicators — Distributable Earnings” for the full definition of Taxes and Related Payables. |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (Dollars in Thousands) | |||||||||||
| Taxes | $ | 693,443 | $ | 703,075 | $ | 260,569 | |||||
| Related Payables | 98,425 | 56,607 | 43,558 | ||||||||
| Taxes and Related Payables | $ | 791,868 | $ | 759,682 | $ | 304,127 |
| Column 1 | Column 2 |
|---|---|
| (k) | This adjustment removes Interest and Dividend Revenue less Interest Expense on a segment basis. The Segment Adjustment represents (1) the add back of Interest and Dividend Revenue earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of interest expense associated with the Tax Receivable Agreement. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Interest and Dividend Revenue | $ | 271,612 | $ | 160,643 | $ | 125,231 | ||||||
| Segment Adjustment | 13,463 | 2,401 | 4,881 | |||||||||
| Interest and Dividend Revenue | 285,075 | 163,044 | 130,112 | |||||||||
| GAAP Interest Expense | 317,225 | 198,268 | 166,162 | |||||||||
| Segment Adjustment | (656 | ) | (1,636 | ) | (1,140 | ) | ||||||
| Interest Expense | 316,569 | 196,632 | 165,022 | |||||||||
| Net Interest and Dividend Loss | $ | (31,494 | ) | $ | (33,588 | ) | $ | (34,910 | ) |
| Column 1 | Column 2 |
|---|---|
| (l) | This adjustment removes the total segment amount of Realized Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (m) | This adjustment removes the total segment amount of Realized Performance Compensation. |
| Column 1 | Column 2 |
|---|---|
| (n) | This adjustment removes the total segment amount of Realized Principal Investment Income. |
| Column 1 | Column 2 |
|---|---|
| (o) | This adjustment adds back Interest Expense on a segment basis, excluding interest expense related to the Tax Receivable Agreement. |
| Column 1 | Column 2 |
|---|---|
| (p) | This adjustment adds back Depreciation and Amortization on a segment basis. |
131
Table of Contents
The following tables are a reconciliation of Total GAAP Investments to Net Accrued Performance Revenues. Total GAAP Investments and Net Accrued Performance Revenues consist of the following:
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| (Dollars in Thousands) | ||||||||
| Investments of Consolidated Blackstone Funds | $ | 5,136,966 | $ | 2,018,829 | ||||
| Equity Method Investments | ||||||||
| Partnership Investments | 5,530,419 | 5,635,212 | ||||||
| Accrued Performance Allocations | 12,360,684 | 17,096,873 | ||||||
| Corporate Treasury Investments | 1,053,540 | 658,066 | ||||||
| Other Investments | 3,471,642 | 3,256,063 | ||||||
| Total GAAP Investments | $ | 27,553,251 | $ | 28,665,043 | ||||
| Accrued Performance Allocations - GAAP | $ | 12,360,684 | $ | 17,096,873 | ||||
| Impact of Consolidation (a) | — | 1 | ||||||
| Due from Affiliates - GAAP (b) | 269,987 | 260,993 | ||||||
| Less: Net Realized Performance Revenues (c) | (282,730 | ) | (1,294,884 | ) | ||||
| Less: Accrued Performance Compensation - GAAP (d) | (5,512,796 | ) | (7,324,906 | ) | ||||
| Net Accrued Performance Revenues | $ | 6,835,145 | $ | 8,738,077 |
| Column 1 | Column 2 |
|---|---|
| (a) | This adjustment adds back investments in consolidated Blackstone Funds which have been eliminated in consolidation. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents GAAP accrued performance revenue recorded within Due from Affiliates. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents Performance Revenues realized but not yet distributed as of the reporting date and are included in Distributable Earnings in the period they are realized. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents GAAP accrued performance compensation associated with Accrued Performance Allocations and is recorded within Accrued Compensation and Benefits and Due to Affiliates. |
Liquidity and Capital Resources
General
Blackstone’s business model derives revenue primarily from third party Assets Under Management. Blackstone is not a capital or balance sheet intensive business and targets operating expense levels such that total management and advisory fees exceed total operating expenses each period. As a result, we require limited capital resources to support the working capital or operating needs of our businesses. We draw primarily on the long-term committed capital of our limited partner investors to fund the investment requirements of the Blackstone Funds and use our own realizations and cash flows to invest in growth initiatives, make commitments to our own funds, where our minimum general partner commitments are generally less than 5% of the limited partner commitments of a fund, and pay dividends to stockholders and distributions to holders of Holdings Units.
Fluctuations in our statement of financial condition result primarily from activities of the Blackstone Funds that are consolidated as well as business transactions, such as the issuance of senior notes described below. The majority economic ownership interests of such consolidated Blackstone Funds are reflected as Redeemable Non-Controlling Interests in Consolidated Entities, and Non-Controlling Interests in Consolidated Entities in the Consolidated Financial Statements. The consolidation of these Blackstone Funds has no net effect on Blackstone’s Net Income or Equity. Additionally, fluctuations in our statement of financial condition also include appreciation or depreciation in Blackstone investments in the non-consolidated Blackstone Funds, additional investments and redemptions of such interests in the non-consolidated Blackstone Funds and the collection of receivables related to management and advisory fees.
132
Table of Contents
Total Assets were $42.5 billion as of December 31, 2022, an increase of $1.3 billion from December 31, 2021. The increase in Total Assets was principally due to an increase of $3.3 billion in total assets attributable to consolidated Blackstone Funds, partially offset by a decrease of $1.5 billion in total assets attributable to consolidated operating partnerships. The increase in total assets attributable to consolidated Blackstone Funds was primarily due to an increase of $3.1 billion in Investments. The increase in Investments was primarily due to two newly consolidated Blackstone Funds. The decrease in total assets attributable to consolidated operating partnerships was primarily due to a decrease of $3.8 billion in Investments, partially offset by an increase of $2.1 billion in Cash and Cash Equivalents. The decrease in Investments was primarily due to a decrease in Accrued Performance Allocations, primarily attributable to realizations in excess of unrealized performance allocations. The increase in Cash and Cash Equivalents was primarily due to bond issuances and borrowings during the year, as described in “— Sources and Uses of Liquidity.”
Total Liabilities were $22.8 billion as of December 31, 2022, an increase of $3.4 billion, or 17%, from December 31, 2021. The increase in Total Liabilities was principally due to an increase of $1.9 billion in total liabilities attributable to consolidated operating partnerships and an increase of $1.5 billion in total liabilities attributable to consolidated Blackstone Funds. The increase in total liabilities attributable to consolidated operating partnerships and consolidated Blackstone Funds was primarily due to increases of $3.2 billion and $1.4 billion, respectively, in Loans Payable, partially offset by a $1.8 billion decrease in Accrued Compensation and Benefits attributable to consolidated operating partnerships. The increase in Loans Payable was primarily due to bond issuances and borrowings, as discussed in the previous paragraph. The decrease in Accrued Compensation and Benefits was primarily due to a decrease in performance compensation.
We have multiple sources of liquidity to meet our capital needs as described in “— Sources and Uses of Liquidity.”
Sources and Uses of Liquidity
We have multiple sources of liquidity to meet our capital needs, including annual cash flows, accumulated earnings in our businesses, the proceeds from our issuances of senior notes, liquid investments we hold on our balance sheet and access to our $4.135 billion committed revolving credit facility. On June 3, 2022, Blackstone amended and restated its revolving credit facility to, among other things, increase the amount of the revolving credit facility from $2.25 billion to $4.135 billion and to extend the maturity date of the revolving credit facility from November 24, 2025 to June 3, 2027. As of December 31, 2022, Blackstone had $4.3 billion in Cash and Cash Equivalents, $1.1 billion invested in Corporate Treasury Investments and $3.5 billion in Other Investments (which included $3.1 billion of liquid investments), against $11.0 billion in borrowings from our bond issuances, and no borrowings outstanding under our revolving credit facility.
On January 10, 2022, Blackstone issued $500 million aggregate principal amount of 2.550% senior notes due March 30, 2032 and $1 billion aggregate principal amount of 3.200% senior notes due January 30, 2052. For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions.”
On June 1, 2022, Blackstone issued
€
500 million aggregate principal amount of 3.500% senior notes due June 1, 2034. For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions.”
On November 3, 2022, Blackstone issued $600 million aggregate principal amount of 5.900% senior notes due November 3, 2027 and $900 million aggregate principal amount of 6.200% senior notes due April 22, 2033. For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions.”
133
Table of Contents
In addition to the cash we received from our notes offerings and availability under our revolving credit facility, we expect to receive (a) cash generated from operating activities, (b) Performance Revenue realizations, and (c) realizations on the fund investments that we make. The amounts received from these three sources in particular may vary substantially from year to year and quarter to quarter depending on the frequency and size of realization events or net returns experienced by our investment funds. Our available capital could be adversely affected if there are prolonged periods of few substantial realizations from our investment funds accompanied by substantial capital calls for new investments from those investment funds. Therefore, Blackstone’s commitments to our funds are taken into consideration when managing our overall liquidity and cash position.
We expect that our primary liquidity needs will be cash to (a) provide capital to facilitate the growth of our existing businesses, which principally includes funding our general partner and co-investment commitments to our funds, (b) provide capital for business expansion, (c) pay operating expenses, including cash compensation to our employees, and other obligations as they arise, (d) fund modest capital expenditures, (e) repay borrowings and related interest costs, (f) pay income taxes, (g) repurchase shares of our common stock and Blackstone Holdings Partnership Units pursuant to our repurchase program and (h) pay dividends to our stockholders and distributions to the holders of Blackstone Holdings Partnership Units. For a tabular presentation of Blackstone’s contractual obligations and the expected timing of such see “— Contractual Obligations.”
134
Table of Contents
Capital Commitments
Our own capital commitments to our funds, the funds we invest in and our investment strategies as of December 31, 2022 consisted of the following:
| Blackstone and General Partner | Senior Managing Directors and Certain Other Professionals (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Real Estate | |||||||||||||||
| BREP VI | $ | 750,000 | $ | 36,809 | $ | 150,000 | $ | 12,270 | |||||||
| BREP VII | 300,000 | 33,240 | 100,000 | 11,080 | |||||||||||
| BREP VIII | 300,000 | 41,957 | 100,000 | 13,986 | |||||||||||
| BREP IX | 300,000 | 58,292 | 100,000 | 19,431 | |||||||||||
| BREP X | 300,000 | 293,435 | 100,000 | 97,810 | |||||||||||
| BREP Europe III | 100,000 | 11,989 | 35,000 | 3,996 | |||||||||||
| BREP Europe IV | 130,000 | 24,074 | 43,333 | 8,025 | |||||||||||
| BREP Europe V | 150,000 | 26,592 | 43,333 | 7,682 | |||||||||||
| BREP Europe VI | 130,000 | 78,197 | 43,333 | 26,066 | |||||||||||
| BREP Asia I | 50,000 | 9,925 | 16,667 | 3,308 | |||||||||||
| BREP Asia II | 70,707 | 15,711 | 23,569 | 5,237 | |||||||||||
| BREP Asia III | 80,573 | 69,888 | 26,858 | 23,296 | |||||||||||
| BREDS III | 50,000 | 13,499 | 16,667 | 4,500 | |||||||||||
| BREDS IV | 50,000 | 20,819 | — | — | |||||||||||
| BREDS V | 50,000 | 50,000 | — | — | |||||||||||
| BPP | 314,909 | 39,130 | — | — | |||||||||||
| Other (b) | 24,087 | 6,190 | — | — | |||||||||||
| Total Real Estate | 3,150,276 | 829,747 | 798,760 | 236,687 |
continued...
135
Table of Contents
| Blackstone and General Partner | Senior Managing Directors and Certain Other Professionals (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Private Equity | |||||||||||||||
| BCP V | $ | 629,356 | $ | 30,642 | $ | — | $ | — | |||||||
| BCP VI | 719,718 | 82,829 | 250,000 | 28,771 | |||||||||||
| BCP VII | 500,000 | 36,635 | 225,000 | 16,486 | |||||||||||
| BCP VIII | 500,000 | 280,667 | 225,000 | 126,300 | |||||||||||
| BCP IX | 500,000 | 500,000 | 225,000 | 225,000 | |||||||||||
| BEP I | 50,000 | 4,728 | — | — | |||||||||||
| BEP II | 80,000 | 14,633 | 26,667 | 4,878 | |||||||||||
| BEP III | 80,000 | 42,124 | 26,667 | 14,041 | |||||||||||
| BEP IV | 26,087 | 26,087 | 8,696 | 8,696 | |||||||||||
| BCEP I | 117,747 | 27,016 | 18,992 | 4,358 | |||||||||||
| BCEP II | 160,000 | 112,284 | 32,640 | 22,906 | |||||||||||
| BCP Asia I | 40,000 | 10,428 | 13,333 | 3,476 | |||||||||||
| BCP Asia II | 100,000 | 92,615 | 33,333 | 30,872 | |||||||||||
| Tactical Opportunities | 460,508 | 216,002 | 153,503 | 72,001 | |||||||||||
| Strategic Partners | 1,227,927 | 786,732 | 166,907 | 99,263 | |||||||||||
| BIP | 302,019 | 84,708 | — | — | |||||||||||
| BXLS | 142,057 | 98,450 | 37,353 | 30,428 | |||||||||||
| BXG | 150,838 | 92,524 | 50,110 | 30,827 | |||||||||||
| Other (b) | 290,209 | 28,126 | — | — | |||||||||||
| Total Private Equity | 6,076,466 | 2,567,230 | 1,493,201 | 718,303 | |||||||||||
| Credit & Insurance | |||||||||||||||
| Mezzanine / Opportunistic II | 120,000 | 29,197 | 110,101 | 26,788 | |||||||||||
| Mezzanine / Opportunistic III | 130,783 | 38,766 | 31,776 | 9,419 | |||||||||||
| Mezzanine / Opportunistic IV | 122,000 | 85,882 | 33,757 | 23,764 | |||||||||||
| European Senior Debt I | 63,000 | 16,508 | 56,882 | 14,905 | |||||||||||
| European Senior Debt II | 92,419 | 38,359 | 25,420 | 10,558 | |||||||||||
| European Senior Debt III | 50,000 | 50,000 | 16,667 | 16,667 | |||||||||||
| Stressed / Distressed II | 125,000 | 51,695 | 119,878 | 49,576 | |||||||||||
| Stressed / Distressed III | 151,000 | 95,028 | 32,678 | 20,565 | |||||||||||
| Energy I | 80,000 | 37,630 | 75,445 | 35,487 | |||||||||||
| Energy II | 150,000 | 111,544 | 26,614 | 19,791 | |||||||||||
| Energy III | 75,918 | 75,918 | 25,306 | 25,306 | |||||||||||
| Credit Alpha Fund | 52,102 | 19,752 | 50,670 | 19,209 | |||||||||||
| Credit Alpha Fund II | 25,500 | 12,550 | 6,289 | 3,095 | |||||||||||
| Other (b) | 148,784 | 61,627 | 20,407 | 4,396 | |||||||||||
| Total Credit & Insurance | 1,386,506 | 724,456 | 631,890 | 279,526 |
continued...
136
Table of Contents
| Blackstone and General Partner | Senior Managing Directors and Certain Other Professionals (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Hedge Fund Solutions | |||||||||||||||
| Strategic Alliance I | $ | 50,000 | $ | 2,033 | $ | — | $ | — | |||||||
| Strategic Alliance II | 50,000 | 1,482 | — | — | |||||||||||
| Strategic Alliance III | 22,000 | 15,458 | — | — | |||||||||||
| Strategic Alliance IV | 15,000 | 15,000 | — | — | |||||||||||
| Strategic Holdings I | 154,610 | 27,429 | — | — | |||||||||||
| Strategic Holdings II | 50,000 | 27,125 | — | — | |||||||||||
| Horizon | 100,000 | 27,765 | — | — | |||||||||||
| Dislocation | 10,000 | 8,176 | — | — | |||||||||||
| Other (b) | 17,935 | 8,528 | — | — | |||||||||||
| Total Hedge Fund Solutions | 469,545 | 132,996 | — | — | |||||||||||
| Other | |||||||||||||||
| Treasury (c) | 1,016,299 | 762,158 | — | — | |||||||||||
| $ | 12,099,092 | $ | 5,016,587 | $ | 2,923,851 | $ | 1,234,516 |
| Column 1 | Column 2 |
|---|---|
| (a) | For some of the general partner commitments shown in the table above, we require our senior managing directors and certain other professionals to fund a portion of the commitment even though the ultimate obligation to fund the aggregate commitment is ours pursuant to the governing agreements of the respective funds. The amounts of the aggregate applicable general partner original and remaining commitment are shown in the table above. In addition, certain senior managing directors and other professionals may be required to fund a de minimis amount of the commitment in certain carry funds. We expect our commitments to be drawn down over time and to be funded by available cash and cash generated from operations and realizations. Taking into account prevailing market conditions and both the liquidity and cash or liquid investment balances, we believe that the sources of liquidity described above will be more than sufficient to fund our working capital requirements. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents capital commitments to a number of other funds in each respective segment. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents loan origination commitments, revolver commitments and capital market commitments. |
For a tabular presentation of the timing of Blackstone’s remaining capital commitments to our funds, the funds we invest in and our investment strategies see “— Contractual Obligations”.
137
Table of Contents
Borrowings
As of December 31, 2022, Blackstone Holdings Finance Co. L.L.C. (the “Issuer”), an indirect subsidiary of Blackstone, had issued and outstanding the following senior notes (collectively the “Notes”):
| Senior Notes (a) | Aggregate Principal Amount (Dollars/Euros in Thousands) | ||
|---|---|---|---|
| 4.750%, Due 2/15/2023 | $ | 400,000 | |
| 2.000%, Due 5/19/2025 | € | 300,000 | |
| 1.000%, Due 10/5/2026 | € | 600,000 | |
| 3.150%, Due 10/2/2027 | $ | 300,000 | |
| 5.900%, Due 11/3/2027 | $ | 600,000 | |
| 1.625%, Due 8/5/2028 | $ | 650,000 | |
| 1.500%, Due 4/10/2029 | € | 600,000 | |
| 2.500%, Due 1/10/2030 | $ | 500,000 | |
| 1.600%, Due 3/30/2031 | $ | 500,000 | |
| 2.000%, Due 1/30/2032 | $ | 800,000 | |
| 2.550%, Due 3/30/2032 | $ | 500,000 | |
| 6.200%, Due 4/22/2033 | $ | 900,000 | |
| 3.500%, Due 6/1/2034 | € | 500,000 | |
| 6.250%, Due 8/15/2042 | $ | 250,000 | |
| 5.000%, Due 6/15/2044 | $ | 500,000 | |
| 4.450%, Due 7/15/2045 | $ | 350,000 | |
| 4.000%, Due 10/2/2047 | $ | 300,000 | |
| 3.500%, Due 9/10/2049 | $ | 400,000 | |
| 2.800%, Due 9/30/2050 | $ | 400,000 | |
| 2.850%, Due 8/5/2051 | $ | 550,000 | |
| 3.200%, Due 1/30/2052 | $ | 1,000,000 | |
| $ | 11,041,000 |
| Column 1 | Column 2 |
|---|---|
| (a) | The Notes are unsecured and unsubordinated obligations of the Issuer and are fully and unconditionally guaranteed, jointly and severally, by Blackstone Inc. and each of the Blackstone Holdings Partnerships. The Notes contain customary covenants and financial restrictions that, among other things, limit the Issuer and the guarantors’ ability, subject to certain exceptions, to incur indebtedness secured by liens on voting stock or profit participating equity interests of their subsidiaries or merge, consolidate or sell, transfer or lease assets. The Notes also contain customary events of default. All or a portion of the Notes may be redeemed at our option, in whole or in part, at any time and from time to time, prior to their stated maturity, at the make-whole redemption price set forth in the Notes. If a change of control repurchase event occurs, the Notes are subject to repurchase at the repurchase price as set forth in the Notes. |
Blackstone, through its indirect subsidiary Blackstone Holdings Finance Co. L.L.C., has a $4.135 billion unsecured revolving credit facility (the “Credit Facility”) with Citibank, N.A., as administrative agent with a maturity date of June 3, 2027. Borrowings may also be made in U.K. sterling, euros, Swiss francs, Japanese yen or Canadian dollars, in each case subject to certain sub-limits. The Credit Facility contains customary representations, covenants and events of default. Financial covenants consist of a maximum net leverage ratio and a requirement to keep a minimum amount of fee-earning assets under management, each tested quarterly.
138
Table of Contents
For a tabular presentation of the payment timing of principal and interest due on Blackstone’s issued notes and revolving credit facility see “— Contractual Obligations”.
Contractual Obligations
The following table sets forth information relating to our contractual obligations as of December 31, 2022 on a consolidated basis and on a basis deconsolidating the Blackstone Funds:
| Contractual Obligations | 2023 | 2024-2025 | 2026-2027 | Thereafter | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||||||||||
| Operating Lease Obligations (a) | $ | 143,692 | $ | 309,731 | $ | 299,835 | $ | 672,196 | $ | 1,425,454 | ||||||||||
| Purchase Obligations | 107,832 | 153,700 | 52,599 | 3,042 | 317,173 | |||||||||||||||
| Blackstone Issued Notes and Revolving Credit Facility (b) | 400,000 | 321,150 | 1,542,300 | 8,777,550 | 11,041,000 | |||||||||||||||
| Interest on Blackstone Issued Notes and Revolving Credit Facility (c) | 353,058 | 690,541 | 666,235 | 3,549,518 | 5,259,352 | |||||||||||||||
| Blackstone Funds Debt Obligations Payable | — | — | — | 1,450,000 | 1,450,000 | |||||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | 209,973 | — | — | — | 209,973 | |||||||||||||||
| Due to Certain Non-Controlling Interest Holders in Connection with Tax Receivable Agreements (e) | 64,634 | 199,671 | 213,661 | 1,125,378 | 1,603,344 | |||||||||||||||
| Unrecognized Tax Benefits, Including Interest and Penalties (f) | — | — | — | — | — | |||||||||||||||
| Blackstone Operating Entities Capital Commitments to Blackstone Funds and Other (g) | 5,016,587 | — | — | — | 5,016,587 | |||||||||||||||
| Consolidated Contractual Obligations | 6,295,776 | 1,674,793 | 2,774,630 | 15,577,684 | 26,322,883 | |||||||||||||||
| Blackstone Funds Debt Obligations Payable | — | — | — | (1,450,000 | ) | (1,450,000 | ) | |||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | (209,973 | ) | — | — | — | (209,973 | ) | |||||||||||||
| Blackstone Operating Entities Contractual Obligations | $ | 6,085,803 | $ | 1,674,793 | $ | 2,774,630 | $ | 14,127,684 | $ | 24,662,910 |
| Column 1 | Column 2 |
|---|---|
| (a) | We lease our primary office space and certain office equipment under agreements that expire through 2043. Occupancy lease agreements, in addition to contractual rent payments, generally include additional payments for certain costs incurred by the landlord, such as building expenses, and utilities. To the extent these are fixed or determinable they are included in the table above. The table above includes operating leases that are recognized as Operating Lease Liabilities, short-term leases that are not recorded as Operating Lease Liabilities and leases that have been signed but not yet commenced which are not recorded as Operating Lease Liabilities. The amounts in this table are presented net of contractual sublease commitments. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents the principal amount due on the senior notes we issued assuming no pre-payments are made and the notes are held until their final maturity. As of December 31, 2022, we had no borrowings outstanding under our revolver. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents interest to be paid over the maturity of our senior notes which has been calculated assuming no pre-payments are made and debt is held until its final maturity date. These amounts include commitment fees for unutilized borrowings under our revolver. |
139
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (d) | These obligations represent commitments of the consolidated Blackstone Funds to make capital contributions to investee funds and portfolio companies. These amounts are generally due on demand and are therefore presented in the less than one year category. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents obligations by Blackstone’s corporate subsidiary to make payments under the Tax Receivable Agreements to certain non-controlling interest holders for the tax savings realized from the taxable purchases of their interests in connection with the reorganization at the time of Blackstone’s IPO in 2007 and subsequent purchases. The obligation represents the amount of the payments currently expected to be made, which are dependent on the tax savings actually realized as determined annually without discounting for the timing of the payments. As required by GAAP, the amount of the obligation included in the Consolidated Financial Statements and shown in Note 18. “Related Party Transactions” (see “— Item 8. Financial Statements and Supplementary Data”) differs to reflect the net present value of the payments due to certain non-controlling interest holders. |
| Column 1 | Column 2 |
|---|---|
| (f) | As of December 31, 2022, there were no Unrecognized Tax Benefits, including Interest and Penalties. In addition, Blackstone is not able to make a reasonably reliable estimate of the timing of payments in individual years in connection with gross unrecognized benefits of $153.6 million and interest of $38.0 million; therefore, such amounts are not included in the above contractual obligations table. |
| Column 1 | Column 2 |
|---|---|
| (g) | These obligations represent commitments by us to provide general partner capital funding to the Blackstone Funds, limited partner capital funding to other funds and Blackstone principal investment commitments. These amounts are generally due on demand and are therefore presented in the less than one year category; however, a substantial amount of the capital commitments are expected to be called over the next three years. We expect to continue to make these general partner capital commitments as we raise additional amounts for our investment funds over time. |
Guarantees
Blackstone and certain of its consolidated funds provide financial guarantees. The amounts and nature of these guarantees are described in Note 19. “Commitments and Contingencies — Contingencies — Guarantees” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing.
Indemnifications
In many of its service contracts, Blackstone agrees to indemnify the third party service provider under certain circumstances. The terms of the indemnities vary from contract to contract and the amount of indemnification liability, if any, cannot be determined and has not been included in the above contractual obligations table or recorded in our Consolidated Financial Statements as of December 31, 2022.
Clawback Obligations
Performance Allocations are subject to clawback to the extent that the Performance Allocations received to date with respect to a fund exceed the amount due to Blackstone based on cumulative results of that fund. The amounts and nature of Blackstone’s clawback obligations are described in Note 19. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Share Repurchase Program
On December 7, 2021, Blackstone’s board of directors authorized the repurchase of up to $2.0 billion of common stock and Blackstone Holdings Partnership Units. Under the repurchase program, repurchases may be made from time to time in open market transactions, in privately negotiated transactions or otherwise. The timing and the actual number repurchased will depend on a variety of factors, including legal requirements, price and economic and market conditions. The repurchase program may be changed, suspended or discontinued at any time and does not have a specified expiration date.
140
Table of Contents
During the year ended December 31, 2022, Blackstone repurchased 3.9 million shares of common stock at a total cost of $392.0 million. As of December 31, 2022, the amount remaining available for repurchases under the program was $1.1 billion.
Dividends
Our intention is to pay to holders of common stock a quarterly dividend representing approximately 85% of Blackstone Inc.’s share of Distributable Earnings, subject to adjustment by amounts determined by our board of directors to be necessary or appropriate to provide for the conduct of our business, to make appropriate investments in our business and funds, to comply with applicable law, any of our debt instruments or other agreements, or to provide for future cash requirements such as tax-related payments, clawback obligations and dividends to stockholders for any ensuing quarter. The dividend amount could also be adjusted upward in any one quarter.
For Blackstone’s definition of Distributable Earnings, see “— Key Financial Measures and Indicators.”
All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of our board of directors, and our board of directors may change our dividend policy at any time, including, without limitation, to reduce such quarterly dividends or even to eliminate such dividends entirely.
Because the publicly traded entity and/or its wholly owned subsidiaries must pay taxes and make payments under the tax receivable agreements, the amounts ultimately paid as dividends by Blackstone to common stockholders in respect of each fiscal year are generally expected to be less, on a per share or per unit basis, than the amounts distributed by the Blackstone Holdings Partnerships to the Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships in respect of their Blackstone Holdings Partnership Units. Following Blackstone’s conversion from a limited partnership to a corporation, we expect to pay more corporate income taxes than we would have as a limited partnership, which will increase this difference between the per share dividend and per unit distribution amounts.
Dividends are treated as qualified dividends to the extent of Blackstone’s current and accumulated earnings and profits, with any excess dividends treated as a return of capital to the extent of the stockholder’s basis.
The following graph shows fiscal quarterly and annual per common stockholder dividends for 2022, 2021 and 2020. Dividends are declared and paid in the quarter subsequent to the quarter in which they are earned.
141
Table of Contents
With respect to fiscal year 2022, we paid to stockholders of our common stock a dividend of $1.32, $1.27, $0.90 and $0.91 per share in respect of the first, second, third and fourth quarters, respectively, aggregating to $4.40 per share of common stock. With respect to fiscal years 2021 and 2020, we paid stockholders of our common stock aggregate dividends of $4.06 per share and $2.26 per share, respectively.
Leverage
We may under certain circumstances use leverage opportunistically and over time to create the most efficient capital structure for Blackstone and our stockholders. In addition to the borrowings from our notes issuances and our revolving credit facility, we may use reverse repurchase agreements, repurchase agreements and securities sold, not yet purchased. Reverse repurchase agreements are entered into primarily to take advantage of opportunistic yields otherwise absent in the overnight markets and also to use the collateral received to cover securities sold, not yet purchased. Repurchase agreements are entered into primarily to opportunistically yield higher spreads on purchased securities. The balances held in these financial instruments fluctuate based on Blackstone’s liquidity needs, market conditions and investment risk profiles.
142
Table of Contents
The following table presents information regarding these financial instruments in our Consolidated Statements of Financial Condition:
| Repurchase Agreements | Securities Sold, Not Yet Purchased | ||||||
|---|---|---|---|---|---|---|---|
| (Dollars in Millions) | |||||||
| Balance, December 31, 2022 | $ | 89.9 | $ | 3.8 | |||
| Balance, December 31, 2021 | $ | 58.0 | $ | 27.8 | |||
| Year Ended December 31, 2022 | |||||||
| Average Daily Balance | $ | 185.5 | $ | 24.0 | |||
| Maximum Daily Balance | $ | 419.5 | $ | 27.8 |
Critical Accounting Policies
We prepare our Consolidated Financial Statements in accordance with GAAP. In applying many of these accounting principles, we need to make assumptions, estimates and/or judgments that affect the reported amounts of assets, liabilities, revenues and expenses in our Consolidated Financial Statements. We base our estimates and judgments on historical experience and other assumptions that we believe are reasonable under the circumstances. These assumptions, estimates and/or judgments, however, are often subjective. Actual results may be affected negatively based on changing circumstances. If actual amounts are ultimately different from our estimates, the revisions are included in our results of operations for the period in which the actual amounts become known. We believe the following critical accounting policies could potentially produce materially different results if we were to change underlying assumptions, estimates and/or judgments. For a description of our accounting policies, see Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Principles of Consolidation
For a description of our accounting policy on consolidation, see Note 2. “Summary of Significant Accounting Policies — Consolidation” and Note 9. “Variable Interest Entities” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for detailed information on Blackstone’s involvement with VIEs. The following discussion is intended to provide supplemental information about how the application of consolidation principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
The determination that Blackstone holds a controlling financial interest in a Blackstone Fund or investment vehicle significantly changes the presentation of our consolidated financial statements. In our Consolidated Statements of Financial Position included in this filing, we present 100% of the assets and liabilities of consolidated VIEs along with a non-controlling interest which represents the portion of the consolidated vehicle’s interests held by third parties. However, assets of our consolidated VIEs can only be used to settle obligations of the consolidated VIE and are not available for general use by Blackstone. Further, the liabilities of our consolidated VIEs do not have recourse to the general credit of Blackstone. In the Consolidated Statements of Operations, we eliminate any management fees, Incentive Fees, or Performance Allocations received or accrued from consolidated VIEs as they are considered intercompany transactions. We recognize 100% of the consolidated VIE’s investment income (loss) and allocate the portion of that income (loss) attributable to third party ownership to non-controlling interests in arriving at Net Income Attributable to Blackstone Inc.
143
Table of Contents
The assessment of whether we consolidate a Blackstone Fund or investment vehicle we manage requires the application of significant judgment. These judgments are applied both at the time we become involved with the VIE and on an ongoing basis and include, but are not limited to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether our management fees, Incentive Fees or Performance Allocations represent variable interests — We make judgments as to whether the fees we earn are commensurate with the level of effort required for those fees and at market rates. In making this judgment, we consider, among other things, the extent of third party investment in the entity and the terms of any other interests we hold in the VIE. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether kick-out rights are substantive — We make judgments as to whether the third party investors in a partnership entity have the ability to remove the general partner, the investment manager or its equivalent, or to dissolve (liquidate) the partnership entity, through a simple majority vote. This includes an evaluation of whether barriers to exercise these rights exist. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Concluding whether Blackstone has an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE — As there is no explicit threshold in GAAP to define “potentially significant,” management must apply judgment and evaluate both quantitative and qualitative factors to conclude whether this threshold is met. |
Revenue Recognition
For a description of our accounting policy on revenue recognition, see Note 2. “Summary of Significant Accounting Policies —Revenue Recognition” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.” For an additional description of the nature of our revenue arrangements, including how management fees, Incentive Fees, and Performance Allocations are generated, please refer to “Part I. Item 1. Business — Fee Structure/Incentive Arrangements.” The following discussion is intended to provide supplemental information about how the application of revenue recognition principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
Management and Advisory Fees, Net
— Blackstone earns base management fees from its customers at a fixed percentage of a calculation base which is typically assets under management, net asset value, gross asset value, total assets, committed capital or invested capital. The range of management fee rates and the calculation base from which they are earned, generally, are as follows:
On private equity, real estate, and certain of our hedge fund solutions and credit-focused funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.75% of committed capital or invested capital during the investment period, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.50% of invested capital, committed capital or investment fair value subsequent to the investment period for private equity and real estate funds, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 1.00% to 1.75% of invested capital or net asset value subsequent to the investment period for certain of our hedge fund solutions and credit-focused funds. |
On real estate and credit-focused funds structured like hedge funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.50% to 1.00% of net asset value. |
On credit separately managed accounts:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.35% of net asset value or total assets. |
On real estate separately managed accounts:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.65% to 2.00% of invested capital, net operating income or net asset value. |
On insurance separately managed accounts and investment vehicles:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.00% of net asset value. |
144
Table of Contents
On funds of hedge funds, certain hedge funds and separately managed accounts invested in hedge funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.50% of net asset value. |
On CLO vehicles:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 0.50% of the aggregate par amount of collateral assets, including principal cash. |
On credit-focused registered and non-registered investment companies:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.25% of total assets or net asset value. |
The investment adviser of BXMT receives annual management fees based on 1.50% of BXMT’s net proceeds received from equity offerings and accumulated “distributable earnings” (which is generally equal to its GAAP net income excluding certain non-cash and other items), subject to certain adjustments. The investment advisers of BREIT and BEPIF receive a management fee of 1.25% per annum of net asset value, payable monthly.
Management fee calculations based on committed capital or invested capital are mechanical in nature and therefore do not require the use of significant estimates or judgments. Management fee calculations based on net asset value, total assets, or investment fair value depend on the fair value of the underlying investments within the funds. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds and could vary depending on the valuation methodology that is used as well as economic conditions. See “— Fair Value” below for further discussion of the judgment required for determining the fair value of the underlying investments.
Investment Income (Loss)
— Performance Allocations are made to the general partner based on cumulative fund performance to date, subject to a preferred return to limited partners. Blackstone has concluded that investments made alongside its limited partners in a partnership which entitle Blackstone to a Performance Allocation represent equity method investments that are not in the scope of the GAAP guidance on accounting for revenues from contracts with customers. Blackstone accounts for these arrangements under the equity method of accounting. Under the equity method, Blackstone’s share of earnings (losses) from equity method investments is determined using a balance sheet approach referred to as the hypothetical liquidation at book value (“HLBV”) method. Under the HLBV method, at the end of each reporting period Blackstone calculates the accrued Performance Allocations that would be due to Blackstone for each fund pursuant to the fund agreements as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. Performance Allocations are subject to clawback to the extent that the Performance Allocation received to date exceeds the amount due to Blackstone based on cumulative results.
The change in the fair value of the investments held by certain Blackstone Funds is a significant input into the accrued Performance Allocation calculation and accrual for potential repayment of previously received Performance Allocations. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds. See “— Fair Value” below for further discussion related to significant estimates and assumptions used for determining fair value of the underlying investments.
Fair Value
Blackstone uses fair value throughout the reporting process. For a description of our accounting policies related to valuation, see Note 2. “Summary of Significant Accounting Policies — Fair Value of Financial Instruments” and “Summary of Significant Accounting Policies — Investments at Fair Value” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing. The following discussion is intended to provide supplemental information about how the application of fair value principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
145
Table of Contents
The fair value of the investments held by Blackstone Funds is the primary input to the calculation of certain of our management fees, Incentive Fees, Performance Allocations and the related Compensation we recognize. Generally, Blackstone Funds are accounted for as investment companies under the American Institute of Certified Public Accountants Accounting and Auditing Guide,
Investment Companies
, and in accordance with the GAAP guidance on investment companies and reflect their investments, including majority-owned and controlled investments (the “Portfolio Companies”), at fair value. In the absence of observable market prices, we utilize valuation methodologies applied on a consistent basis and assumptions that we believe market participants would use to determine the fair value of the investments. For investments where little market activity exists management’s determination of fair value is based on the best information available in the circumstances, which may incorporate management’s own assumptions and involves a significant degree of judgment, and the consideration of a combination of internal and external factors, including the appropriate risk adjustments for non-performance and liquidity risks.
Blackstone has also elected the fair value option for certain instruments it owns directly, including loans and receivables, investments in private debt securities and other proprietary investments. Blackstone is required to measure certain financial instruments at fair value, including debt instruments, equity securities and freestanding derivatives.
Fair Value of Investments or Instruments that are Publicly Traded
Securities that are publicly traded and for which a quoted market exists will be valued at the closing price of such securities in the principal market in which the security trades, or in the absence of a principal market, in the most advantageous market on the valuation date. When a quoted price in an active market exists, no block discounts or control premiums are permitted regardless of the size of the public security held. In some cases, securities will include legal and contractual restrictions limiting their purchase and sale for a period of time. A discount to publicly traded price may be appropriate in instances where a legal restriction is a characteristic of the security, such as may be required under SEC Rule 144. The amount of the discount, if taken, shall be determined based on the time period that must pass before the restricted security becomes unrestricted or otherwise available for sale.
Fair Value of Investments or Instruments that are not Publicly Traded
Investments for which market prices are not observable include private investments in the equity or debt of operating companies or real estate properties. Our primary methodology for determining the fair values of such investments is generally the income approach which provides an indication of fair value based on the present value of cash flows that a business, security, or property is expected to generate in the future. The most widely used methodology under the income approach is the discounted cash flow method which includes significant assumptions about the underlying investment’s projected net earnings or cash flows, discount rate, capitalization rate and exit multiple. Our secondary methodology, generally used to corroborate the results of the income approach, is typically the market approach. The most widely used methodology under the market approach relies upon valuations for comparable public companies, transactions, or assets, and includes making judgments about which companies, transactions, or assets are comparable. Depending on the facts and circumstances associated with the investment, different primary and secondary methodologies may be used including option value, contingent claims or scenario analysis, yield analysis, projected cash flow through maturity or expiration, probability weighted methods or recent round of financing.
146
Table of Contents
In certain cases debt and equity securities are valued on the basis of prices from an orderly transaction between market participants provided by reputable dealers or pricing services. In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such investments, quotations from dealers, pricing matrices and market transactions in comparable investments and various relationships between investments.
Management Process on Fair Value
Due to the importance of fair value throughout the consolidated financial statements and the significant judgment required to be applied in arriving at those fair values, we have developed a process around valuation that incorporates several levels of approval and review from both internal and external sources. Investments held by Blackstone Funds and investment vehicles are valued on at least a quarterly basis by our internal valuation or asset management teams, which are independent from our investment teams.
For investments valued utilizing the income method and where Blackstone has information rights, we generally have a direct line of communication with each of the Portfolio Companies’ and underlying assets’ finance teams and collect financial data used to support projections used in a discounted cash flow analysis. The valuation team then analyzes the data received and updates the valuation models reflecting any changes in the underlying cash flow projections, weighted-average cost of capital, exit multiple or capitalization rate, and any other valuation input relevant economic conditions.
The results of all valuations of investments held by Blackstone Funds and investment vehicles are reviewed by the relevant business unit’s valuation sub-committee, which is comprised of key personnel from the business unit, typically the chief investment officer, chief operating officer, chief financial officer, chief compliance officer (or their respective equivalents where applicable) and other senior managing directors in the business. To further corroborate results, each business unit also generally obtains either a positive assurance opinion or a range of value from an independent valuation party, at least annually for internally prepared valuations for investments that have been held by Blackstone Funds and investment vehicles for greater than a year and quarterly for certain investments. Our firmwide valuation committee, chaired by our Chief Financial Officer and comprised of senior members of our businesses and representatives from corporate functions, including legal and finance, reviews the valuation process for investments held by us and our investment vehicles, including the application of appropriate valuation standards on a consistent basis. Each quarter, the valuation process is also reviewed by the audit committee of our board of directors, which is comprised of our non-employee directors.
Income Tax
For a description of our accounting policy on taxes and additional information on taxes see Note 2. “Summary of Significant Accounting Policies” and Note 15. “Income Taxes,” respectively, in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Our provision for income taxes is composed of current and deferred taxes. Current income taxes approximate taxes to be paid or refunded for the current period. Deferred income taxes reflect the net tax effects of temporary differences between the financial reporting and tax bases of assets and liabilities and are measured using the applicable enacted tax rates and laws that will be in effect when such differences are expected to reverse.
Additionally, significant judgment is required in estimating the provision for (benefit from) income taxes, current and deferred tax balances (including valuation allowance), accrued interest or penalties and uncertain tax positions. In evaluating these judgments, we consider, among other items, projections of taxable income (including the character of such income), beginning with historic results and incorporating assumptions of the amount of future pretax operating income. These assumptions about future taxable income require significant judgment and are consistent with the plans and estimates that Blackstone uses to manage its business. To the extent any portion of the deferred tax assets are not considered to be more likely than not to be realized, a valuation allowance is recorded.
Revisions in estimates and/or actual costs of a tax assessment may ultimately be materially different from the recorded accruals and unrecognized tax benefits, if any.
147
Table of Contents
Recent Accounting Developments
Information regarding recent accounting developments and their impact on Blackstone can be found in Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Interbank Offered Rates Transition
Certain jurisdictions are currently reforming or phasing out their benchmark interest rates, most notably LIBOR across multiple currencies. Many such reforms and phase outs became effective at the end of 2021 with select U.S. dollar LIBOR tenors persisting through June 2023 and others potentially persisting on a synthetic basis through September 2024. Blackstone has taken steps to prepare for and mitigate the impact of changing base rates and continues to manage transition efforts and evaluate the impact of prospective changes on existing transactions and contractual arrangements. See “Part I. Item 1A. Risk Factors — Risks Related to Our Business — Interest rates on our and our portfolio companies’ outstanding financial instruments might be subject to change based on regulatory developments, which could adversely affect our revenue, expenses and the value of those financial instruments.”
FY 2021 10-K MD&A
SEC filing source: 0001193125-22-054433.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with Blackstone Inc.’s consolidated financial statements and the related notes included within this Annual Report on
Form 10-K.
This section of this
Form 10-K
generally discusses 2021 and 2020 items and year to year comparisons between 2021 and 2020. For the discussion of 2020 compared to 2019 see “Part II. Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of Blackstone’s Annual Report on
Form 10-K
for the year ended December 31, 2020, which specific discussion is incorporated herein by reference.
Effective August 6, 2021, The Blackstone Group Inc. changed its name to Blackstone Inc. Blackstone Inc. was initially formed as The Blackstone Group L.P. (the “Partnership”) and converted from a Delaware limited partnership to a Delaware corporation, The Blackstone Group Inc. (the “Conversion”), effective July 1, 2019. This report includes the results for the Partnership prior to the Conversion and Blackstone Inc. following the Conversion. In this report, references to “Blackstone,” the “Company,” “we,” “us” or “our” refer to (a) Blackstone Inc. and its consolidated subsidiaries following the Conversion and (b) the Partnership and its consolidated subsidiaries prior to the Conversion. All references to shares or per share amounts prior to the Conversion refer to units or per unit amounts. Unless otherwise noted, all references to shares or per share amounts following the Conversion refer to shares or per share amounts of common stock. All references to dividends prior to the Conversion refer to distributions. See “— Organizational Structure.”
Effective February 26, 2021, Blackstone effectuated changes to rename its Class A common stock as “common stock,” and to reclassify its Class B and Class C common stock into a new “Series I preferred stock” and “Series II preferred stock,” respectively. Each new stock has the same rights and powers of its predecessor. See “— Organizational Structure.”
Our Business
Blackstone is one of the world’s leading investment firms. Our business is organized into four segments: Real Estate, Private Equity, Hedge Fund Solutions and Credit & Insurance. For more information about our business segments, see “Part I. Item 1. Business — Business Segments.”
We generate revenue from fees earned pursuant to contractual arrangements with funds, fund investors and fund portfolio companies (including management, transaction and monitoring fees), and from capital markets services. We also invest in the funds we manage and we are entitled to a
pro-rata
share of the results of the fund (a
“pro-rata
allocation”). In addition to a
pro-rata
allocation, and assuming certain investment returns are achieved, we are entitled to a disproportionate allocation of the income otherwise allocable to the limited partners, commonly referred to as carried interest (“Performance Allocations”). In certain structures, we receive a contractual incentive fee from an investment fund in the event that specified cumulative investment returns are achieved (an “Incentive Fee,” and together with Performance Allocations, “Performance Revenues”). The composition of our revenues will vary based on market conditions and the cyclicality of the different businesses in which we operate. Net investment gains and investment income generated by the Blackstone Funds are driven by value created by our operating and strategic initiatives as well as overall market conditions. Fair values are affected by changes in the fundamentals of our portfolio company and other investments, the industries in which they operate, the overall economy and other market conditions.
88
Table of Contents
Our Response to
COVID-19
Our primary focus during the
COVID-19
pandemic has been the safety and wellbeing of our employees and their families, as well as the seamless functioning of the firm in serving our investors who have entrusted us with their capital, and our shareholders. Where remote work has been appropriate or recommended under local government guidelines, our technology infrastructure has proven to be robust and capable of supporting a remote work model and we have implemented rigorous protocols for remote work across the firm, including increased cadence of group calls and updates, and frequent communication across leadership and working levels. We have also leveraged technology to ensure our teams stay connected and productive, and that our culture remains strong. To the extent we have not been meeting with our clients in person, we have continued to actively communicate with them through videoconference, teleconference and email. Our investment committees have also continued to convene as needed, and the firm has continued to operate across investment, asset management and corporate support functions. Our return to office protocols have been developed and implemented consistent with local government guidelines, with testing, contact-tracing and social distancing and other safety protocols in place, and we continue to closely monitor applicable public health and government guidance and the proliferation of variants.
Business Environment
Blackstone’s businesses are materially affected by conditions in the financial markets and economic conditions in the U.S., Europe, Asia and, to a lesser extent, elsewhere in the world.
In 2021, economic conditions strongly rebounded from the prior year, particularly in the U.S., which was significantly affected by the
COVID-19
pandemic in 2020. The Bureau of Economic Analysis’ advance estimate of U.S. real GDP growth indicated growth of 5.7% in 2021, after a 3.4% decline in GDP in 2020. This estimate for 2021 would equate to the fastest rate of economic growth in nearly 40 years. At the same time, in December 2021, annual U.S. inflation reached a
39-year
high of 7.0%, leading the U.S. Federal Reserve to indicate a plan to begin to increase interest rates in the near term. Despite strong equity market returns overall for 2021, concerns over inflation, higher interest rates and the impact of COVID variants on economic growth led to heightened equity market volatility exiting the year, and such volatility continued into early 2022. Global supply chains have also continued to be disrupted, particularly given China’s recurrent COVID restrictions. Such disruption has contributed to growing inflationary pressure and may further contribute to slower real GDP growth globally.
The S&P 500 Total Return Index increased 11% in the fourth quarter of 2021 and 29% in 2021, with strong appreciation across sectors, led by energy and real estate. The Bloomberg Commodity Index fell by
-1.6%
in the fourth quarter but rose more than 27% for the year. The price of West Texas Intermediate crude oil increased 55% to $75 per barrel for the year.
Credit markets also appreciated in 2021, as U.S. leveraged loans and high yield bonds returned 5.2% and 5.4%, respectively. High yield spreads tightened a total of 76 basis points in the year, while issuance increased 15%. Merger and acquisition activity accelerated, with global announced deal value increasing 63% in 2021 compared to 2020.
Throughout 2021, the U.S. Federal Reserve maintained the federal funds target range at
0.0%-0.25%,
the range set in March 2020 in response to the onset of
COVID-19.
The yield on the
ten-year
Treasury remained relatively flat in the fourth quarter, ending the year at 1.51%, but has risen sharply so far in 2022, to 1.96% as of February 17, 2022. Three-month LIBOR increased eight basis points in the fourth quarter to 0.21%, and further to 0.49% as of February 16, 2022. Subsequent to the end of 2021, the U.S. Federal Reserve indicated that it foresees up to three quarter-percentage-point interest rate increases in 2022, beginning as early as March 2022, with continued increases expected in 2023 and 2024.
The U.S. unemployment rate decreased to a post-pandemic low of 3.9% as of December 2021 from 6.7% in December 2020. Average hourly earnings in December increased 4.7% year-over-year based on the three-month average for production and nonsupervisory employees. U.S. retail sales increased 18% year-over-year in 2021 on a seasonally adjusted basis. Since 2019, personal savings in 2021 increased 88% and disposable personal income increased 14%. The Institute for Supply Management Purchasing Managers’ Index decreased in 2021 to 58.7, compared to 60.7 at the end of 2020, signaling moderate expansion in the U.S. manufacturing sector.
89
Table of Contents
Countries around the world continue to recover from the economic impacts of the
COVID-19
pandemic. While economic activity remains robust, global supply chain disruptions, labor shortages and rising commodity prices continue to have a negative impact across sectors and regions, and concerns regarding inflation and increasing interest rates are deepening.
Notable Transactions
On August 5, 2021, Blackstone issued $650 million aggregate principal amount of 1.625% senior notes due August 5, 2028 (the “2028 Notes”), $800 million aggregate principal amount of 2.000% senior notes due January 30, 2032 (the “August 2032 Notes”) and $550 million aggregate principal amount of 2.850% senior notes due August 5, 2051 (the “2051 Notes”). For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
On November 2, 2021, Blackstone (a) closed the acquisition of a 9.9% equity stake in SAFG Retirement Services, Inc., which is expected to be the parent of American International Group, Inc.’s Life and Retirement (“AIG L&R”) business at the time of the anticipated IPO of AIG L&R and (b) entered into a long-term strategic asset management partnership to serve as the exclusive external investment manager of AIG L&R with respect to certain asset classes. For additional information see Note 4. “Investments — Other Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
On January 10, 2022, Blackstone issued $500 million aggregate principal amount of 2.550% senior notes due March 30, 2032 (the “January 2032 Notes”) and $1.0 billion aggregate principal amount of 3.200% senior notes due January 30, 2052 (the “2052 Notes”). For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
Organizational Structure
Effective July 1, 2019, The Blackstone Group L.P. converted from a Delaware limited partnership to a Delaware corporation, The Blackstone Group Inc.
Effective February 26, 2021, Blackstone effectuated changes to rename its Class A common stock as “common stock,” and to reclassify its Class B and Class C common stock into a new “Series I preferred stock” and “Series II preferred stock,” respectively. Each new stock has the same rights and powers of its predecessor. For additional information, see Note 1. “Organization” and Note 16. “Earnings Per Share and Stockholders’ Equity — Stockholders’ Equity” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Effective August 6, 2021, The Blackstone Group Inc. changed its name to Blackstone Inc. For additional information, see Note 1. “Organization” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
90
Table of Contents
The simplified diagram below depicts our current organizational structure. The diagram does not depict all of our subsidiaries, including intermediate holding companies through which certain of the subsidiaries depicted are held.
Key Financial Measures and Indicators
We manage our business using certain financial measures and key operating metrics since we believe these metrics measure the productivity of our investment activities. We prepare our Consolidated Financial Statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). See “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 2. Summary of Significant Accounting Policies” and “— Critical Accounting Policies.” Our key
non-GAAP
financial measures and operating indicators and metrics are discussed below.
Distributable Earnings
Distributable Earnings is derived from Blackstone’s segment reported results. Distributable Earnings is used to assess performance and amounts available for dividends to Blackstone shareholders, including Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships. Distributable Earnings is the sum of Segment Distributable Earnings plus Net Interest and Dividend Income (Loss) less Taxes and Related Payables. Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “—
Non-GAAP
Financial Measures” for our reconciliation of Distributable Earnings.
Net Interest and Dividend Income (Loss) is presented on a segment basis and is equal to Interest and Dividend Revenue less Interest Expense, adjusted for the impact of consolidation of Blackstone Funds, and interest expense associated with the Tax Receivable Agreement.
91
Table of Contents
Taxes and Related Payables represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and including the Payable under the Tax Receivable Agreement. Further, the current tax provision utilized when calculating Taxes and Related Payables and Distributable Earnings reflects the benefit of deductions available to the company on certain expense items that are excluded from the underlying calculation of Segment Distributable Earnings and Total Segment Distributable Earnings, such as equity-based compensation charges and certain Transaction-Related Charges where there is a current tax provision or benefit. The economic assumptions and methodologies that impact the implied income tax provision are the same as those methodologies and assumptions used in calculating the current income tax provision for Blackstone’s Consolidated Statements of Operations under GAAP, excluding the impact of divestitures and accrued tax contingencies and refunds which are reflected when paid or received. Management believes that including the amount payable under the tax receivable agreement and utilizing the current income tax provision adjusted as described above when calculating Distributable Earnings is meaningful as it increases comparability between periods and more accurately reflects earnings that are available for distribution to shareholders.
Segment Distributable Earnings
Segment Distributable Earnings is Blackstone’s segment profitability measure used to make operating decisions and assess performance across Blackstone’s four segments. Segment Distributable Earnings represents the net realized earnings of Blackstone’s segments and is the sum of Fee Related Earnings and Net Realizations for each segment. Blackstone’s segments are presented on a basis that deconsolidates Blackstone Funds, eliminates
non-controlling
ownership interests in Blackstone’s consolidated operating partnerships, removes the amortization of intangible assets and removes Transaction-Related Charges. Transaction-Related Charges arise from corporate actions including acquisitions, divestitures and Blackstone’s initial public offering. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs and any gains or losses associated with these corporate actions. Segment Distributable Earnings excludes unrealized activity and is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “—
Non-GAAP
Financial Measures” for our reconciliation of Segment Distributable Earnings.
Net Realizations is presented on a segment basis and is the sum of Realized Principal Investment Income and Realized Performance Revenues (which refers to Realized Performance Revenues excluding Fee Related Performance Revenues), less Realized Performance Compensation (which refers to Realized Performance Compensation excluding Fee Related Performance Compensation and Equity-Based Performance Compensation).
Realized Performance Compensation reflects an increase in the aggregate Realized Performance Compensation paid to certain of our professionals above the amounts allocable to them based upon the percentage participation in the relevant performance plans previously awarded to them as a result of a new compensation program that commenced during the year ended December 31, 2021. As a result, in the year ended December 31, 2021, Realized Performance Compensation paid to our professionals was increased by an aggregate of $19.7 million and Fee Related Compensation was decreased by a corresponding amount. These changes to Realized Performance Compensation and Fee Related Compensation reduced Net Realizations, increased Fee Related Earnings, and were neutral to Income (Loss) Before Provision (Benefit) for Taxes and had no impact to Distributable Earnings in the year ended December 31, 2021.
Fee Related Earnings
Fee Related Earnings is a performance measure used to assess Blackstone’s ability to generate profits from revenues that are measured and received on a recurring basis and not subject to future realization events. Fee Related Earnings equals management and advisory fees (net of management fee reductions and offsets) plus Fee
92
Table of Contents
Related Performance Revenues, less (a) Fee Related Compensation on a segment basis, and (b) Other Operating Expenses. Fee Related Earnings is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “—
Non-GAAP
Financial Measures” for our reconciliation of Fee Related Earnings.
Fee Related Compensation is presented on a segment basis and refers to the compensation expense, excluding Equity-Based Compensation, directly related to (a) Management and Advisory Fees, Net and (b) Fee Related Performance Revenues, referred to as Fee Related Performance Compensation.
Fee Related Performance Revenues refers to the realized portion of Performance Revenues from Perpetual Capital that are (a) measured and received on a recurring basis, and (b) not dependent on realization events from the underlying investments.
Other Operating Expenses is presented on a segment basis and is equal to General, Administrative and Other Expenses, adjusted to (a) remove the amortization of transaction-related intangibles, (b) remove certain expenses reimbursed by the Blackstone Funds which are netted against Management and Advisory Fees, Net in Blackstone’s segment presentation, and (c) give effect to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation.
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization
Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization (“Adjusted EBITDA”), is a supplemental measure used to assess performance derived from Blackstone’s segment results and may be used to assess its ability to service its borrowings. Adjusted EBITDA represents Distributable Earnings plus the addition of (a) Interest Expense on a segment basis, (b) Taxes and Related Payables, and (c) Depreciation and Amortization. Adjusted EBITDA is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes. See “—
Non-GAAP
Financial Measures” for our reconciliation of Adjusted EBITDA.
Net Accrued Performance Revenues
Net Accrued Performance Revenues is a financial measure used as an indicator of potential future realized performance revenues based on the current investment portfolio of the funds and vehicles we manage. Net Accrued Performance Revenues represents the accrued performance revenues receivable by Blackstone, net of the related accrued performance compensation payable by Blackstone, excluding Performance Revenues that have been realized but not yet distributed as of the reporting date and clawback amounts, if any. Net Accrued Performance Revenues is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Investments. See
“— Non-GAAP
Financial Measures” for our reconciliation of Net Accrued Performance Revenues and Note 2 “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.” for additional information on the calculation of Investments — Accrued Performance Allocations.
Operating Metrics
The alternative asset management business is primarily based on managing third party capital and does not require substantial capital investment to support rapid growth. Since our inception, we have developed and used various key operating metrics to assess and monitor the operating performance of our various alternative asset management businesses in order to monitor the effectiveness of our value creating strategies.
93
Table of Contents
Total and
Fee-Earning
Assets Under Management
Total Assets Under Management refers to the assets we manage. Our Total Assets Under Management equals the sum of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | the fair value of the investments held by our carry funds and our side-by-side and co-investment entities managed by us plus the capital that we are entitled to call from investors in those funds and entities pursuant to the terms of their respective capital commitments, including capital commitments to funds that have yet to commence their investment periods, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | the net asset value of (1) our hedge funds, real estate debt carry funds, BPP, certain co-investments managed by us, certain credit-focused funds, and our Hedge Fund Solutions drawdown funds (plus, in each case, the capital that we are entitled to call from investors in those funds, including commitments yet to commence their investment periods), and (2) our funds of hedge funds, our Hedge Fund Solutions registered investment companies, BREIT, and BEPIF, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (c) | the invested capital, fair value or net asset value of assets we manage pursuant to separately managed accounts, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (d) | the amount of debt and equity outstanding for our CLOs during the reinvestment period, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (e) | the aggregate par amount of collateral assets, including principal cash, for our CLOs after the reinvestment period, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (f) | the gross or net amount of assets (including leverage where applicable) for our credit-focused registered investment companies, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (g) | the fair value of common stock, preferred stock, convertible debt, term loans or similar instruments issued by BXMT, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (h) | borrowings under and any amounts available to be borrowed under certain credit facilities of our funds. |
Our carry funds are commitment-based drawdown structured funds that do not permit investors to redeem their interests at their election. Our funds of hedge funds, hedge funds, funds structured like hedge funds and other open-ended funds in our Real Estate, Hedge Fund Solutions and Credit & Insurance segments generally have structures that afford an investor the right to withdraw or redeem their interests on a periodic basis (for example, annually or quarterly), typically with 30 to 95 days’ notice, depending on the fund and the liquidity profile of the underlying assets. In our Perpetual Capital vehicles where redemption rights exist, Blackstone has the ability to fulfill redemption requests only (a) in Blackstone’s or the vehicles’ board’s discretion, as applicable, or (b) to the extent there is sufficient new capital. Investment advisory agreements related to certain separately managed accounts in our Hedge Fund Solutions and Credit & Insurance segments, excluding our BIS separately managed accounts, may generally be terminated by an investor on 30 to 90 days’ notice. Our BIS separately managed accounts can generally only be terminated for long-term underperformance, cause and certain other limited circumstances, in each case subject to Blackstone’s right to cure.
Fee-Earning
Assets Under Management refers to the assets we manage on which we derive management fees and/or performance revenues. Our
Fee-Earning
Assets Under Management equals the sum of:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (a) | for our Private Equity segment funds and Real Estate segment carry funds, including certain BREDS and Hedge Fund Solutions funds, the amount of capital commitments, remaining invested capital, fair value, net asset value or par value of assets held, depending on the fee terms of the fund, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (b) | for our credit-focused carry funds, the amount of remaining invested capital (which may include leverage) or net asset value, depending on the fee terms of the fund, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (c) | the remaining invested capital or fair value of assets held in co-investment vehicles managed by us on which we receive fees, |
94
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (d) | the net asset value of our funds of hedge funds, hedge funds, BPP, certain co-investments managed by us, certain registered investment companies, BREIT, and certain of our Hedge Fund Solutions drawdown funds, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (e) | the invested capital, fair value of assets or the net asset value we manage pursuant to separately managed accounts, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (f) | the net proceeds received from equity offerings and accumulated distributable earnings of BXMT, subject to certain adjustments, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (g) | the aggregate par amount of collateral assets, including principal cash, of our CLOs, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| (h) | the gross amount of assets (including leverage) or the net assets (plus leverage where applicable) for certain of our credit-focused registered investment companies. |
Each of our segments may include certain
Fee-Earning
Assets Under Management on which we earn performance revenues but not management fees.
Our calculations of Total Assets Under Management and
Fee-Earning
Assets Under Management may differ from the calculations of other asset managers, and as a result this measure may not be comparable to similar measures presented by other asset managers. In addition, our calculation of Total Assets Under Management includes commitments to, and the fair value of, invested capital in our funds from Blackstone and our personnel, regardless of whether such commitments or invested capital are subject to fees. Our definitions of Total Assets Under Management and
Fee-Earning
Assets Under Management are not based on any definition of total assets under management and
fee-earning
assets under management that is set forth in the agreements governing the investment funds that we manage.
For our carry funds, Total Assets Under Management includes the fair value of the investments held and uncalled capital commitments, whereas
Fee-Earning
Assets Under Management may include the total amount of capital commitments or the remaining amount of invested capital at cost depending on whether the investment period has expired or as specified by the fee terms of the fund. As such, in certain carry funds
Fee-Earning
Assets Under Management may be greater than Total Assets Under Management when the aggregate fair value of the remaining investments is less than the cost of those investments.
Perpetual Capital
Perpetual Capital refers to the component of assets under management with an indefinite term, that is not in liquidation, and for which there is no requirement to return capital to investors through redemption requests in the ordinary course of business, except where funded by new capital inflows. Perpetual Capital includes
co-investment
capital with an investor right to convert into Perpetual Capital.
Dry Powder
Dry Powder represents the amount of capital available for investment or reinvestment, including general partner and employee capital, and is an indicator of the capital we have available for future investments.
Performance Eligible Assets Under Management
Performance Eligible Assets Under Management represents invested and to be invested capital at fair value, including capital closed for funds whose investment period has not yet commenced, on which performance revenues could be earned if certain hurdles are met.
95
Table of Contents
Consolidated Results of Operations
Following is a discussion of our consolidated results of operations. For a more detailed discussion of the factors that affected the results of our four business segments (which are presented on a basis that deconsolidates the investment funds, eliminates
non-controlling
ownership interests in Blackstone’s consolidated operating partnerships and removes the amortization of intangibles assets and Transaction-Related Charges) in these periods, see “— Segment Analysis” below.
96
Table of Contents
The following table sets forth information regarding our consolidated results of operations and certain key operating metrics for the years ended December 31, 2021, 2020 and 2019:
| Year Ended December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | $ | 5,170,707 | $ | 4,092,549 | $ | 3,472,155 | $ | 1,078,158 | 26% | $ | 620,394 | 18% | |||||||||||||||
| Incentive Fees | 253,991 | 138,661 | 129,911 | 115,330 | 83% | 8,750 | 7% | ||||||||||||||||||||
| Investment Income (Loss) | |||||||||||||||||||||||||||
| Performance Allocations | |||||||||||||||||||||||||||
| Realized | 5,653,452 | 2,106,000 | 1,739,000 | 3,547,452 | 168% | 367,000 | 21% | ||||||||||||||||||||
| Unrealized | 8,675,246 | (384,393 | ) | 1,126,332 | 9,059,639 | n/m | (1,510,725 | ) | n/m | ||||||||||||||||||
| Principal Investments | |||||||||||||||||||||||||||
| Realized | 1,003,822 | 391,628 | 393,478 | 612,194 | 156% | (1,850 | ) | — | |||||||||||||||||||
| Unrealized | 1,456,201 | (114,607 | ) | 215,003 | 1,570,808 | n/m | (329,610 | ) | n/m | ||||||||||||||||||
| Total Investment Income | 16,788,721 | 1,998,628 | 3,473,813 | 14,790,093 | 740% | (1,475,185 | ) | -42% | |||||||||||||||||||
| Interest and Dividend Revenue | 160,643 | 125,231 | 182,398 | 35,412 | 28% | (57,167 | ) | -31% | |||||||||||||||||||
| Other | 203,086 | (253,142 | ) | 79,993 | 456,228 | n/m | (333,135 | ) | n/m | ||||||||||||||||||
| Total Revenues | 22,577,148 | 6,101,927 | 7,338,270 | 16,475,221 | 270% | (1,236,343 | ) | -17% | |||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||
| Compensation and Benefits | |||||||||||||||||||||||||||
| Compensation | 2,161,973 | 1,855,619 | 1,820,330 | 306,354 | 17% | 35,289 | 2% | ||||||||||||||||||||
| Incentive Fee Compensation | 98,112 | 44,425 | 44,300 | 53,687 | 121% | 125 | — | ||||||||||||||||||||
| Performance Allocations Compensation | |||||||||||||||||||||||||||
| Realized | 2,311,993 | 843,230 | 662,942 | 1,468,763 | 174% | 180,288 | 27% | ||||||||||||||||||||
| Unrealized | 3,778,048 | (154,516 | ) | 540,285 | 3,932,564 | n/m | (694,801 | ) | n/m | ||||||||||||||||||
| Total Compensation and Benefits | 8,350,126 | 2,588,758 | 3,067,857 | 5,761,368 | 223% | (479,099 | ) | -16% | |||||||||||||||||||
| General, Administrative and Other | 917,847 | 711,782 | 679,408 | 206,065 | 29% | 32,374 | 5% | ||||||||||||||||||||
| Interest Expense | 198,268 | 166,162 | 199,648 | 32,106 | 19% | (33,486 | ) | -17% | |||||||||||||||||||
| Fund Expenses | 10,376 | 12,864 | 17,738 | (2,488 | ) | -19% | (4,874 | ) | -27% | ||||||||||||||||||
| Total Expenses | 9,476,617 | 3,479,566 | 3,964,651 | 5,997,051 | 172% | (485,085 | ) | -12% | |||||||||||||||||||
| Other Income (Loss) | |||||||||||||||||||||||||||
| Change in Tax Receivable Agreement Liability | (2,759 | ) | (35,383 | ) | 161,567 | 32,624 | -92% | (196,950 | ) | n/m | |||||||||||||||||
| Net Gains from Fund Investment Activities | 461,624 | 30,542 | 282,829 | 431,082 | n/m | (252,287 | ) | -89% | |||||||||||||||||||
| Total Other Income (Loss) | 458,865 | (4,841 | ) | 444,396 | 463,706 | n/m | (449,237 | ) | n/m | ||||||||||||||||||
| Income Before Provision (Benefit) for Taxes | 13,559,396 | 2,617,520 | 3,818,015 | 10,941,876 | 418% | (1,200,495 | ) | -31% | |||||||||||||||||||
| Provision (Benefit) for Taxes | 1,184,401 | 356,014 | (47,952 | ) | 828,387 | 233% | 403,966 | n/m | |||||||||||||||||||
| Net Income | 12,374,995 | 2,261,506 | 3,865,967 | 10,113,489 | 447% | (1,604,461 | ) | -42% | |||||||||||||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | 5,740 | (13,898 | ) | (121 | ) | 19,638 | n/m | (13,777 | ) | n/m | |||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 1,625,306 | 217,117 | 476,779 | 1,408,189 | 649% | (259,662 | ) | -54% | |||||||||||||||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 4,886,552 | 1,012,924 | 1,339,627 | 3,873,628 | 382% | (326,703 | ) | -24% | |||||||||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 5,857,397 | $ | 1,045,363 | $ | 2,049,682 | $ | 4,812,034 | 460% | $ | (1,004,319 | ) | -49% |
n/m Not meaningful.
97
Table of Contents
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Revenues
Revenues were $22.6 billion for the year ended December 31, 2021, an increase of $16.5 billion, or 270%, compared to $6.1 billion for the year ended December 31, 2020. The increase in Revenues was primarily attributable to an increase of $14.8 billion in Investment Income (Loss), which is composed of increases of $10.6 billion and $4.2 billion in Unrealized and Realized Investment Income (Loss), respectively.
The $10.6 billion increase in Unrealized Investment Income (Loss) was primarily attributable to net unrealized appreciation of investment holdings in the year ended December 31, 2021 compared to net unrealized depreciation of investment holdings in the year ended December 31, 2020 in each of our segments. Principal drivers of these increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase of $5.2 billion in our Real Estate segment was primarily attributable to higher net unrealized appreciation of investment holdings in our BREP and Core+ real estate funds in the year ended December 31, 2021 compared to the year ended December 31, 2020. The carrying value of investments for BREP funds increased 43.8% for the year ended December 31, 2021 compared to 3.4% for the year ended December 31, 2020. The carrying value of investments for Core+ real estate increased 25.0% for the year ended December 31, 2021 compared to 7.9% for the year ended December 31, 2020. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase of $3.7 billion in our Private Equity segment was primarily attributable to higher net unrealized appreciation of investment holdings in corporate private equity, Strategic Partners and Tactical Opportunities in the year ended December 31, 2021 compared to the year ended December 31, 2020. Corporate private equity, Strategic Partners and Tactical Opportunities carrying value increased 42.2%, 61.2% and 34.9%, respectively, for the year ended December 31, 2021 compared to 11.9%, 0.1% and 14.1%, respectively, for the year ended December 31, 2020. |
Effective September 30, 2021, Strategic Partners’ fund financial reporting process was updated. As a result, the increase in Strategic Partners’ carrying value for the year ended December 31, 2021 includes the economic and market activity of five quarters. If the updated Strategic Partners’ fund financial reporting process had been in place in prior periods, Strategic Partners’ carrying value would have increased 49.8% for the year ended December 31, 2021. See Note 2. “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for additional information.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase of $517.9 million in our Credit & Insurance segment was primarily attributable to net unrealized appreciation of investments in our private credit strategies in the year ended December 31, 2021 compared to net unrealized depreciation in the year ended December 31, 2020. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | The increase of $461.6 million in our Hedge Fund Solutions segment was primarily attributable to net unrealized appreciation of investment holdings in individual investor and specialized solutions, customized solutions and commingled products. |
The $4.2 billion increase in Realized Investment Income (Loss) was primarily attributable to higher realized gains in our Private Equity and Real Estate segments and the gain recognized in connection with the Pátria sale transactions in the first and third quarter of 2021. For additional information, see Note 4. “Investments — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
98
Table of Contents
Expenses
Expenses were $9.5 billion for the year ended December 31, 2021, an increase of $6.0 billion, compared to $3.5 billion for the year ended December 31, 2020. The increase was primarily attributable to an increase of $5.8 billion in Total Compensation and Benefits, of which $5.4 billion was Performance Allocations Compensation. The increase in Performance Allocations Compensation was primarily due to the increase in Investment Income (Loss) – Performance Allocations, on which a portion of this compensation is based.
Other Income (Loss)
Other Income (Loss) was $458.9 million for the year ended December 31, 2021, an increase of $463.7 million, compared to $(4.8) million for the year ended December 31, 2020. The increase in Other Income (Loss) was due to increases of $431.1 million in Net Gains (Losses) from Fund Investment Activities and $32.6 million in Change in Tax Receivable Agreement Liability.
The increase in Net Gains (Losses) from Fund Investment Activities was principally driven by increases of $206.0 million, $205.6 million and $31.2 million in our Real Estate, Private Equity and Credit & Insurance segments, respectively. The increase in our Real Estate and Private Equity segments was primarily due to unrealized appreciation and realized net gains of investments in our consolidated real estate and private equity funds, as applicable. The increase in our Credit & Insurance segment was primarily driven by the deconsolidation of nine CLO vehicles during the year ended December 31, 2020, as well as realized net gains of investments, partially offset by unrealized depreciation of investments, in our consolidated credit funds. See Note 9. “Variable Interest Entities” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for additional information on the deconsolidated CLO vehicles.
The increase in Change in Tax Receivable Agreement Liability was due to changes in estimated tax basis recovery.
Provision (Benefit) for Taxes
The following table summarizes Blackstone’s tax position:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Income Before Provision (Benefit) for Taxes | $ | 13,559,396 | $ | 2,617,520 | $ | 3,818,015 | ||||||
| Provision (Benefit) for Taxes | $ | 1,184,401 | $ | 356,014 | $ | (47,952 | ) | |||||
| Effective Income Tax Rate | 8.7 | % | 13.6 | % | -1.3 | % |
The following table reconciles the effective income tax rate to the U.S. federal statutory tax rate:
| Year Ended December 31, | 2021 vs. | 2020 vs. | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||
| Statutory U.S. Federal Income Tax Rate | 21.0 | % | 21.0 | % | 21.0 | % | — | — | ||||||||||||
| Income Passed Through to Common Shareholders and Non-Controlling Interest Holders (a)(b) | -10.2 | % | -10.1 | % | -13.5 | % | -0.1 | % | 3.4 | % | ||||||||||
| State and Local Income Taxes | 2.1 | % | 2.4 | % | 1.6 | % | -0.3 | % | 0.8 | % | ||||||||||
| Change to a Taxable Corporation | — | 1.4 | % | -10.3 | % | -1.4 | % | 11.7 | % | |||||||||||
| Change in Valuation Allowance (c) | -4.1 | % | -2.8 | % | -0.8 | % | -1.3 | % | -2.0 | % | ||||||||||
| Other (a) | -0.1 | % | 1.7 | % | 0.7 | % | -1.8 | % | 1.0 | % | ||||||||||
| Effective Income Tax Rate | 8.7 | % | 13.6 | % | -1.3 | % | -4.9 | % | 14.9 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Effective June 30, 2021, Blackstone recategorized certain components of its effective income tax reconciliation. Accordingly, certain components related to income attributable to non-controlling interest holders were recategorized from Income Passed Through to Non-Controlling Interest Holders to Other. Prior periods have been recast accordingly. The recategorization had no effect on Blackstone’s Provision for Taxes. |
99
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | Includes income that was not taxable to Blackstone and its subsidiaries. Such income was directly taxable to shareholders of Blackstone’s common stock for the period prior to the Conversion and remains taxable to Blackstone’s non-controlling interest holders. |
| Column 1 | Column 2 |
|---|---|
| (c) | The Change in Valuation Allowance for the year ended December 31, 2019 represents the change from July 1, 2019 to December 31, 2019, following the change to a taxable corporation. |
Blackstone’s Provision (Benefit) for Taxes for the years ended December 31, 2021 and 2020 was $1.2 billion and $356.0 million, respectively. This resulted in an effective tax rate of 8.7% and 13.6%, respectively, based on our Income Before Provision (Benefit) for Taxes of $13.6 billion and $2.6 billion, respectively.
The decrease in Blackstone’s effective tax rate for the year ended December 31, 2021, compared to the year ended December 31, 2020, resulted primarily from the Conversion, state taxes and valuation allowance releases related to the
step-up
in the tax basis of investment assets.
Additional information regarding our income taxes can be found in “— Item 8. Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements — Note 15. Income Taxes” of this filing.
Non-Controlling
Interests in Consolidated Entities
The Net Income Attributable to Redeemable
Non-Controlling
Interests in Consolidated Entities and Net Income Attributable to
Non-Controlling
Interests in Consolidated Entities is attributable to the consolidated Blackstone Funds. The amounts of these items vary directly with the performance of the consolidated Blackstone Funds and largely eliminate the amount of Other Income (Loss) — Net Gains (Losses) from Fund Investment Activities from the Net Income (Loss) Attributable to Blackstone Inc.
Net Income Attributable to
Non-Controlling
Interests in Blackstone Holdings is derived from the Income Before Provision (Benefit) for Taxes at the Blackstone Holdings level, excluding the Net Gains (Losses) from Fund Investment Activities and the percentage allocation of the income between Blackstone personnel and others who are limited partners of Blackstone Holdings and Blackstone after considering any contractual arrangements that govern the allocation of income such as fees allocable to Blackstone.
For the years ended December 31, 2021 and 2020, the Net Income Before Taxes allocated to Blackstone personnel and others who are limited partners of Blackstone Holdings was 41.3% and 42.7%, respectively. The decrease of 1.4% was primarily due to the conversion of Blackstone Holdings Partnership Units to shares of common stock and the vesting of shares of common stock.
The Other Income (Loss) — Change in Tax Receivable Agreement Liability was entirely allocated to Blackstone Inc.
Operating Metrics
Total and
Fee-Earning
Assets Under Management
The following graphs and tables summarize the
Fee-Earning
Assets Under Management by Segment and Total Assets Under Management by Segment, followed by a rollforward of activity for the years ended December 31, 2021, 2020 and 2019. For a description of how Assets Under Management and
Fee-Earning
Assets Under Management are determined, please see “—Key Financial Measures and Indicators — Operating Metrics — Total and
Fee-Earning
Assets Under Management.”
100
Table of Contents
Note: Totals may not add due to rounding.
101
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Hedge Fund Solutions | Credit & Insurance | Total | Real Estate | Private Equity | Hedge Fund Solutions | Credit & Insurance | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 149,121,461 | $ | 129,539,630 | $ | 74,126,610 | $ | 116,645,413 | $ | 469,433,114 | $ | 128,214,137 | $ | 97,773,964 | $ | 75,636,004 | $ | 106,450,747 | $ | 408,074,852 | ||||||||||||||||||||
| Inflows (a) | 73,051,751 | 37,527,024 | 10,656,310 | 103,311,869 | 224,546,954 | 28,071,474 | 45,359,946 | 9,712,930 | 26,035,009 | 109,179,359 | ||||||||||||||||||||||||||||||
| Outflows (b) | (3,092,934 | ) | (3,693,890 | ) | (14,704,010 | ) | (11,948,060 | ) | (33,438,894 | ) | (3,517,881 | ) | (5,956,364 | ) | (12,538,753 | ) | (9,417,126 | ) | (31,430,124 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 69,958,817 | 33,833,134 | (4,047,700 | ) | 91,363,809 | 191,108,060 | 24,553,593 | 39,403,582 | (2,825,823 | ) | 16,617,883 | 77,749,235 | ||||||||||||||||||||||||||||
| Realizations (c) | (14,210,387 | ) | (13,187,981 | ) | (1,569,057 | ) | (12,775,234 | ) | (41,742,659 | ) | (9,007,492 | ) | (7,290,931 | ) | (1,346,147 | ) | (5,506,288 | ) | (23,150,858 | ) | ||||||||||||||||||||
| Market Activity (d)(g) | 16,606,808 | 6,372,176 | 5,524,715 | 2,666,844 | 31,170,543 | 5,361,223 | (346,985 | ) | 2,662,576 | (916,929 | ) | 6,759,885 | ||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 221,476,699 | $ | 156,556,959 | $ | 74,034,568 | $ | 197,900,832 | $ | 649,969,058 | $ | 149,121,461 | $ | 129,539,630 | $ | 74,126,610 | $ | 116,645,413 | $ | 469,433,114 | ||||||||||||||||||||
| Increase (Decrease) | $ | 72,355,238 | $ | 27,017,329 | $ | (92,042 | ) | $ | 81,255,419 | $ | 180,535,944 | $ | 20,907,324 | $ | 31,765,666 | $ | (1,509,394 | ) | $ | 10,194,666 | $ | 61,358,262 | ||||||||||||||||||
| Increase (Decrease) | 49 | % | 21 | % | — | 70 | % | 38 | % | 16 | % | 32 | % | -2 | % | 10 | % | 15 | % | |||||||||||||||||||||
| Annualized Base Management Fee Rate (f) | 1.09 | % | 1.10 | % | 0.86 | % | 0.55 | % | 0.92 | % | 1.14 | % | 1.00 | % | 0.81 | % | 0.57 | % | 0.91 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | ||||||||||||||||||||
| Real Estate | Private Equity | Hedge Fund Solutions | Credit & Insurance | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Fee-Earning Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 93,252,724 | $ | 80,008,166 | $ | 72,280,606 | $ | 96,986,011 | $ | 342,527,507 | ||||||||||
| Inflows (a) | 52,424,662 | 27,260,480 | 11,488,234 | 21,069,189 | 112,242,565 | |||||||||||||||
| Outflows (b) | (9,690,143 | ) | (2,352,716 | ) | (11,928,940 | ) | (9,067,554 | ) | (33,039,353 | ) | ||||||||||
| Net Inflows (Outflows) | 42,734,519 | 24,907,764 | (440,706 | ) | 12,001,635 | 79,203,212 | ||||||||||||||
| Realizations (c) | (11,353,675 | ) | (7,212,993 | ) | (1,153,785 | ) | (5,629,089 | ) | (25,349,542 | ) | ||||||||||
| Market Activity (d)(g) | 3,580,569 | 71,027 | 4,949,889 | 3,092,190 | 11,693,675 | |||||||||||||||
| Balance, End of Period (e) | $ | 128,214,137 | $ | 97,773,964 | $ | 75,636,004 | $ | 106,450,747 | $ | 408,074,852 | ||||||||||
| Increase | $ | 34,961,413 | $ | 17,765,798 | $ | 3,355,398 | $ | 9,464,736 | $ | 65,547,345 | ||||||||||
| Increase | 37 | % | 22 | % | 5 | % | 10 | % | 19 | % | ||||||||||
| Annualized Base Management Fee Rate (f) | 1.02 | % | 1.08 | % | 0.75 | % | 0.57 | % | 0.86 | % |
102
Table of Contents
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||
| Real Estate | Private Equity | Hedge Fund Solutions | Credit & Insurance | Total | Real Estate | Private Equity | Hedge Fund Solutions | Credit & Insurance | Total | |||||||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||||||||||||||||||||||
| Balance, Beginning of Period | $ | 187,191,247 | $ | 197,549,222 | $ | 79,422,869 | $ | 154,393,590 | $ | 618,556,928 | $ | 163,156,064 | $ | 182,886,109 | $ | 80,738,112 | $ | 144,342,178 | $ | 571,122,463 | ||||||||||||||||||||
| Inflows (a) | 75,257,777 | 53,858,227 | 11,921,965 | 129,433,685 | 270,471,654 | 33,426,600 | 23,030,463 | 10,415,356 | 28,141,077 | 95,013,496 | ||||||||||||||||||||||||||||||
| Outflows (b) | (5,145,881 | ) | (2,969,032 | ) | (14,562,917 | ) | (13,411,898 | ) | (36,089,728 | ) | (3,836,842 | ) | (2,707,863 | ) | (13,353,437 | ) | (9,380,391 | ) | (29,278,533 | ) | ||||||||||||||||||||
| Net Inflows (Outflows) | 70,111,896 | 50,889,195 | (2,640,952 | ) | 116,021,787 | 234,381,926 | 29,589,758 | 20,322,600 | (2,938,081 | ) | 18,760,686 | 65,734,963 | ||||||||||||||||||||||||||||
| Realizations (c) | (19,490,016 | ) | (36,616,307 | ) | (1,627,766 | ) | (19,475,414 | ) | (77,209,503 | ) | (16,256,579 | ) | (17,304,777 | ) | (1,392,894 | ) | (7,670,738 | ) | (42,624,988 | ) | ||||||||||||||||||||
| Market Activity (d)(h)(i) | 41,660,978 | 49,648,897 | 6,179,990 | 7,682,504 | 105,172,369 | 10,702,004 | 11,645,290 | 3,015,732 | (1,038,536 | ) | 24,324,490 | |||||||||||||||||||||||||||||
| Balance, End of Period (e) | $ | 279,474,105 | $ | 261,471,007 | $ | 81,334,141 | $ | 258,622,467 | $ | 880,901,720 | $ | 187,191,247 | $ | 197,549,222 | $ | 79,422,869 | $ | 154,393,590 | $ | 618,556,928 | ||||||||||||||||||||
| Increase (Decrease) | $ | 92,282,858 | $ | 63,921,785 | $ | 1,911,272 | $ | 104,228,877 | $ | 262,344,792 | $ | 24,035,183 | $ | 14,663,113 | $ | (1,315,243 | ) | $ | 10,051,412 | $ | 47,434,465 | |||||||||||||||||||
| Increase (Decrease) | 49 | % | 32 | % | 2 | % | 68 | % | 42 | % | 15 | % | 8 | % | -2 | % | 7 | % | 8 | % |
| Year Ended December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | ||||||||||||||||||||
| Real Estate | Private Equity | Hedge Fund Solutions | Credit & Insurance | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Total Assets Under Management | ||||||||||||||||||||
| Balance, Beginning of Period | $ | 136,247,229 | $ | 130,665,286 | $ | 77,814,516 | $ | 127,515,286 | $ | 472,242,317 | ||||||||||
| Inflows (a) | 34,190,566 | 56,836,570 | 12,242,855 | 31,107,288 | 134,377,279 | |||||||||||||||
| Outflows (b) | (2,664,717 | ) | (1,065,445 | ) | (13,433,702 | ) | (11,629,269 | ) | (28,793,133 | ) | ||||||||||
| Net Inflows (Outflows) | 31,525,849 | 55,771,125 | (1,190,847 | ) | 19,478,019 | 105,584,146 | ||||||||||||||
| Realizations (c) | (18,097,899 | ) | (13,540,914 | ) | (1,271,968 | ) | (7,291,045 | ) | (40,201,826 | ) | ||||||||||
| Market Activity (d)(h)(i) | 13,480,885 | 9,990,612 | 5,386,411 | 4,639,918 | 33,497,826 | |||||||||||||||
| Balance, End of Period (e) | $ | 163,156,064 | $ | 182,886,109 | $ | 80,738,112 | $ | 144,342,178 | $ | 571,122,463 | ||||||||||
| Increase | $ | 26,908,835 | $ | 52,220,823 | $ | 2,923,596 | $ | 16,826,892 | $ | 98,880,146 | ||||||||||
| Increase | 20 | % | 40 | % | 4 | % | 13 | % | 21 | % |
103
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (a) | Inflows include contributions, capital raised, other increases in available capital (recallable capital and increased side-by-side commitments), purchases, inter-segment allocations and acquisitions. |
| Column 1 | Column 2 |
|---|---|
| (b) | Outflows represent redemptions, client withdrawals and decreases in available capital (expired capital, expense drawdowns and decreased side-by-side commitments). |
| Column 1 | Column 2 |
|---|---|
| (c) | Realizations represent realization proceeds from the disposition or other monetization of assets, current income or capital returned to investors from CLOs. |
| Column 1 | Column 2 |
|---|---|
| (d) | Market activity includes realized and unrealized gains (losses) on portfolio investments and the impact of foreign exchange rate fluctuations. |
| Column 1 | Column 2 |
|---|---|
| (e) | Total and Fee-Earning Assets Under Management are reported in the segment where the assets are managed. |
| Column 1 | Column 2 |
|---|---|
| (f) | Annualized Base Management Fee Rate represents annualized year to date Base Management Fee divided by the average of the beginning of year and each quarter end’s Fee-Earning Assets Under Management in the reporting period. |
| Column 1 | Column 2 |
|---|---|
| (g) | For the year ended December 31, 2021, the impact to Fee-Earning Assets Under Management due to foreign exchange rate fluctuations was $(2.1) billion, $(1.1) billion and $(3.2) billion for the Real Estate, Credit & Insurance and Total segments, respectively. For the year ended December 31, 2020, the impact to Fee-Earning Assets Under Management due to foreign exchange rate fluctuations was $2.4 billion, $1.0 billion and $3.5 billion for the Real Estate, Credit & Insurance and Total segments, respectively. For the year ended December 31, 2019, such impact was $(94.9) million, $(280.6) million and $(375.5) million for the Real Estate, Credit & Insurance and Total segments, respectively. |
| Column 1 | Column 2 |
|---|---|
| (h) | For the year ended December 31, 2021, the impact to Total Assets Under Management due to foreign exchange rate fluctuations was $(3.2) billion, $(1.2) billion, $(1.2) billion and $(5.6) billion for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. For the year ended December 31, 2020, the impact to Total Assets Under Management due to foreign exchange rate fluctuations was $4.2 billion, $642.6 million, $1.2 billion and $6.1 billion for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. For the year ended December 31, 2019, such impact was $(908.4) million, $238.8 million, $(233.0) million and $(902.6) million for the Real Estate, Private Equity, Credit & Insurance and Total segments, respectively. |
| Column 1 | Column 2 |
|---|---|
| (i) | Effective for the three months ended June 30, 2021, the methodology for Total Assets Under Management was updated to exclude permanent fund leverage where the intended use is not for investing purposes. Funds without an adjustment were either already applying the methodology in reporting Total Assets Under Management or the update was not applicable. Additional detail on these adjustments is included below: |
| Year Ended December 31, 2021 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real Estate | Private Equity | Hedge Fund Solutions | Credit & Insurance | Total | ||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||
| Market Activity | $ | 43,487,459 | $ | 49,648,897 | $ | 6,179,990 | $ | 7,682,504 | $ | 106,998,850 | ||||||||||
| One-Time Methodology Adjustment | (1,826,481 | ) | — | — | — | (1,826,481 | ) | |||||||||||||
| Reported Market Activity | $ | 41,660,978 | $ | 49,648,897 | $ | 6,179,990 | $ | 7,682,504 | $ | 105,172,369 |
Fee-Earning
Assets Under Management
Fee-Earning
Assets Under Management were $650.0 billion at December 31, 2021, an increase of $180.5 billion, or 38%, compared to $469.4 billion at December 31, 2020. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Inflows of $224.5 billion related to: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $103.3 billion in our Credit & Insurance segment driven by $34.5 billion from certain liquid credit strategies, $23.4 billion from direct lending, $13.8 billion from private placements credit, $12.3 billion from asset-based lending funds, $9.4 billion from CLOs, $6.0 billion from BIS, $1.7 billion from mezzanine funds and $1.1 billion from energy strategies, |
104
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $73.1 billion in our Real Estate segment driven by $36.4 billion from BREDS related to Everlake and AIG L&R and capital being deployed, $26.7 billion from BREIT, $6.6 billion from BPP and co-investment, $2.4 billion from BPP Life Sciences, and $818.1 million from BREP and co-investment, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $37.5 billion in our Private Equity segment driven by $15.8 billion from Strategic Partners, $10.2 billion from corporate private equity, $5.9 billion from Tactical Opportunities, $3.9 billion from BIP and $1.5 billion from BXG, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $10.7 billion in our Hedge Fund Solutions segment driven by $6.7 billion from individual investor and specialized solutions, $3.0 billion from customized solutions and $881.5 million from commingled products. |
Inflows for BIS exclude inflows related to Everlake and AIG L&R that were allocated to strategies across various segments.
Fee-Earning
Assets Under Management inflows in BREDS funds exceed the Total Assets Under Management inflows due to the inflows being reflected in prior periods at the time of each capital closing of the fund for Total Assets Under Management.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Market activity of $31.2 billion primarily attributable to: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $16.6 billion of market appreciation in our Real Estate segment driven by appreciation of $17.0 billion from Core+ real estate (which included $1.2 billion of foreign exchange depreciation), partially offset by foreign exchange depreciation of $873.1 million from BREP and co-investment, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $6.4 billion of market appreciation in our Private Equity segment driven by $4.3 billion from Strategic Partners and $2.2 billion from BIP. |
For additional information regarding the update to Strategic Partners’ fund financial reporting process, see Note 2. “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $5.5 billion of market appreciation in our Hedge Fund Solutions segment driven by returns from BAAM’s Principal Solutions Composite of 8.1% gross (7.2% net), and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $2.7 billion of market appreciation in our Credit & Insurance segment driven by appreciation of $2.3 billion from MLP strategies, $857.1 million from direct lending and $322.5 million from certain liquid credit strategies, partially offset by market depreciation of $783.5 million from CLOs, all of which included $1.1 billion of foreign exchange depreciation across the segment. |
Offsetting these increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Realizations of $41.7 billion primarily driven by: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $14.2 billion in our Real Estate segment driven by $6.2 billion from BREDS, $4.5 billion from Core+ real estate and $3.4 billion from BREP and co-investment, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $13.2 billion in our Private Equity segment driven by $4.7 billion from Strategic Partners, $4.5 billion from corporate private equity and $3.3 billion from Tactical Opportunities, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $12.8 billion in our Credit & Insurance segment driven by $3.9 billion from CLOs, $3.4 billion from direct lending, $1.9 billion from mezzanine funds, $1.6 billion from stressed/distressed strategies and $1.2 billion from energy strategies. |
105
Table of Contents
Fee-Earning
Assets Under Management realizations in our BREDS funds exceed the Total Assets Under Management realizations due to reductions in BREDS IV’s fee basis as a result of third party financing during the period.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Outflows of $33.4 billion primarily attributable to: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $14.7 billion in our Hedge Fund Solutions segment driven by $9.3 billion from customized solutions, $2.7 billion from commingled products and $2.7 billion from individual investor and specialized solutions, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $11.9 billion in our Credit & Insurance segment driven by $5.4 billion from certain liquid credit strategies, $2.7 billion from BIS, $1.7 billion from MLP strategies, $494.7 million from CLOs and $440.7 million from stressed/distressed strategies, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $3.7 billion in our Private Equity segment driven by $1.6 billion from Tactical Opportunities, $928.0 million from corporate private equity and $672.7 million from multi-asset products, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $3.1 billion in our Real Estate segment driven by $1.5 billion from BREIT, $991.0 million from BPP and co-investment and $555.2 million from BREDS. |
Total Assets Under Management
Total Assets Under Management were $880.9 billion at December 31, 2021, an increase of $262.3 billion, or 42%, compared to $618.6 billion at December 31, 2020. The net increase was due to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Inflows of $270.5 billion related to: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $129.4 billion in our Credit & Insurance segment driven by $47.0 billion from direct lending, $34.3 billion from certain liquid credit strategies, $13.8 billion from private placements credit, $12.3 billion from asset-based lending funds, $9.8 billion from CLOs, $7.7 billion from BIS, and $3.1 billion from mezzanine funds, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $75.3 billion in our Real Estate segment driven by $28.4 billion from BREDS related to Everlake and AIG L&R, $27.1 billion from BREIT, $8.5 billion from BREP funds, $6.7 billion from BPP and co-investment, and $4.3 billion from BPP Life Sciences, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $53.9 billion in our Private Equity segment driven by $22.0 billion from Strategic Partners, $12.2 billion from corporate private equity, $8.3 billion from Tactical Opportunities, $6.7 billion from BIP, $2.5 billion from BXG and $1.7 billion from BXLS, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $11.9 billion in our Hedge Fund Solutions segment driven by $8.6 billion from individual investor and specialized solutions, $2.3 billion from customized solutions and $1.0 billion from commingled products. |
Inflows for BIS exclude inflows related to Everlake and AIG L&R that were allocated to strategies across various segments. Total Assets Under Management inflows may exceed
Fee-Earning
Assets Under Management inflows due to the following reasons:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For our direct lending funds, Total Assets Under Management inflows are reported at their gross value while, for certain funds, Fee-Earning Assets Under Management are reported as net assets, which is the basis on which we charge fees. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For BREP, due to the difference between fund closings and the commencement of the investment period. Total Assets Under Management inflows are reported at each closing whereas the $6.4 billion will be reflected in Fee-Earning Assets Under Management inflows when the investment period commences for BREP Asia III. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | For Strategic Partners, primarily due to funds with a maximum management fee basis of investor commitments and non-fee-paying co-investment capital. |
106
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Market activity of $105.2 billion primarily driven by: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $49.6 billion of market appreciation in our Private Equity segment driven by carrying value increases in corporate private equity, Strategic Partners, and Tactical Opportunities of 42.2%, 61.2% and 34.9%, respectively, which includes $1.2 billion of foreign exchange depreciation across the segment, |
Effective September 30, 2021, Strategic Partners’ fund financial reporting process was updated. As a result, the increase in Strategic Partners’ carrying value for the year ended December 31, 2021 includes the economic and market activity of five quarters. If the updated Strategic Partners’ fund financial reporting process had been in place in prior periods, Strategic Partners’ carrying value would have increased 49.8% for the year ended December 31, 2021. See Note 2. “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for additional information.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $41.7 billion of market appreciation in our Real Estate segment driven by carrying value increases in BREP and Core+ real estate of 43.8% and 25.0%, during the year, respectively, which includes $3.2 billion of foreign exchange depreciation across the segment, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $7.7 billion of market appreciation in our Credit & Insurance segment driven by appreciation of $2.6 billion from MLP strategies, $2.0 billion from direct lending, $1.4 billion from mezzanine funds, $1.2 billion from energy strategies and $871.9 million from stressed/distressed strategies, partially offset by market depreciation of $772.4 million from CLOs, all of which included $1.2 billion of foreign exchange depreciation across the segment, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $6.2 billion of market appreciation in our Hedge Fund Solutions segment driven by reasons noted above in Fee-Earning Assets Under Management. |
Total Assets Under Management market activity in our BREP and
co-investment
funds and our Private Equity segment generally represents the change in fair value of the investments held and typically exceeds the
Fee-Earning
Assets Under Management market activity.
Offsetting these increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Realizations of $77.2 billion primarily driven by: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $36.6 billion in our Private Equity segment driven by $17.5 billion from corporate private equity, $9.5 billion from Strategic Partners and $8.1 billion from Tactical Opportunities, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $19.5 billion in our Real Estate segment driven by $12.5 billion from BREP and co-investment, $4.6 billion from Core+ real estate and $2.4 billion from BREDS, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $19.5 billion in our Credit & Insurance segment driven by $6.6 billion from direct lending, $4.0 billion from CLOs, $3.5 billion from mezzanine funds, $2.4 billion from stressed/distressed strategies and $2.1 billion from energy strategies. |
Total Assets Under Management realizations in our BREP and
co-investment
funds and our Private Equity segment generally represents the total proceeds and typically exceeds the
Fee-Earning
Assets Under Management realizations which generally represents only the invested capital.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Outflows of $36.1 billion primarily attributable to: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $14.6 billion in our Hedge Fund Solutions segment driven by $8.5 billion from customized solutions, $3.1 billion from individual investor and specialized solutions and $2.9 billion from commingled products, |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $13.4 billion in our Credit & Insurance segment driven by $5.8 billion from certain liquid credit strategies, $2.7 billion from BIS, $1.9 billion from MLP strategies, $1.1 billion from direct lending and $760.5 million from CLOs, |
107
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $5.1 billion in our Real Estate segment driven by $2.2 billion from BREDS, $1.5 billion from BREIT, $991.2 million from BPP and co-investment and $455.4 million from BREP and co-investment, and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | $3.0 billion in our Private Equity segment driven by $1.2 billion from Tactical Opportunities, $692.2 million from Strategic Partners, $379.2 million from multi-asset products and $240.6 million from corporate private equity. |
Dry Powder
The following presents our Dry Powder as of December 31 of each year:
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Represents illiquid drawdown funds, a component of Perpetual Capital and fee-paying co-investments; includes fee-paying third party capital as well as general partner and employee capital that does not earn fees. Amounts are reduced by outstanding capital commitments, for which capital has not yet been invested. |
Net Accrued Performance Revenues
The following table presents the Accrued Performance Revenues, net of performance compensation, of the Blackstone Funds as of December 31, 2021 and 2020. Net Accrued Performance Revenues presented do not include clawback amounts, if any, which are disclosed in Note 19. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing. See
“— Non-GAAP
Financial Measures” for our reconciliation of Net Accrued Performance Revenues.
108
Table of Contents
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| (Dollars in Millions) | |||||||
| Real Estate | |||||||
| BREP IV | $ | 22 | $ | 9 | |||
| BREP V | 36 | 13 | |||||
| BREP VI | 33 | 42 | |||||
| BREP VII | 481 | 236 | |||||
| BREP VIII | 962 | 475 | |||||
| BREP IX | 901 | 137 | |||||
| BREP Europe IV | 89 | 97 | |||||
| BREP Europe V | 521 | 211 | |||||
| BREP Europe VI | 253 | — | |||||
| BREP Asia I | 126 | 127 | |||||
| BREP Asia II | 162 | — | |||||
| BPP | 505 | 264 | |||||
| BEPIF | 2 | — | |||||
| BREDS | 46 | 23 | |||||
| BTAS | 57 | 21 | |||||
| Total Real Estate (a) | 4,197 | 1,656 | |||||
| Private Equity | |||||||
| BCP IV | 8 | 18 | |||||
| BCP V | 45 | — | |||||
| BCP VI | 469 | 680 | |||||
| BCP VII | 1,313 | 688 | |||||
| BCP VIII | 275 | — | |||||
| BCP Asia I | 380 | 72 | |||||
| BEP I | 27 | 29 | |||||
| BEP III | 68 | 16 | |||||
| BCEP I | 214 | 105 | |||||
| Tactical Opportunities | 382 | 189 | |||||
| BXG | 36 | 15 | |||||
| Strategic Partners | 489 | 105 | |||||
| BXLS | 21 | 10 | |||||
| BTAS/Other | 211 | 45 | |||||
| Total Private Equity (a) | 3,939 | 1,971 | |||||
| Hedge Fund Solutions | 280 | 29 | |||||
| Credit & Insurance | 323 | 170 | |||||
| Total Blackstone Net Accrued Performance Revenues | $ | 8,738 | $ | 3,826 |
Note: Totals may not add due to rounding.
| Column 1 | Column 2 |
|---|---|
| (a) | Real Estate and Private Equity include co-investments, as applicable |
For the year ended December 31, 2021 Net Accrued Performance Revenues receivable increased due to Net Performance Revenues of $8.4 billion offset by net realized distributions of $3.5 billion.
109
Table of Contents
Invested Performance Eligible Assets Under Management
The following presents our Invested Performance Eligible Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
110
Table of Contents
Perpetual Capital
The following presents our Perpetual Capital Total Assets Under Management as of December 31 of each year:
Note: Totals may not add due to rounding.
Perpetual Capital Total Assets Under Management were $313.4 billion as of December 31, 2021, an increase of $178.5 billion, or 132%, compared to $134.9 billion as of December 31, 2020. Perpetual Capital Total Assets Under Management in our Credit & Insurance, Real Estate and Private Equity segments increased $90.3 billion, $75.1 billion and $9.9 billion, respectively. Principal drivers of these increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | $75.7 billion from AIG L&R and Everlake. The assets for AIG L&R and Everlake are reported in the segment where they are managed and therefore contribute to the increases in our Real Estate, Private Equity and Credit & Insurance segments. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, net Total Assets Under Management growth in direct lending resulted in an increase of $38.4 billion, which included the launch of BCRED during the year ended December 31, 2021. |
111
Table of Contents
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, net Total Assets Under Management growth in BREIT, BPP and co-investment and BPP Life Sciences resulted in increases of $31.6 billion, $8.4 billion and $6.4 billion, respectively. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Private Equity segment, net Total Assets Under Management growth in BIP resulted in an increase of $8.2 billion. |
Perpetual Capital Total Assets Under Management were $134.9 billion as of December 31, 2020, an increase of $31.2 billion, or 30%, compared to $103.7 billion as of December 31, 2019. Perpetual Capital Total Assets Under Management in our Real Estate and Credit & Insurance segments increased $24.0 billion and $4.5 billion, respectively. Principal drivers of these increases were:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Real Estate segment, net Total Assets Under Management growth in BREIT, BPP and co-investment and the launch of BPP Life Sciences resulted in increases of $9.3 billion, $4.2 billion and $7.7 billion, respectively. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | In our Credit & Insurance segment, net Total Assets Under Management growth in direct lending and BIS resulted in increases of $2.4 billion and $2.1 billion, respectively. |
Investment Records
Fund returns information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
112
Table of Contents
The following table presents the investment record of our significant funds from inception through December 31, 2021:
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate | ||||||||||||||||||||||||||||||||||||||||||||
| Pre-BREP | $ | 140,714 | $ | — | $ | — | n/a | — | $ | 345,190 | 2.5x | $ | 345,190 | 2.5x | 33 | % | 33 | % | ||||||||||||||||||||||||||
| BREP I (Sep 1994 / Oct 1996) | 380,708 | — | — | n/a | — | 1,327,708 | 2.8x | 1,327,708 | 2.8x | 40 | % | 40 | % | |||||||||||||||||||||||||||||||
| BREP II (Oct 1996 / Mar 1999) | 1,198,339 | — | — | n/a | — | 2,531,614 | 2.1x | 2,531,614 | 2.1x | 19 | % | 19 | % | |||||||||||||||||||||||||||||||
| BREP III (Apr 1999 / Apr 2003) | 1,522,708 | — | — | n/a | — | 3,330,406 | 2.4x | 3,330,406 | 2.4x | 21 | % | 21 | % | |||||||||||||||||||||||||||||||
| BREP IV (Apr 2003 / Dec 2005) | 2,198,694 | — | 86,217 | 1.7x | 65 | % | 4,579,740 | 1.7x | 4,665,957 | 1.7x | 13 | % | 12 | % | ||||||||||||||||||||||||||||||
| BREP V (Dec 2005 / Feb 2007) | 5,539,418 | 230,597 | 225,785 | 1.9x | 96 | % | 13,222,089 | 2.3x | 13,447,874 | 2.3x | 11 | % | 11 | % | ||||||||||||||||||||||||||||||
| BREP VI (Feb 2007 / Aug 2011) | 11,060,444 | 550,464 | 368,991 | 2.0x | 79 | % | 27,395,812 | 2.5x | 27,764,803 | 2.5x | 13 | % | 13 | % | ||||||||||||||||||||||||||||||
| BREP VII (Aug 2011 / Apr 2015) | 13,496,823 | 1,513,419 | 7,227,075 | 1.6x | 4 | % | 23,739,753 | 2.1x | 30,966,828 | 2.0x | 22 | % | 15 | % | ||||||||||||||||||||||||||||||
| BREP VIII (Apr 2015 / Jun 2019) | 16,576,617 | 2,408,621 | 17,141,352 | 1.7x | — | 17,214,412 | 2.4x | 34,355,764 | 2.0x | 29 | % | 18 | % | |||||||||||||||||||||||||||||||
| *BREP IX (Jun 2019 / Dec 2024) | 21,007,890 | 9,286,121 | 20,046,447 | 1.7x | 2 | % | 3,831,613 | 1.7x | 23,878,060 | 1.7x | 69 | % | 43 | % | ||||||||||||||||||||||||||||||
| Total Global BREP | $ | 73,122,355 | $ | 13,989,222 | $ | 45,095,867 | 1.7x | 3 | % | $ | 97,518,337 | 2.3x | $ | 142,614,204 | 2.1x | 17 | % | 16 | % | |||||||||||||||||||||||||
| BREP Int’l (Jan 2001 / Sep 2005) | € | 824,172 | € | — | € | — | n/a | — | € | 1,373,170 | 2.1x | € | 1,373,170 | 2.1x | 23 | % | 23 | % | ||||||||||||||||||||||||||
| BREP Int’l II (Sep 2005 / Jun 2008) (e) | 1,629,748 | — | — | n/a | — | 2,583,032 | 1.8x | 2,583,032 | 1.8x | 8 | % | 8 | % | |||||||||||||||||||||||||||||||
| BREP Europe III (Jun 2008 / Sep 2013) | 3,205,167 | 418,580 | 301,469 | 0.5x | — | 5,790,308 | 2.4x | 6,091,777 | 2.0x | 19 | % | 14 | % | |||||||||||||||||||||||||||||||
| BREP Europe IV (Sep 2013 / Dec 2016) | 6,675,950 | 1,358,287 | 1,859,069 | 1.3x | — | 9,660,569 | 2.0x | 11,519,638 | 1.8x | 20 | % | 14 | % | |||||||||||||||||||||||||||||||
| BREP Europe V (Dec 2016 / Oct 2019) | 7,937,730 | 1,507,062 | 9,423,656 | 1.6x | — | 2,244,531 | 2.7x | 11,668,187 | 1.8x | 40 | % | 14 | % | |||||||||||||||||||||||||||||||
| *BREP Europe VI (Oct 2019 / Apr 2025) | 9,838,021 | 5,535,286 | 6,465,502 | 1.5x | 1 | % | 336,091 | 1.8x | 6,801,593 | 1.5x | 58 | % | 33 | % | ||||||||||||||||||||||||||||||
| Total BREP Europe | € | 30,110,788 | € | 8,819,215 | € | 18,049,696 | 1.5x | — | € | 21,987,701 | 2.1x | € | 40,037,397 | 1.8x | 16 | % | 13 | % |
continued ...
113
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Real Estate (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| BREP Asia I (Jun 2013 / Dec 2017) | $ | 4,261,983 | $ | 916,881 | $ | 2,552,222 | 1.4x | 16 | % | $ | 6,021,459 | 2.1x | $ | 8,573,681 | 1.9x | 21 | % | 13 | % | |||||||||||||||||||||||||
| *BREP Asia II (Dec 2017 / Jun 2023) | 7,339,220 | 2,425,009 | 6,713,549 | 1.4x | 4 | % | 580,190 | 1.8x | 7,293,739 | 1.4x | 50 | % | 13 | % | ||||||||||||||||||||||||||||||
| BREP Asia III (TBD) | 6,381,667 | 6,381,667 | — | n/a | — | — | n/a | — | n/a | n/a | n/a | |||||||||||||||||||||||||||||||||
| BREP Co-Investment (f) | 7,055,974 | 31,920 | 796,536 | 2.1x | 1 | % | 14,948,870 | 2.2x | 15,745,406 | 2.2x | 16 | % | 16 | % | ||||||||||||||||||||||||||||||
| Total BREP | $ | 133,185,559 | $ | 33,772,146 | $ | 75,965,536 | 1.6x | 3 | % | $ | 146,475,632 | 2.2x | $ | 222,441,168 | 2.0x | 17 | % | 16 | % | |||||||||||||||||||||||||
| *Core+ BPP (Various) (g) | $ | n/a | $ | n/a | $ | 57,324,295 | n/a | — | $ | 10,728,817 | n/a | $ | 68,053,112 | n/a | n/a | 11 | % | |||||||||||||||||||||||||||
| *Core+ BREIT (Various) (h) | n/a | n/a | 54,080,977 | n/a | — | 1,480,927 | n/a | 55,561,904 | n/a | n/a | 13 | % | ||||||||||||||||||||||||||||||||
| *BREDS High-Yield (Various) (i) | 19,986,922 | 5,933,947 | 5,829,078 | 1.1x | — | 14,959,035 | 1.3x | 20,788,113 | 1.2x | 11 | % | 10 | % | |||||||||||||||||||||||||||||||
| Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| Corporate Private Equity | ||||||||||||||||||||||||||||||||||||||||||||
| BCP I (Oct 1987 / Oct 1993) | $ | 859,081 | $ | — | $ | — | n/a | — | $ | 1,741,738 | 2.6x | $ | 1,741,738 | 2.6x | 19 | % | 19 | % | ||||||||||||||||||||||||||
| BCP II (Oct 1993 / Aug 1997) | 1,361,100 | — | — | n/a | — | 3,256,819 | 2.5x | 3,256,819 | 2.5x | 32 | % | 32 | % | |||||||||||||||||||||||||||||||
| BCP III (Aug 1997 / Nov 2002) | 3,967,422 | — | — | n/a | — | 9,184,688 | 2.3x | 9,184,688 | 2.3x | 14 | % | 14 | % | |||||||||||||||||||||||||||||||
| BCOM (Jun 2000 / Jun 2006) | 2,137,330 | 24,575 | 16,409 | n/a | — | 2,953,649 | 1.4x | 2,970,058 | 1.4x | 6 | % | 6 | % | |||||||||||||||||||||||||||||||
| BCP IV (Nov 2002 / Dec 2005) | 6,773,182 | 169,884 | 128,004 | 1.3x | — | 21,479,599 | 2.9x | 21,607,603 | 2.8x | 36 | % | 36 | % | |||||||||||||||||||||||||||||||
| BCP V (Dec 2005 / Jan 2011) | 21,009,112 | 1,035,259 | 501,086 | 33.9x | 98 | % | 37,985,864 | 1.9x | 38,486,950 | 1.9x | 8 | % | 8 | % | ||||||||||||||||||||||||||||||
| BCP VI (Jan 2011 / May 2016) | 15,202,513 | 1,378,295 | 8,021,296 | 1.8x | 46 | % | 23,309,039 | 2.3x | 31,330,335 | 2.1x | 17 | % | 13 | % | ||||||||||||||||||||||||||||||
| BCP VII (May 2016 / Feb 2020) | 18,854,243 | 1,933,503 | 26,725,915 | 1.9x | 31 | % | 8,448,126 | 2.3x | 35,174,041 | 2.0x | 34 | % | 21 | % | ||||||||||||||||||||||||||||||
| *BCP VIII (Feb 2020 / Feb 2026) | 25,179,610 | 18,004,146 | 10,614,496 | 1.5x | 14 | % | 514,890 | 2.9x | 11,129,386 | 1.5x | n/m | n/m | ||||||||||||||||||||||||||||||||
| Energy I (Aug 2011 / Feb 2015) | 2,441,558 | 174,492 | 685,652 | 1.4x | 61 | % | 3,740,214 | 2.0x | 4,425,866 | 1.8x | 15 | % | 11 | % | ||||||||||||||||||||||||||||||
| Energy II (Feb 2015 / Feb 2020) | 4,933,284 | 1,030,529 | 4,413,862 | 1.4x | 31 | % | 1,405,060 | 1.0x | 5,818,922 | 1.3x | — | 4 | % | |||||||||||||||||||||||||||||||
| *Energy III (Feb 2020 / Feb 2026) | 4,303,030 | 3,104,547 | 1,952,422 | 1.7x | 49 | % | 297,794 | 2.5x | 2,250,216 | 1.8x | 110 | % | 64 | % | ||||||||||||||||||||||||||||||
| BCP Asia I (Dec 2017 / Sep 2021) | 2,454,139 | 1,118,140 | 4,879,474 | 3.7x | 68 | % | 959,974 | 5.1x | 5,839,448 | 3.9x | 118 | % | 74 | % | ||||||||||||||||||||||||||||||
| *BCP Asia II (Sep 2021 / Sep 2027) | 6,491,738 | 6,477,858 | — | n/a | — | — | n/a | — | n/a | n/a | n/a | |||||||||||||||||||||||||||||||||
| Core Private Equity I (Jan 2017 / Mar 2021) (j) | 4,766,232 | 1,148,177 | 7,884,413 | 2.1x | — | 1,845,111 | 3.3x | 9,729,524 | 2.2x | 49 | % | 27 | % | |||||||||||||||||||||||||||||||
| *Core Private Equity II (Mar 2021 / Mar 2026) (j) | 8,180,704 | 6,749,990 | 1,461,615 | 1.0x | — | — | n/a | 1,461,615 | 1.0x | n/a | n/m | |||||||||||||||||||||||||||||||||
| Total Corporate Private Equity | $ | 128,914,278 | $ | 42,349,395 | $ | 67,284,644 | 1.8x | 30 | % | $ | 117,122,565 | 2.2x | $ | 184,407,209 | 2.0x | 16 | % | 16 | % |
continued ...
114
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Private Equity (continued) | ||||||||||||||||||||||||||||||||||||||||||||
| Tactical Opportunities | ||||||||||||||||||||||||||||||||||||||||||||
| *Tactical Opportunities (Various) | $ | 22,759,261 | $ | 7,559,204 | $ | 14,145,210 | 1.4x | 14 | % | $ | 17,666,444 | 1.9x | $ | 31,811,654 | 1.6x | 18 | % | 13 | % | |||||||||||||||||||||||||
| *Tactical Opportunities Co-Investment and Other (Various) | 12,949,322 | 5,251,126 | 5,963,952 | 1.8x | 8 | % | 6,493,793 | 1.6x | 12,457,745 | 1.7x | 19 | % | 20 | % | ||||||||||||||||||||||||||||||
| Total Tactical Opportunities | $ | 35,708,583 | $ | 12,810,330 | $ | 20,109,162 | 1.5x | 12 | % | $ | 24,160,237 | 1.8x | $ | 44,269,399 | 1.7x | 19 | % | 15 | % | |||||||||||||||||||||||||
| *Growth (Jul 2020 / Jul 2025) | $ | 4,987,303 | $ | 2,294,812 | $ | 3,288,600 | 1.2x | 13 | % | $ | 332,887 | 3.2x | $ | 3,621,487 | 1.3x | n/m | 43 | % | ||||||||||||||||||||||||||
| Strategic Partners (Secondaries) | ||||||||||||||||||||||||||||||||||||||||||||
| Strategic Partners I-V (Various) (k) | 11,863,351 | 914,512 | 584,239 | n/a | — | 17,444,252 | n/a | 18,028,491 | 1.7x | n/a | 13 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners VI (Apr 2014 / Apr 2016) (k) | 4,362,750 | 1,405,799 | 1,265,351 | n/a | — | 3,841,661 | n/a | 5,107,012 | 1.7x | n/a | 15 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners VII (May 2016 / Mar 2019) (k) | 7,489,970 | 1,959,485 | 5,667,109 | n/a | — | 4,538,807 | n/a | 10,205,916 | 2.0x | n/a | 23 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (May 2017 / Jun 2020) (k) | 1,749,807 | 446,763 | 1,185,225 | n/a | — | 722,811 | n/a | 1,908,036 | 1.4x | n/a | 15 | % | ||||||||||||||||||||||||||||||||
| Strategic Partners VIII (Mar 2019 / Oct 2021) (k) | 10,763,600 | 4,356,481 | 9,904,521 | n/a | — | 2,852,354 | n/a | 12,756,875 | 1.9x | n/a | 62 | % | ||||||||||||||||||||||||||||||||
| *Strategic Partners Real Estate, SMA and Other (Various) (k) | 7,878,498 | 2,567,247 | 3,123,973 | n/a | — | 2,536,724 | n/a | 5,660,697 | 1.6x | n/a | 19 | % | ||||||||||||||||||||||||||||||||
| *Strategic Partners Infra III (Jun 2020 / Jul 2024) (k) | 3,250,100 | 2,135,928 | 487,301 | n/a | — | 65,044 | n/a | 552,345 | 1.4x | n/a | 93 | % | ||||||||||||||||||||||||||||||||
| *Strategic Partners IX (Oct 2021 / Jul 2026) (k) | 12,787,918 | 10,352,530 | 1,214,852 | n/a | — | — | n/a | 1,214,852 | 1.0x | n/a | n/m | |||||||||||||||||||||||||||||||||
| Total Strategic Partners (Secondaries) | $ | 60,145,994 | $ | 24,138,745 | $ | 23,432,571 | n/a | — | $ | 32,001,653 | n/a | $ | 55,434,224 | 1.7x | n/a | 16 | % | |||||||||||||||||||||||||||
| *Infrastructure (Various) | $ | 17,118,991 | $ | 5,813,496 | $ | 13,386,607 | 1.2x | 27 | % | $ | 615,083 | n/a | $ | 14,001,690 | 1.2x | n/a | 17 | % | ||||||||||||||||||||||||||
| Life Sciences | ||||||||||||||||||||||||||||||||||||||||||||
| Clarus IV (Jan 2018 / Jan 2020) | 910,000 | 198,477 | 792,011 | 1.6x | 5 | % | 230,278 | 1.9x | 1,022,289 | 1.6x | 25 | % | 17 | % | ||||||||||||||||||||||||||||||
| *BXLS V (Jan 2020 / Jan 2025) | 4,822,625 | 3,588,057 | 1,186,694 | 1.2x | 7 | % | — | n/a | 1,186,694 | 1.2x | n/a | 6 | % |
continued ...
115
Table of Contents
| Fund (Investment Period | Committed | Available | Unrealized Investments | Realized Investments | Total Investments | Net IRRs (d) | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning Date / Ending Date) (a) | Capital | Capital (b) | Value | MOIC (c) | % Public | Value | MOIC (c) | Value | MOIC (c) | Realized | Total | |||||||||||||||||||||||||||||||||
| (Dollars/Euros in Thousands, Except Where Noted) | ||||||||||||||||||||||||||||||||||||||||||||
| Credit | ||||||||||||||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic I (Jul 2007 / Oct 2011) | $ | 2,000,000 | $ | 97,114 | $ | 18,004 | 1.4x | — | $ | 4,785,346 | 1.6x | $ | 4,803,350 | 1.6x | n/a | 17 | % | |||||||||||||||||||||||||||
| Mezzanine / Opportunistic II (Nov 2011 / Nov 2016) | 4,120,000 | 1,007,436 | 456,774 | 0.4x | — | 6,318,337 | 1.6x | 6,775,111 | 1.4x | n/a | 10 | % | ||||||||||||||||||||||||||||||||
| Mezzanine / Opportunistic III (Sep 2016 / Jan 2021) | 6,639,133 | 951,810 | 4,671,432 | 1.1x | — | 4,725,460 | 1.6x | 9,396,892 | 1.3x | n/a | 12 | % | ||||||||||||||||||||||||||||||||
| *Mezzanine / Opportunistic IV (Jan 2021 / Jan 2026) | 5,016,771 | 3,917,329 | 1,140,074 | 1.0x | — | 17,999 | 17.5x | 1,158,073 | 1.0x | n/a | n/m | |||||||||||||||||||||||||||||||||
| Stressed / Distressed I (Sep 2009 / May 2013) | 3,253,143 | 76,000 | — | n/a | — | 5,776,841 | 1.3x | 5,776,841 | 1.3x | n/a | 9 | % | ||||||||||||||||||||||||||||||||
| Stressed / Distressed II (Jun 2013 / Jun 2018) | 5,125,000 | 547,430 | 475,897 | 0.6x | — | 5,163,266 | 1.2x | 5,639,163 | 1.1x | n/a | 2 | % | ||||||||||||||||||||||||||||||||
| *Stressed / Distressed III (Dec 2017 / Dec 2022) | 7,356,380 | 3,477,014 | 2,179,843 | 1.0x | — | 2,240,073 | 1.4x | 4,419,916 | 1.2x | n/a | 9 | % | ||||||||||||||||||||||||||||||||
| Energy I (Nov 2015 / Nov 2018) | 2,856,867 | 1,049,896 | 997,985 | 1.0x | — | 2,148,795 | 1.6x | 3,146,780 | 1.3x | n/a | 8 | % | ||||||||||||||||||||||||||||||||
| *Energy II (Feb 2019 / Feb 2024) | 3,616,081 | 2,259,493 | 1,629,250 | 1.2x | — | 674,471 | 1.5x | 2,303,721 | 1.3x | n/a | 32 | % | ||||||||||||||||||||||||||||||||
| European Senior Debt I (Feb 2015 / Feb 2019) | € | 1,964,689 | € | 342,587 | € | 1,020,952 | 1.0x | — | € | 2,258,855 | 1.4x | € | 3,279,807 | 1.2x | n/a | 6 | % | |||||||||||||||||||||||||||
| *European Senior Debt II (Jun 2019 / Jun 2024) | € | 4,088,344 | € | 2,392,801 | € | 2,821,177 | 1.0x | — | € | 955,757 | 1.3x | € | 3,776,934 | 1.1x | n/a | 18 | % | |||||||||||||||||||||||||||
| Total Credit Drawdown Funds (l) | $ | 46,889,033 | $ | 16,494,206 | $ | 15,938,527 | 1.0x | — | $ | 35,541,870 | 1.4x | $ | 51,480,397 | 1.3x | n/a | 10 | % | |||||||||||||||||||||||||||
| *Direct Lending BCRED (Various) (m) | $ | n/a | $ | n/a | $ | 12,854,821 | n/a | — | $ | 315,805 | n/a | $ | 13,170,626 | n/a | n/a | 12 | % |
116
Table of Contents
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| * | Represents funds that are currently in their investment period and open-ended funds. |
| Column 1 | Column 2 |
|---|---|
| (a) | Excludes investment vehicles where Blackstone does not earn fees. |
| Column 1 | Column 2 |
|---|---|
| (b) | Available Capital represents total investable capital commitments, including side-by-side, adjusted for certain expenses and expired or recallable capital and may include leverage, less invested capital. This amount is not reduced by outstanding commitments to investments. |
| Column 1 | Column 2 |
|---|---|
| (c) | Multiple of Invested Capital (“MOIC”) represents carrying value, before management fees, expenses and Performance Revenues, divided by invested capital. |
| Column 1 | Column 2 |
|---|---|
| (d) | Unless otherwise indicated, Net Internal Rate of Return (“IRR”) represents the annualized inception to December 31, 2021 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. IRRs are calculated using actual timing of limited partner cash flows. Initial inception date of cash flows may differ from the Investment Period Beginning Date. |
| Column 1 | Column 2 |
|---|---|
| (e) | The 8% Realized Net IRR and 8% Total Net IRR exclude investors that opted out of the Hilton investment opportunity. Overall BREP International II performance reflects a 7% Realized Net IRR and a 7% Total Net IRR. |
| Column 1 | Column 2 |
|---|---|
| (f) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (g) | BPP represents the Core+ real estate funds which invest with a more modest risk profile and lower leverage. Committed Capital and Available Capital are not regularly reported to investors in our Core+ strategy and are not applicable in the context of these funds. |
| Column 1 | Column 2 |
|---|---|
| (h) | Unrealized Investment Value reflects BREIT’s net asset value as of December 31, 2021. Realized Investment Value represents BREIT’s cash distributions, net of servicing fees. The BREIT net return reflects a per share blended return, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. These returns are not representative of the returns experienced by any particular investor or share class. Inception to date net returns are presented on an annualized basis and are from January 1, 2017. Committed Capital and Available Capital are not regularly reported to investors in our Core+ strategy and are not applicable in the context of this vehicle. |
| Column 1 | Column 2 |
|---|---|
| (i) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. |
| Column 1 | Column 2 |
|---|---|
| (j) | Blackstone Core Equity Partners is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
| Column 1 | Column 2 |
|---|---|
| (k) | Realizations are treated as return of capital until fully recovered and therefore unrealized and realized MOICs are not applicable. Returns are calculated from results that are reported on a three month lag from Strategic Partners’ fund financial statements and therefore do not include the impact of economic and market activities in the current quarter. Effective in the three months ended December 31, 2021, the MOIC calculation was updated to exclude capital called for management fees and expenses from invested capital. |
| Column 1 | Column 2 |
|---|---|
| (l) | Funds presented represent the flagship credit drawdown funds only. The Total Credit Net IRR is the combined IRR of the credit drawdown funds presented. |
| Column 1 | Column 2 |
|---|---|
| (m) | Unrealized Investment Value reflects BCRED’s net asset value as of December 31, 2021. Realized Investment Value represents BCRED’s cash distributions, net of servicing fees. The BCRED net return reflects a per share blended return, assuming BCRED had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and |
117
Table of Contents
| Column 1 | Column 2 |
|---|---|
| expenses incurred by BCRED. These returns are not representative of the returns experienced by any particular investor or share class. Inception to date net returns are presented on an unannualized basis and are from January 7, 2021. Committed Capital and Available Capital are not regularly reported to investors in BCRED and are not applicable in the context of this vehicle. Does not include BXSL as it is now a publicly traded BDC following its IPO on October 28, 2021. |
Segment Analysis
Discussed below is our Segment Distributable Earnings for each of our segments. This information is reflected in the manner utilized by our senior management to make operating decisions, assess performance and allocate resources. References to “our” sectors or investments may also refer to portfolio companies and investments of the underlying funds that we manage.
Real Estate
The following table presents the results of operations for our Real Estate segment:
| Year Ended December 31, | 2021 vs. 2020 | 2020 vs. 2019 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ | % | $ | % | ||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||||
| Management Fees, Net | ||||||||||||||||||||||||||||
| Base Management Fees | $ | 1,895,412 | $ | 1,553,483 | $ | 1,116,183 | $ | 341,929 | 22 | % | $ | 437,300 | 39 | % | ||||||||||||||
| Transaction and Other Fees, Net | 160,395 | 98,225 | 175,831 | 62,170 | 63 | % | (77,606 | ) | -44 | % | ||||||||||||||||||
| Management Fee Offsets | (3,499 | ) | (13,020 | ) | (26,836 | ) | 9,521 | -73 | % | 13,816 | -51 | % | ||||||||||||||||
| Total Management Fees, Net | 2,052,308 | 1,638,688 | 1,265,178 | 413,620 | 25 | % | 373,510 | 30 | % | |||||||||||||||||||
| Fee Related Performance Revenues | 1,695,019 | 338,161 | 198,237 | 1,356,858 | 401 | % | 139,924 | 71 | % | |||||||||||||||||||
| Fee Related Compensation | (1,161,349 | ) | (618,105 | ) | (531,259 | ) | (543,244 | ) | 88 | % | (86,846 | ) | 16 | % | ||||||||||||||
| Other Operating Expenses | (234,505 | ) | (183,132 | ) | (168,332 | ) | (51,373 | ) | 28 | % | (14,800 | ) | 9 | % | ||||||||||||||
| Fee Related Earnings | 2,351,473 | 1,175,612 | 763,824 | 1,175,861 | 100 | % | 411,788 | 54 | % | |||||||||||||||||||
| Realized Performance Revenues | 1,119,612 | 787,768 | 1,032,337 | 331,844 | 42 | % | (244,569 | ) | -24 | % | ||||||||||||||||||
| Realized Performance Compensation | (443,220 | ) | (312,698 | ) | (374,096 | ) | (130,522 | ) | 42 | % | 61,398 | -16 | % | |||||||||||||||
| Realized Principal Investment Income | 196,869 | 24,764 | 79,733 | 172,105 | 695 | % | (54,969 | ) | -69 | % | ||||||||||||||||||
| Net Realizations | 873,261 | 499,834 | 737,974 | 373,427 | 75 | % | (238,140 | ) | -32 | % | ||||||||||||||||||
| Segment Distributable Earnings | $ | 3,224,734 | $ | 1,675,446 | $ | 1,501,798 | $ | 1,549,288 | 92 | % | $ | 173,648 | 12 | % |
n/m Not meaningful.
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Segment Distributable Earnings were $3.2 billion for the year ended December 31, 2021, an increase of $1.5 billion, or 92%, compared to $1.7 billion for the year ended December 31, 2020. The increase in Segment Distributable Earnings was attributable to increases of $1.2 billion in Fee Related Earnings and $373.4 million in Net Realizations.
Segment Distributable Earnings in our Real Estate segment in 2021 were higher compared to 2020. This was primarily driven by increased Fee Related Earnings due to crystallization of BREIT performance revenues and growth in
Fee-Earning
Assets Under Management in Core+ real estate and BREDS, as well as increased Net Realizations due to higher Realized Performance Revenues in BREP and BREDS. In 2021, we benefited from meaningful fundraising momentum in our perpetual capital strategies, which represent an increasing percentage of our Total Assets Under Management. Robust economic activity in the U.S. has supported substantial recovery in investments in our real estate portfolio that were impacted by the
COVID-19
pandemic, and continued strength in our logistics and U.S. multifamily investments.
118
Table of Contents
Acceleration of inflation in the U.S. is likely to continue in the near- to medium-term. Higher inflation would potentially negatively impact certain real estate assets, such as those with
long-term
leases that do not provide for
short-term
rent increases. Our real estate strategies have, however, oriented their portfolios toward investments in sectors and markets where we see opportunities for stronger relative growth, with better insulation from inflation pressure. In the U.S., heightened competition for workers, global supply chain issues and rising input costs have contributed to increasing wages and other inputs, which increasingly pressure profit margins. The valuations of certain investments in our Real Estate segment, particularly in the hospitality sector, would potentially be negatively impacted if such companies and assets cannot successfully identify and execute on means to mitigate margin pressures. In addition, interest rates are expected to continue to rise in 2022, including in connection with expected rate increase by the U.S. Federal Reserve. A period of sharply rising interest rates could create downward pressure on the price of certain real estate and increase the cost of debt financing for our real estate businesses and assets. Further, rising interest rates may contribute to a period of sustained declines in values in the equity markets and make it more difficult to realize value from our real estate investments.
Fee Related Earnings
Fee Related Earnings were $2.4 billion for the year ended December 31, 2021, an increase of $1.2 billion, or 100%, compared to $1.2 billion for the year ended December 31, 2020. The increase in Fee Related Earnings was attributable to increases of $1.4 billion in Fee Related Performance Revenues and $413.6 million in Management Fees, Net, partially offset by increases of $543.2 million in Fee Related Compensation and $51.4 million in Other Operating Expenses.
Fee Related Performance Revenues were $1.7 billion for the year ended December 31, 2021, an increase of $1.4 billion, compared to $338.2 million for the year ended December 31, 2020. The increase was primarily due to the crystallization of BREIT performance revenues.
Management Fees, Net were $2.1 billion for the year ended December 31, 2021, an increase of $413.6 million, compared to $1.6 billion for the year ended December 31, 2020, primarily driven by an increase in Base Management Fees. Base Management Fees increased $341.9 million primarily due to
Fee-Earning
Assets Under Management growth in Core+ real estate and BREDS.
Fee Related Compensation was $1.2 billion for the year ended December 31, 2021, an increase of $543.2 million, compared to $618.1 million for the year ended December 31, 2020. The increase was primarily due to increases in Fee Related Performance Revenues and Management Fees, Net, on which a portion of Fee Related Compensation is based.
Other Operating Expenses were $234.5 million for the year ended December 31, 2021, an increase of $51.4 million, compared to $183.1 million for the year ended December 31, 2020. The increase was primarily due to occupancy and technology related expenses.
Net Realizations
Net Realizations were $873.3 million for the year ended December 31, 2021, an increase of $373.4 million, or 75%, compared to $499.8 million for the year ended December 31, 2020. The increase in Net Realizations was attributable to increases of $331.8 million in Realized Performance Revenues and $172.1 million in Realized Principal Investment Income, partially offset by an increase of $130.5 million in Realized Performance Compensation.
119
Table of Contents
Realized Performance Revenues were $1.1 billion for the year ended December 31, 2021, an increase of $331.8 million, compared to $787.8 million for the year ended December 31, 2020. The increase was primarily due to higher Realized Performance Revenues in BREP and BREDS.
Realized Principal Investment Income was $196.9 million for the year ended December 31, 2021, an increase of $172.1 million, compared to $24.8 million for the year ended December 31, 2020. The increase was primarily due to the segment’s allocation of the gain recognized in connection with the Pátria sale transactions in the first and third quarters of 2021. For additional information, see Note 4. “Investments — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
Realized Performance Compensation was $443.2 million for the year ended December 31, 2021, an increase of $130.5 million, compared to $312.7 million for the year ended December 31, 2020. The increase was primarily due to the increase in Realized Performance Revenues.
Fund Returns
Fund return information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
The following table presents the internal rates of return, except where noted, of our significant real estate funds:
| Year Ended December 31, | December 31, 2021 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BREP VII | 44% | 36% | -22% | -20% | 15% | 12% | 30% | 22% | 22% | 15% | |||||||||||||||||||||||||||||
| BREP VIII | 57% | 46% | 10% | 7% | 20% | 15% | 36% | 29% | 24% | 18% | |||||||||||||||||||||||||||||
| BREP IX | 84% | 63% | 35% | 21% | n/m | n/m | 111% | 69% | 60% | 43% | |||||||||||||||||||||||||||||
| BREP Europe IV (b) | 2% | — | -17% | -15% | 13% | 10% | 28% | 20% | 20% | 14% | |||||||||||||||||||||||||||||
| BREP Europe V (b) | 37% | 29% | 1% | — | 20% | 14% | 49% | 40% | 20% | 14% | |||||||||||||||||||||||||||||
| BREP Europe VI (b) | 71% | 51% | 14% | — | n/m | n/m | 95% | 58% | 49% | 33% | |||||||||||||||||||||||||||||
| BREP Asia I | 37% | 29% | -5% | -5% | 19% | 14% | 29% | 21% | 20% | 13% | |||||||||||||||||||||||||||||
| BREP Asia II | 31% | 21% | 8% | 4% | 27% | 16% | 73% | 50% | 22% | 13% | |||||||||||||||||||||||||||||
| BREP Co-Investment (c) | 77% | 70% | 33% | 32% | 20% | 13% | 18% | 16% | 18% | 16% | |||||||||||||||||||||||||||||
| BPP (d) | 20% | 17% | 7% | 6% | 10% | 8% | n/a | n/a | 13% | 11% | |||||||||||||||||||||||||||||
| BREIT (e) | n/a | 30% | n/a | 7% | n/a | 12% | n/a | n/a | n/a | 13% | |||||||||||||||||||||||||||||
| BREDS High-Yield (f) | 18% | 13% | 5% | 1% | 17% | 13% | 15% | 11% | 15% | 10% | |||||||||||||||||||||||||||||
| BXMT (g) | n/a | 20% | n/a | -18% | n/a | 25% | n/a | n/a | n/a | 10% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (b) | Euro-based internal rates of return. |
120
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (c) | BREP Co-Investment represents co-investment capital raised for various BREP investments. The Net IRR reflected is calculated by aggregating each co-investment’s realized proceeds and unrealized value, as applicable, after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (d) | BPP represents the Core+ real estate funds which invest with a more modest risk profile and lower leverage. |
| Column 1 | Column 2 |
|---|---|
| (e) | Reflects a per share blended return for each respective period, assuming BREIT had a single share class, reinvestment of all dividends received during the period, and no upfront selling commission, net of all fees and expenses incurred by BREIT. These returns are not representative of the returns experienced by any particular investor or share class. Inception to date returns are presented on an annualized basis and are from January 1, 2017. |
| Column 1 | Column 2 |
|---|---|
| (f) | BREDS High-Yield represents the flagship real estate debt drawdown funds only. Inception to date returns are from July 1, 2009. |
| Column 1 | Column 2 |
|---|---|
| (g) | Reflects annualized return of a shareholder invested in BXMT as of the beginning of each period presented, assuming reinvestment of all dividends received during the period, and net of all fees and expenses incurred by BXMT. Return incorporates the closing NYSE stock price as of each period end. Inception to date returns are from May 22, 2013. |
Funds With Closed Investment Periods
The Real Estate segment has ten funds with closed investment periods as of December 31, 2021: BREP VIII, BREP VII, BREP VI, BREP V, BREP IV, BREP Europe V, BREP Europe IV, BREP Europe III, BREP Asia I and BREDS III. As of December 31, 2021, BREP VII, BREP VI, BREP V, BREP IV, BREP Europe IV and BREP Europe III were above their carried interest thresholds and would have been above their carried interest thresholds even if all remaining investments were valued at zero. BREP VIII, BREP Europe V, BREP Asia I and BREDS III were above their carried interest thresholds.
Private Equity
The following table presents the results of operations for our Private Equity segment:
| Year Ended December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management and Advisory Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 1,521,273 | $ | 1,232,028 | $ | 986,482 | $ | 289,245 | 23% | $ | 245,546 | 25% | |||||||||||||||
| Transaction, Advisory and Other Fees, Net | 174,905 | 82,440 | 115,174 | 92,465 | 112% | (32,734 | ) | -28% | |||||||||||||||||||
| Management Fee Offsets | (33,247 | ) | (44,628 | ) | (37,327 | ) | 11,381 | -26% | (7,301 | ) | 20% | ||||||||||||||||
| Total Management and Advisory Fees, Net | 1,662,931 | 1,269,840 | 1,064,329 | 393,091 | 31% | 205,511 | 19% | ||||||||||||||||||||
| Fee Related Performance Revenues | 212,128 | — | — | 212,128 | n/m | — | n/m | ||||||||||||||||||||
| Fee Related Compensation | (662,824 | ) | (455,538 | ) | (423,752 | ) | (207,286 | ) | 46% | (31,786 | ) | 8% | |||||||||||||||
| Other Operating Expenses | (264,468 | ) | (195,213 | ) | (160,010 | ) | (69,255 | ) | 35% | (35,203 | ) | 22% | |||||||||||||||
| Fee Related Earnings | 947,767 | 619,089 | 480,567 | 328,678 | 53% | 138,522 | 29% | ||||||||||||||||||||
| Realized Performance Revenues | 2,263,099 | 877,493 | 468,992 | 1,385,606 | 158% | 408,501 | 87% | ||||||||||||||||||||
| Realized Performance Compensation | (943,199 | ) | (366,949 | ) | (192,566 | ) | (576,250 | ) | 157% | (174,383 | ) | 91% | |||||||||||||||
| Realized Principal Investment Income | 263,368 | 72,089 | 90,249 | 191,279 | 265% | (18,160 | ) | -20% | |||||||||||||||||||
| Net Realizations | 1,583,268 | 582,633 | 366,675 | 1,000,635 | 172% | 215,958 | 59% | ||||||||||||||||||||
| Segment Distributable Earnings | $ | 2,531,035 | $ | 1,201,722 | $ | 847,242 | $ | 1,329,313 | 111% | $ | 354,480 | 42% |
n/m Not meaningful.
121
Table of Contents
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Segment Distributable Earnings were $2.5 billion for the year ended December 31, 2021, an increase of $1.3 billion, or 111%, compared to $1.2 billion for the year ended December 31, 2020. The increase in Segment Distributable Earnings was attributable to increases of $328.7 million in Fee Related Earnings and $1.0 billion in Net Realizations.
Segment Distributable Earnings in our Private Equity segment in 2021 were higher compared to 2020. This was primarily driven by an increase in Fee Related Earnings, as well as an increase in Net Realizations. Generally favorable market conditions in 2021 contributed to significant realizations, as well as meaningful capital deployment opportunities, and robust economic activity in the U.S. has supported substantial recovery in investments in our corporate private equity portfolio that were impacted by the
COVID-19
pandemic. Favorable market fundamentals also contributed to strong appreciation of investments in our corporate private equity funds across a number of sectors and geographies, albeit with some weakening at the end of 2021 and early 2022 as a result of increased equity market volatility in response to expectations of interest rate increases. Strong performance in investors’ alternative investment portfolios has in some cases resulted in alternative investments representing a significant portion of the value of such investors’ portfolios, which may limit such investors’ ability to allocate additional capital to certain funds in our Private Equity segment and negatively impact fundraising efforts if such investors do not increase their overall allocations to alternatives. Acceleration of inflation in the U.S. is likely to continue in the near- to medium-term. Higher inflation would potentially negatively impact Segment Distributable Earnings in our Private Equity segment, particularly if not occurring against a backdrop of continued corresponding economic growth that can accommodate rising prices. In the U.S., heightened competition for workers, global supply chain issues and rising input costs have contributed to increasing wages and other inputs, which increasingly pressure profit margins. The valuations of certain investments in our Private Equity segment would potentially be negatively impacted if such companies cannot successfully identify and execute on means to mitigate margin pressures. In addition, interest rates are expected to continue to rise in 2022, including in connection with expected rate increase by the U.S. Federal Reserve. A period of sharply rising interest rates could increase the cost of debt financing for us and our portfolio companies. Further, rising interest rates may contribute to a period of sustained declines in values in the equity markets and make it more difficult to realize value from our investments.
In energy, while oil and gas prices have recently been at their multi-year highest levels, weakened long-term market fundamentals continue to pose challenges for traditional energy, particularly in upstream energy. Increased scrutiny from regulators, investors and other market participants on the ESG impact of investments including in traditional energy sectors and in light of climate change and the impact of carbon emissions, has also exacerbated the impact of such weakened market fundamentals. The persistence of these weakened market fundamentals could further negatively impact the performance of certain investments in our energy and corporate private equity funds.
Fee Related Earnings
Fee Related Earnings were $947.8 million for the year ended December 31, 2021, an increase of $328.7 million, or 53%, compared to $619.1 million for the year ended December 31, 2020. The increase in Fee Related Earnings was attributable to increases of $393.1 million in Management and Advisory Fees, Net and $212.1 million in Fee Related Performance Revenues, partially offset by increases of $207.3 million in Fee Related Compensation and $69.3 million in Other Operating Expenses.
Management and Advisory Fees, Net were $1.7 billion for the year ended December 31, 2021, an increase of $393.1 million, compared to $1.3 billion for the year ended December 31, 2020, primarily driven by an increase in Base Management Fees. Base Management Fees increased $289.2 million primarily due to (a) the commencement of BCP VIII’s investment period and the end of its fee holiday in the first and second quarter of 2020, respectively,
122
Table of Contents
(b) the commencement of BEP III’s investment period and the end of its fee holiday in the first and third quarter of 2020, respectively, (c) the commencement BXG’s investment period and the end of its fee holiday in the third quarter of 2020 and the first quarter of 2021, respectively and (d) the commencement of Strategic Partners GP Solutions and Strategic Partners IX’s investment periods in the second and fourth quarter of 2021, respectively.
The annualized Base Management Fee Rate increased from 1.00% at December 31, 2020 to 1.10% at December 31, 2021. The increase was primarily due to commencement of investment periods and subsequent fee holiday expirations for BCP VIII, BEP III and BXG, as well as the commencement of investment periods for Strategic Partners GP Solutions and Strategic Partners IX.
Fee Related Performance Revenues increased from zero for the year ended December 31, 2020 to $212.1 million for the year ended December 31, 2021. The increase was due to the first crystallization of performance revenues in BIP.
Fee Related Compensation was $662.8 million for the year ended December 31, 2021, an increase of $207.3 million, compared to $455.5 million for the year ended December 31, 2020. The increase was primarily due to increases in Management and Advisory Fees, Net and Fee Related Performance Revenues on which a portion of Fee Related Compensation is based.
Other Operating Expenses were $264.5 million for the year ended December 31, 2021, an increase of $69.3 million, compared to $195.2 million for the year ended December 31, 2020. The increase was primarily due to technology related expenses and professional fees.
Net Realizations
Net Realizations were $1.6 billion for the year ended December 31, 2021, an increase of $1.0 billion, or 172%, compared to $582.6 million for the year ended December 31, 2020. The increase in Net Realizations was attributable to increases of $1.4 billion in Realized Performance Revenues and $191.3 million in Realized Principal Investment Income, partially offset by an increase of $576.3 million in Realized Performance Compensation.
Realized Performance Revenues were $2.3 billion for the year ended December 31, 2021, an increase of $1.4 billion, compared to $877.5 million for the year ended December 31, 2020. The increase was primarily due to higher Realized Performance Revenues in corporate private equity and Tactical Opportunities.
Realized Principal Investment Income was $263.4 million for the year ended December 31, 2021, an increase of $191.3 million, compared to $72.1 million for the year ended December 31, 2020. The increase was primarily due to the segment’s allocation of the gain recognized in connection with the Pátria sale transactions in the first and third quarters of 2021. For additional information, see Note 4. “Investments — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
Realized Performance Compensation was $943.2 million for the year ended December 31, 2021, an increase of $576.3 million, compared to $366.9 million for the year ended December 31, 2020. The increase was primarily due to the increase in Realized Performance Revenues.
Fund Returns
Fund returns information for our significant funds is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The fund returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future performance of any particular fund. An investment in Blackstone is not an investment in any of our funds. There can be no assurance that any of our funds or our other existing and future funds will achieve similar returns.
123
Table of Contents
The following table presents the internal rates of return of our significant private equity funds:
| Year Ended December 31, | December 31, 2021 Inception to Date | ||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | Realized | Total | |||||||||||||||||||||||||||||||||||
| Fund (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | Gross | Net | |||||||||||||||||||||||||||||
| BCP V | 223% | 103% | 14% | 5% | -14% | -4% | 10% | 8% | 10% | 8% | |||||||||||||||||||||||||||||
| BCP VI | 19% | 16% | 18% | 16% | 4% | 3% | 21% | 17% | 17% | 13% | |||||||||||||||||||||||||||||
| BCP VII | 44% | 36% | 11% | 9% | 24% | 18% | 43% | 34% | 28% | 21% | |||||||||||||||||||||||||||||
| BEP I | 78% | 59% | -19% | -18% | — | — | 18% | 15% | 15% | 11% | |||||||||||||||||||||||||||||
| BEP II | 56% | 53% | -31% | -31% | -5% | -3% | 1% | — | 7% | 4% | |||||||||||||||||||||||||||||
| BEP III | 86% | 56% | n/m | n/m | n/a | n/a | 160% | 110% | 107% | 64% | |||||||||||||||||||||||||||||
| BCP Asia I | 193% | 158% | 56% | 42% | 43% | 24% | 161% | 118% | 98% | 74% | |||||||||||||||||||||||||||||
| BCEP I (b) | 55% | 50% | 33% | 29% | 24% | 20% | 55% | 49% | 30% | 27% | |||||||||||||||||||||||||||||
| Tactical Opportunities | 37% | 28% | 19% | 15% | 10% | 6% | 22% | 18% | 17% | 13% | |||||||||||||||||||||||||||||
| Tactical Opportunities Co-Investment and Other | 67% | 57% | 14% | 11% | 15% | 14% | 20% | 19% | 23% | 20% | |||||||||||||||||||||||||||||
| BXG | 50% | 29% | n/m | n/m | n/a | n/a | n/m | n/m | 77% | 43% | |||||||||||||||||||||||||||||
| Strategic Partners I-V (c) | 33% | 30% | -4% | -5% | — | -1% | n/a | n/a | 16% | 13% | |||||||||||||||||||||||||||||
| Strategic Partners VI (c) | 51% | 47% | -9% | -9% | -4% | -5% | n/a | n/a | 20% | 15% | |||||||||||||||||||||||||||||
| Strategic Partners VII (c) | 75% | 66% | -7% | -8% | 12% | 10% | n/a | n/a | 28% | 23% | |||||||||||||||||||||||||||||
| Strategic Partners Real Assets II (c) | 26% | 23% | 10% | 6% | 21% | 17% | n/a | n/a | 20% | 15% | |||||||||||||||||||||||||||||
| Strategic Partners VIII (c) | 132% | 113% | 6% | 2% | n/m | n/m | n/a | n/a | 76% | 62% | |||||||||||||||||||||||||||||
| Strategic Partners Real Estate, SMA and Other (c) | 41% | 40% | 2% | 2% | 19% | 18% | n/a | n/a | 21% | 19% | |||||||||||||||||||||||||||||
| Strategic Partners Infra III (c) | 81% | 54% | n/m | n/m | n/a | n/a | n/a | n/a | 188% | 93% | |||||||||||||||||||||||||||||
| BIP | 41% | 33% | 6% | 1% | n/m | n/m | n/a | n/a | 24% | 17% | |||||||||||||||||||||||||||||
| Clarus IV | 34% | 26% | 3% | — | 68% | 46% | 30% | 25% | 28% | 17% | |||||||||||||||||||||||||||||
| BXLS V | 13% | -4% | n/m | n/m | n/a | n/a | n/a | n/a | 25% | 6% |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| n/m | Not meaningful generally due to the limited time since initial investment. |
| Column 1 | Column 2 |
|---|---|
| n/a | Not applicable. |
| Column 1 | Column 2 |
|---|---|
| SMA | Separately managed account. |
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (b) | BCEP is a core private equity strategy which invests with a more modest risk profile and longer hold period than traditional private equity. |
| Column 1 | Column 2 |
|---|---|
| (c) | Realizations are treated as return of capital until fully recovered and therefore inception to date realized returns are not applicable. Returns are calculated from results that are reported on a three month lag from Strategic Partners’ fund financial statements and therefore do not include the impact of economic and market activities in the current quarter. Effective September 30, 2021, Strategic Partners’ fund financial reporting process was updated to report underlying fund investment performance generally on a same-quarter basis, if available. Previously, such fund financial reporting in Strategic Partners’ fund financial statements was generally on a three month lag. As a result of this update, Strategic Partners’ appreciation for the year ended December 31, 2021, includes the economic and market activity of five quarters, respectively. See Note 2. “Summary of Significant Accounting Policies — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for additional information. |
124
Table of Contents
Funds With Closed Investment Periods
The corporate private equity funds within the Private Equity segment have nine funds with closed investment periods: BCP IV, BCP V, BCP VI, BCP VII, BCOM, BEP I, BEP II, BCEP I and BCP Asia. As of December 31, 2021, BCP IV was above its carried interest threshold (i.e., the preferred return payable to its limited partners before the general partner is eligible to receive carried interest) and would still be above its carried interest threshold even if all remaining investments were valued at zero. BCP V is comprised of two fund classes, the BCP V “main fund” and
BCP V-AC
fund. Within these fund classes, the general partner is subject to equalization such that (a) the general partner accrues carried interest when the respective carried interest for either fund class is positive and (b) the general partner realizes carried interest so long as clawback obligations, if any, for either of the respective fund classes are fully satisfied. BCP V, BCP VI, BCP VII, BCOM, BEP I, BCEP I and BCP Asia were above their respective carried interest thresholds. We are entitled to retain previously realized carried interest up to 20% of BCOM’s net gains. As a result, Performance Revenues are recognized from BCOM on current period gains and losses. BEP II was below its carried interest threshold.
Hedge Fund Solutions
The following table presents the results of operations for our Hedge Fund Solutions segment:
| Year Ended December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 636,685 | $ | 582,830 | $ | 556,730 | $ | 53,855 | 9% | $ | 26,100 | 5% | |||||||||||||||
| Transaction and Other Fees, Net | 11,770 | 5,899 | 3,533 | 5,871 | 100% | 2,366 | 67% | ||||||||||||||||||||
| Management Fee Offsets | (572 | ) | (650 | ) | (138 | ) | 78 | -12% | (512 | ) | 371% | ||||||||||||||||
| Total Management Fees, Net | 647,883 | 588,079 | 560,125 | 59,804 | 10% | 27,954 | 5% | ||||||||||||||||||||
| Fee Related Compensation | (156,515 | ) | (161,713 | ) | (151,960 | ) | 5,198 | -3% | (9,753 | ) | 6% | ||||||||||||||||
| Other Operating Expenses | (94,792 | ) | (79,758 | ) | (81,999 | ) | (15,034 | ) | 19% | 2,241 | -3% | ||||||||||||||||
| Fee Related Earnings | 396,576 | 346,608 | 326,166 | 49,968 | 14% | 20,442 | 6% | ||||||||||||||||||||
| Realized Performance Revenues | 290,980 | 179,789 | 126,576 | 111,191 | 62% | 53,213 | 42% | ||||||||||||||||||||
| Realized Performance Compensation | (76,701 | ) | (31,224 | ) | (24,301 | ) | (45,477 | ) | 146% | (6,923 | ) | 28% | |||||||||||||||
| Realized Principal Investment Income | 56,733 | 54,110 | 21,707 | 2,623 | 5% | 32,403 | 149% | ||||||||||||||||||||
| Net Realizations | 271,012 | 202,675 | 123,982 | 68,337 | 34% | 78,693 | 63% | ||||||||||||||||||||
| Segment Distributable Earnings | $ | 667,588 | $ | 549,283 | $ | 450,148 | $ | 118,305 | 22% | $ | 99,135 | 22% |
n/m Not meaningful.
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Segment Distributable Earnings were $667.6 million for the year ended December 31, 2021, an increase of $118.3 million, or 22%, compared to $549.3 million for the year ended December 31, 2020. The increase in Segment Distributable Earnings was attributable to increases of $50.0 million in Fee Related Earnings and $68.3 million in Net Realizations.
125
Table of Contents
Segment Distributable Earnings in our Hedge Fund Solutions segment in 2021 were higher compared to 2020. This increase was primarily driven by an increase in Fee Related Earnings, as well as an increase in Net Realizations. Robust economic activity in the U.S. has supported a recovery across asset classes and sectors and the Hedge Fund Solutions segment benefited from favorable liquidity conditions in 2021. Nevertheless, another significant market downturn could pose material risks to our Hedge Fund Solutions segment, including by potentially causing investors to seek liquidity in the form of redemptions from our funds and adversely impacting management fees. In an equity market environment that generally has been characterized by relatively low volatility, investors may continue to reallocate capital away from traditional hedge fund strategies. Our Hedge Fund Solutions segment operates multiple business lines, manages strategies that are both long and short asset classes and generates a majority of its revenue through management fees. In that regard, the segment’s revenues depend in part on our ability to successfully grow such existing diverse business lines and strategies and to identify and scale new ones to meet evolving investor appetites. In recent years we have shifted the mix of our product offerings to include more products whose performance-based fees represent a more significant proportion of the fees earned from such products than has historically been the case.
Fee Related Earnings
Fee Related Earnings were $396.6 million for the year ended December 31, 2021, an increase of $50.0 million, or 14%, compared to $346.6 million for the year ended December 31, 2020. The increase in Fee Related Earnings was primarily attributable to an increase of $59.8 million in Management Fees, Net, partially offset by an increase of $15.0 million in Other Operating Expenses.
Management Fees, Net were $647.9 million for the year ended December 31, 2021, an increase of $59.8 million, compared to $588.1 million for the year ended December 31, 2020, primarily driven by an increase in Base Management Fees. Base Management Fees increased $53.9 million primarily driven by
Fee-Earning
Assets Under Management growth in our individual investor and specialized solutions platform.
Other Operating Expenses were $94.8 million for the year ended December 31, 2021, an increase of $15.0 million, compared to $79.8 million for the year ended December 31, 2020. The increase was primarily due to professional fees and technology related expenses.
Net Realizations
Net Realizations were $271.0 million for the year ended December 31, 2021, an increase of $68.3 million, or 34%, compared to $202.7 million for the year ended December 31, 2020. The increase in Net Realizations was primarily attributable to an increase of $111.2 million in Realized Performance Revenues, partially offset by an increase of $45.5 million in Realized Performance Compensation.
Realized Performance Revenues were $291.0 million for the year ended December 31, 2021, an increase of $111.2 million, compared to $179.8 million for the year ended December 31, 2020. The increase was primarily driven by realizations and higher returns for the year ended December 31, 2021, principally within customized solutions and commingled products.
Realized Performance Compensation was $76.7 million for the year ended December 31, 2021, an increase of $45.5 million, compared to $31.2 million for the year ended December 31, 2020. The increase was primarily due to the increase in Realized Performance Revenues.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
126
Table of Contents
The following table presents the return information of the BAAM Principal Solutions Composite:
| Average Annual Returns (a) | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Periods Ended December 31, 2021 | ||||||||||||||||||||||||||||||||
| One Year | Three Year | Five Year | Historical | |||||||||||||||||||||||||||||
| Composite | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| BAAM Principal Solutions Composite (b) | 8 | % | 7 | % | 7 | % | 6 | % | 6 | % | 5 | % | 7 | % | 6 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Composite returns present a summarized asset-weighted return measure to evaluate the overall performance of the applicable class of Blackstone Funds. |
| Column 1 | Column 2 |
|---|---|
| (b) | BAAM’s Principal Solutions (“BPS”) Composite covers the period from January 2000 to present, although BAAM’s inception date is September 1990. The BPS Composite includes only BAAM-managed commingled and customized multi-manager funds and accounts and does not include BAAM’s individual investor solutions (liquid alternatives), strategic capital (seeding and GP minority stakes), strategic opportunities (co-invests), and advisory (non-discretionary) platforms, except for investments by BPS funds directly into those platforms. BAAM-managed funds in liquidation and, in the case of net returns, non-fee-paying assets are also excluded. The funds/accounts that comprise the BPS Composite are not managed within a single fund or account and are managed with different mandates. There is no guarantee that BAAM would have made the same mix of investments in a stand-alone fund/account. The BPS Composite is not an investible product and, as such, the performance of the BPS Composite does not represent the performance of an actual fund or account. The historical return is from January 1, 2000. |
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Benchmark (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Hedge Fund Solutions Managed Funds (b) | $ | 47,639,865 | $ | 47,088,501 | $ | 43,789,081 | 91 | % | 75 | % | 91 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Benchmark represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Hedge Fund Solutions managed fund has positive investment performance relative to a benchmark, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a benchmark return, thereby resulting in an increase in Estimated % Above High Water Mark/Benchmark. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Hedge Fund Solutions managed funds, at December 31, 2021, the incremental appreciation needed for the 9% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Benchmarks to reach their respective High Water Marks/Benchmarks was $299.8 million, a decrease of $(323.1) million, compared to $622.9 million at December 31, 2020. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/ Benchmarks as of December 31, 2021, 55% were within 5% of reaching their respective High Water Mark. |
127
Table of Contents
Credit & Insurance
The following table presents the results of operations for our Credit & Insurance segment:
| Year Ended December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | $ | % | $ | % | |||||||||||||||||||||
| (Dollars in Thousands) | |||||||||||||||||||||||||||
| Management Fees, Net | |||||||||||||||||||||||||||
| Base Management Fees | $ | 765,905 | $ | 603,713 | $ | 586,535 | $ | 162,192 | 27% | $ | 17,178 | 3% | |||||||||||||||
| Transaction and Other Fees, Net | 44,868 | 21,311 | 19,882 | 23,557 | 111% | 1,429 | 7% | ||||||||||||||||||||
| Management Fee Offsets | (6,653 | ) | (10,466 | ) | (11,813 | ) | 3,813 | -36% | 1,347 | -11% | |||||||||||||||||
| Total Management Fees, Net | 804,120 | 614,558 | 594,604 | 189,562 | 31% | 19,954 | 3% | ||||||||||||||||||||
| Fee Related Performance Revenues | 118,097 | 40,515 | 13,764 | 77,582 | 191% | 26,751 | 194% | ||||||||||||||||||||
| Fee Related Compensation | (367,322 | ) | (261,214 | ) | (229,607 | ) | (106,108 | ) | 41% | (31,607 | ) | 14% | |||||||||||||||
| Other Operating Expenses | (199,912 | ) | (165,114 | ) | (160,801 | ) | (34,798 | ) | 21% | (4,313 | ) | 3% | |||||||||||||||
| Fee Related Earnings | 354,983 | 228,745 | 217,960 | 126,238 | 55% | 10,785 | 5% | ||||||||||||||||||||
| Realized Performance Revenues | 209,421 | 20,943 | 32,737 | 188,478 | 900% | (11,794 | ) | -36% | |||||||||||||||||||
| Realized Performance Compensation | (94,450 | ) | (3,476 | ) | (12,972 | ) | (90,974 | ) | n/m | 9,496 | -73% | ||||||||||||||||
| Realized Principal Investment Income | 70,796 | 7,970 | 32,466 | 62,826 | 788% | (24,496 | ) | -75% | |||||||||||||||||||
| Net Realizations | 185,767 | 25,437 | 52,231 | 160,330 | 630% | (26,794 | ) | -51% | |||||||||||||||||||
| Segment Distributable Earnings | $ | 540,750 | $ | 254,182 | $ | 270,191 | $ | 286,568 | 113% | $ | (16,009 | ) | -6% |
n/m Not meaningful.
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Segment Distributable Earnings were $540.8 million for the year ended December 31, 2021, an increase of $286.6 million, or 113%, compared to $254.2 million for the year ended December 31, 2020. The increase in Segment Distributable Earnings was attributable to increases of $126.2 million in Fee Related Earnings and $160.3 million in Net Realizations.
Segment Distributable Earnings in our Credit & Insurance segment in 2021 were higher compared to 2020, driven by increases in Net Realizations and Fee Related Earnings. Favorable market conditions across many asset classes and tightening spreads, as well as solid underlying company performance, positively impacted returns in our Credit & Insurance segment. In 2021 we also benefited from strong fundraising momentum in our perpetual capital strategies, which represent an increasing percentage of our Total Assets Under Management. Robust economic activity in the U.S. has supported a continued recovery across asset classes and sectors. The Credit & Insurance segment also benefited from favorable liquidity conditions in 2021. Nevertheless, another significant market downturn could create additional pressure for borrowers with respect to their ability to meet their debt payment obligations or increase their focus on deleveraging. Our funds have, however, continued to actively manage their portfolios in order to limit downside and protect capital. Acceleration of inflation in the U.S. is likely to continue in the near- to medium-term. In the U.S., heightened competition for workers, global supply chain issues and rising input costs have contributed to increasing wages and other inputs, which increasingly pressure profit margins. The valuations of certain investments in our Credit & Insurance segment would potentially be negatively impacted if such companies are unable to mitigate margin pressures and experience an increase in leverage, especially if concurrent with an increase in their debt service costs. In addition, interest rates are expected to continue to rise in 2022, including in connection with expected rate increase by the U.S. Federal
128
Table of Contents
Reserve. If such rise occurs concurrently with a period of economic weakness or a slowdown in growth, capital deployment in our Credit & Insurance segment may be negatively impacted. In addition, interest rate increases could adversely affect Segment Distributable Earnings in the segment, although we believe our current portfolio is relatively insulated because much of our debt portfolio is floating rate and/or short duration.
In energy, while oil and gas prices have recently been at their multi-year highest levels, weakened long-term market fundamentals continue to pose challenges for traditional energy, particularly in upstream energy. Increased scrutiny from regulators, investors and other market participants on the ESG impact of investments including in traditional energy sectors and in light of climate change and the impact of carbon emissions, has also exacerbated the impact of such weakened market fundamentals. The persistence of these weakened market fundamentals in the energy sector or in the credit markets more broadly could further negatively impact the performance of certain investments in our credit funds, although our funds actively managed exposure to upstream energy through exits of certain investments in 2021.
Fee Related Earnings
Fee Related Earnings were $355.0 million for the year ended December 31, 2021, an increase of $126.2 million, or 55%, compared to $228.7 million for the year ended December 31, 2020. The increase in Fee Related Earnings was attributable to increases of $189.6 million in Management Fees, Net and $77.6 million in Fee Related Performance Revenues, partially offset by increases of $106.1 million in Fee Related Compensation and $34.8 million in Other Operating Expenses.
Management Fees, Net were $804.1 million for the year ended December 31, 2021, an increase of $189.6 million, compared to $614.6 million for the year ended December 31, 2020, primarily driven by an increase in Base Management Fees. Base Management Fees increased $162.2 million primarily due to increased capital deployed in our most recently launched credit vehicles,
Fee-Earning
Assets Under Management growth in BXSL, and inflows in BCRED and our liquid credit business.
Fee Related Performance Revenues were $118.1 million for the year ended December 31, 2021, an increase of $77.6 million, compared to $40.5 million for the year ended December 31, 2020. The increase was primarily due to performance and growth in assets in BXSL and the launch of BCRED in the first quarter of 2021.
Fee Related Compensation was $367.3 million for the year ended December 31, 2021, an increase of $106.1 million, compared to $261.2 million for the year ended December 31, 2020. The increase was primarily due to increases in Management Fees, Net and Fee Related Performance Revenues, on which a portion of Fee Related Compensation is based.
Other Operating Expenses were $199.9 million for the year ended December 31, 2021, an increase of $34.8 million, compared to $165.1 million for the year ended December 31, 2020. The increase was primarily due to technology related expenses.
Net Realizations
Net Realizations were $185.8 million for the year ended December 31, 2021, an increase of $160.3 million, or 630%, compared to $25.4 million for the year ended December 31, 2020. The increase in Net Realizations was attributable to increases of $188.5 million in Realized Performance Revenues and $62.8 million in Realized Principal Investment Income, partially offset by an increase of $91.0 million in Realized Performance Compensation.
Realized Performance Revenues were $209.4 million for the year ended December 31, 2021, an increase of $188.5 million, compared to $20.9 million for the year ended December 31, 2020. The increase was primarily attributable to Realized Performance Revenues generated by our mezzanine opportunistic funds.
129
Table of Contents
Realized Principal Investment Income was $70.8 million for the year ended December 31, 2021, an increase of $62.8 million, compared to $8.0 million for the year ended December 31, 2020. The increase was primarily due to the segment’s allocation of the gain recognized in connection with the Pátria sale transactions in the first and third quarters of 2021. For additional information, see Note 4. “Investments — Equity Method Investments” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.”
Realized Performance Compensation was $94.5 million for the year ended December 31, 2021, an increase of $91.0 million, compared to $3.5 million for the year ended December 31, 2020. The increase was primarily due to the increase in Realized Performance Revenues.
Composite Returns
Composite returns information is included throughout this discussion and analysis to facilitate an understanding of our results of operations for the periods presented. The composite returns information reflected in this discussion and analysis is not indicative of the financial performance of Blackstone and is also not necessarily indicative of the future results of any particular fund or composite. An investment in Blackstone is not an investment in any of our funds or composites. There can be no assurance that any of our funds or composites or our other existing and future funds or composites will achieve similar returns.
The following table presents the return information for the Credit Composite:
| Year Ended December 31, | Inception to December 31, 2021 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | Total | |||||||||||||||||||||||||||||
| Composite (a) | Gross | Net | Gross | Net | Gross | Net | Gross | Net | ||||||||||||||||||||||||
| Private Credit (b) | 22 | % | 16 | % | 1 | % | -1 | % | 5 | % | 3 | % | 12 | % | 7 | % | ||||||||||||||||
| Liquid Credit (b) | 5 | % | 5 | % | 4 | % | 4 | % | 9 | % | 8 | % | 5 | % | 5 | % |
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone.
| Column 1 | Column 2 |
|---|---|
| (a) | Net returns are based on the change in carrying value (realized and unrealized) after management fees, expenses and Performance Allocations, net of tax advances. |
| Column 1 | Column 2 |
|---|---|
| (b) | Effective January 1, 2021, Credit returns are presented as separate returns for Private Credit and Liquid Credit instead of as a Credit Composite. Private Credit returns include mezzanine lending funds and middle market direct lending funds (including BXSL and BCRED), stressed/distressed strategies (including stressed/distressed funds and credit alpha strategies) and energy strategies. Liquid Credit returns include CLOs, closed-ended funds, open-ended funds and separately managed accounts. Only fee-earning funds exceeding $100 million of fair value at the beginning of each respective quarter-end are included. Funds in liquidation, funds investing primarily in investment grade corporate credit and asset-based lending funds are excluded. Blackstone Funds that were contributed to BXC as part of Blackstone’s acquisition of BXC in March 2008 and the pre-acquisition date performance for funds and vehicles acquired by BXC subsequent to March 2008, are also excluded. Private Credit and Liquid Credit’s inception to date returns are from December 31, 2005. Prior periods have been updated to reflect this presentation. |
130
Table of Contents
Operating Metrics
The following table presents information regarding our Invested Performance Eligible Assets Under Management:
| Invested Performance Eligible Assets Under Management | Estimated % Above High Water Mark/Hurdle (a) | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | December 31, | |||||||||||||||||||||||
| 2021 | 2020 | 2019 | 2021 | 2020 | 2019 | |||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||
| Credit & Insurance (b) | $ | 66,350,185 | $ | 28,944,333 | $ | 26,004,779 | 94 | % | 58 | % | 72 | % |
| Column 1 | Column 2 |
|---|---|
| (a) | Estimated % Above High Water Mark/Hurdle represents the percentage of Invested Performance Eligible Assets Under Management that as of the dates presented would earn performance fees when the applicable Credit & Insurance managed fund has positive investment performance relative to a hurdle, where applicable. Incremental positive performance in the applicable Blackstone Funds may cause additional assets to reach their respective High Water Mark or clear a hurdle return, thereby resulting in an increase in Estimated % Above High Water Mark/Hurdle. |
| Column 1 | Column 2 |
|---|---|
| (b) | For the Credit & Insurance managed funds, at December 31, 2021, the incremental appreciation needed for the 6% of Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles to reach their respective High Water Marks/Hurdles was $1.8 billion, a decrease of $(1.3) billion, compared to $3.0 billion at December 31, 2020. Of the Invested Performance Eligible Assets Under Management below their respective High Water Marks/Hurdles as of December 31, 2021, 6% were within 5% of reaching their respective High Water Mark. |
Non-GAAP
Financial Measures
These
non-GAAP
financial measures are presented without the consolidation of any Blackstone Funds that are consolidated into the Consolidated Financial Statements. Consequently, all
non-GAAP
financial measures exclude the assets, liabilities and operating results related to the Blackstone Funds. See “— Key Financial Measures and Indicators” for our definitions of Distributable Earnings, Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA.
131
Table of Contents
The following table is a reconciliation of Net Income Attributable to Blackstone Inc. to Distributable Earnings, Total Segment Distributable Earnings, Fee Related Earnings and Adjusted EBITDA:
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| Net Income Attributable to Blackstone Inc. | $ | 5,857,397 | $ | 1,045,363 | $ | 2,049,682 | ||||||
| Net Income Attributable to Non-Controlling Interests in Blackstone Holdings | 4,886,552 | 1,012,924 | 1,339,627 | |||||||||
| Net Income Attributable to Non-Controlling Interests in Consolidated Entities | 1,625,306 | 217,117 | 476,779 | |||||||||
| Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities | 5,740 | (13,898 | ) | (121 | ) | |||||||
| Net Income | 12,374,995 | 2,261,506 | 3,865,967 | |||||||||
| Provision (Benefit) for Taxes | 1,184,401 | 356,014 | (47,952 | ) | ||||||||
| Net Income Before Provision (Benefit) for Taxes | 13,559,396 | 2,617,520 | 3,818,015 | |||||||||
| Transaction-Related Charges (a) | 144,038 | 240,729 | 208,613 | |||||||||
| Amortization of Intangibles (b) | 68,256 | 65,984 | 65,931 | |||||||||
| Impact of Consolidation (c) | (1,631,046 | ) | (203,219 | ) | (476,658 | ) | ||||||
| Unrealized Performance Revenues (d) | (8,675,246 | ) | 384,758 | (1,126,668 | ) | |||||||
| Unrealized Performance Allocations Compensation (e) | 3,778,048 | (154,516 | ) | 540,285 | ||||||||
| Unrealized Principal Investment (Income) Loss (f) | (679,767 | ) | 101,742 | (113,327 | ) | |||||||
| Other Revenues (g) | (202,885 | ) | 253,693 | (79,447 | ) | |||||||
| Equity-Based Compensation (h) | 559,537 | 333,767 | 230,194 | |||||||||
| Administrative Fee Adjustment (i) | 10,188 | 5,265 | — | |||||||||
| Taxes and Related Payables (j) | (759,682 | ) | (304,127 | ) | (196,159 | ) | ||||||
| Distributable Earnings | 6,170,837 | 3,341,596 | 2,870,779 | |||||||||
| Taxes and Related Payables (j) | 759,682 | 304,127 | 196,159 | |||||||||
| Net Interest and Dividend Loss (k) | 33,588 | 34,910 | 2,441 | |||||||||
| Total Segment Distributable Earnings | 6,964,107 | 3,680,633 | 3,069,379 | |||||||||
| Realized Performance Revenues (l) | (3,883,112 | ) | (1,865,993 | ) | (1,660,642 | ) | ||||||
| Realized Performance Compensation (m) | 1,557,570 | 714,347 | 603,935 | |||||||||
| Realized Principal Investment Income (n) | (587,766 | ) | (158,933 | ) | (224,155 | ) | ||||||
| Fee Related Earnings | $ | 4,050,799 | $ | 2,370,054 | $ | 1,788,517 | ||||||
| Adjusted EBITDA Reconciliation | ||||||||||||
| Distributable Earnings | $ | 6,170,837 | $ | 3,341,596 | $ | 2,870,779 | ||||||
| Interest Expense (o) | 196,632 | 165,022 | 195,034 | |||||||||
| Taxes and Related Payables (j) | 759,682 | 304,127 | 196,159 | |||||||||
| Depreciation and Amortization (p) | 52,187 | 35,136 | 26,350 | |||||||||
| Adjusted EBITDA | $ | 7,179,338 | $ | 3,845,881 | $ | 3,288,322 |
| Column 1 | Column 2 |
|---|---|
| (a) | This adjustment removes Transaction-Related Charges, which are excluded from Blackstone’s segment presentation. Transaction-Related Charges arise from corporate actions including acquisitions, divestitures, and Blackstone’s initial public offering. They consist primarily of equity-based compensation charges, gains and losses on contingent consideration arrangements, changes in the balance of the Tax Receivable Agreement resulting from a change in tax law or similar event, transaction costs and any gains or losses associated with these corporate actions. |
132
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (b) | This adjustment removes the amortization of transaction-related intangibles, which are excluded from Blackstone’s segment presentation. This amount includes amortization of intangibles associated with Blackstone’s investment in Pátria, which was historically accounted for under the equity method. As a result of Pátria’s IPO in January 2021, equity method has been discontinued and there will no longer be amortization of intangibles associated with the investment. |
| Column 1 | Column 2 |
|---|---|
| (c) | This adjustment reverses the effect of consolidating Blackstone Funds, which are excluded from Blackstone’s segment presentation. This adjustment includes the elimination of Blackstone’s interest in these funds and the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Column 1 | Column 2 |
|---|---|
| (d) | This adjustment removes Unrealized Performance Revenues on a segment basis. The Segment Adjustment represents the add back of performance revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation. |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (Dollars in Thousands) | |||||||||||
| GAAP Unrealized Performance Allocations | $ | 8,675,246 | $ | (384,393 | ) | $ | 1,126,332 | ||||
| Segment Adjustment | — | (365 | ) | 336 | |||||||
| Unrealized Performance Revenues | $ | 8,675,246 | $ | (384,758 | ) | $ | 1,126,668 |
| Column 1 | Column 2 |
|---|---|
| (e) | This adjustment removes Unrealized Performance Allocations Compensation. |
| Column 1 | Column 2 |
|---|---|
| (f) | This adjustment removes Unrealized Principal Investment Income (Loss) on a segment basis. The Segment Adjustment represents (1) the add back of Principal Investment Income, including general partner income, earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Unrealized Principal Investment Income (Loss) | $ | 1,456,201 | $ | (114,607 | ) | $ | 215,003 | |||||
| Segment Adjustment | (776,434 | ) | 12,865 | (101,676 | ) | |||||||
| Unrealized Principal Investment Income (Loss) | $ | 679,767 | $ | (101,742 | ) | $ | 113,327 |
| Column 1 | Column 2 |
|---|---|
| (g) | This adjustment removes Other Revenues on a segment basis. The Segment Adjustment represents (1) the add back of Other Revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of certain Transaction-Related Charges. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Other Revenue | $ | 203,086 | $ | (253,142 | ) | $ | 79,993 | |||||
| Segment Adjustment | (201 | ) | (551 | ) | (546 | ) | ||||||
| Other Revenues | $ | 202,885 | $ | (253,693 | ) | $ | 79,447 |
| Column 1 | Column 2 |
|---|---|
| (h) | This adjustment removes Equity-Based Compensation on a segment basis. |
| Column 1 | Column 2 |
|---|---|
| (i) | This adjustment adds an amount equal to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units. The administrative fee is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation. |
133
Table of Contents
| Column 1 | Column 2 |
|---|---|
| (j) | Taxes represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision (Benefit) for Taxes and adjusted to exclude the tax impact of any divestitures. Related Payables represent tax-related payables including the amount payable under the Tax Receivable Agreement. See “— Key Financial Measures and Indicators — Distributable Earnings” for the full definition of Taxes and Related Payables. |
| Year Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (Dollars in Thousands) | |||||||||||
| Taxes | $ | 703,075 | $ | 260,569 | $ | 140,416 | |||||
| Related Payables | 56,607 | 43,558 | 55,743 | ||||||||
| Taxes and Related Payables | $ | 759,682 | $ | 304,127 | $ | 196,159 |
| Column 1 | Column 2 |
|---|---|
| (k) | This adjustment removes Interest and Dividend Revenue less Interest Expense on a segment basis. The Segment Adjustment represents (1) the add back of Interest and Dividend Revenue earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of interest expense associated with the Tax Receivable Agreement. |
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||
| (Dollars in Thousands) | ||||||||||||
| GAAP Interest and Dividend Revenue | $ | 160,643 | $ | 125,231 | $ | 182,398 | ||||||
| Segment Adjustment | 2,401 | 4,881 | 10,195 | |||||||||
| Interest and Dividend Revenue | 163,044 | 130,112 | 192,593 | |||||||||
| GAAP Interest Expense | 198,268 | 166,162 | 199,648 | |||||||||
| Segment Adjustment | (1,636 | ) | (1,140 | ) | (4,614 | ) | ||||||
| Interest Expense | 196,632 | 165,022 | 195,034 | |||||||||
| Net Interest and Dividend Loss | $ | (33,588 | ) | $ | (34,910 | ) | $ | (2,441 | ) |
| Column 1 | Column 2 |
|---|---|
| (l) | This adjustment removes the total segment amount of Realized Performance Revenues. |
| Column 1 | Column 2 |
|---|---|
| (m) | This adjustment removes the total segment amount of Realized Performance Compensation. |
| Column 1 | Column 2 |
|---|---|
| (n) | This adjustment removes the total segment amount of Realized Principal Investment Income. |
| Column 1 | Column 2 |
|---|---|
| (o) | This adjustment adds back Interest Expense on a segment basis, excluding interest expense related to the Tax Receivable Agreement. |
| Column 1 | Column 2 |
|---|---|
| (p) | This adjustment adds back Depreciation and Amortization on a segment basis. |
134
Table of Contents
The following tables are a reconciliation of Total GAAP Investments to Net Accrued Performance Revenues. Total GAAP Investments and Net Accrued Performance Revenues consist of the following:
| December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| (Dollars in Thousands) | ||||||||
| Investments of Consolidated Blackstone Funds | $ | 2,018,829 | $ | 1,455,008 | ||||
| Equity Method Investments | ||||||||
| Partnership Investments | 5,635,212 | 4,353,234 | ||||||
| Accrued Performance Allocations | 17,096,873 | 6,891,262 | ||||||
| Corporate Treasury Investments | 658,066 | 2,579,716 | ||||||
| Other Investments | 3,256,063 | 337,922 | ||||||
| Total GAAP Investments | $ | 28,665,043 | $ | 15,617,142 | ||||
| Accrued Performance Allocations - GAAP | $ | 17,096,873 | $ | 6,891,262 | ||||
| Impact of Consolidation (a) | 1 | 1 | ||||||
| Due From Affiliates - GAAP (b) | 260,993 | 165,678 | ||||||
| Less: Net Realized Performance Revenues (c) | (1,294,884 | ) | (313,610 | ) | ||||
| Less: Accrued Performance Compensation - GAAP (d) | (7,324,906 | ) | (2,917,609 | ) | ||||
| Net Accrued Performance Revenues | $ | 8,738,077 | $ | 3,825,722 |
| Column 1 | Column 2 |
|---|---|
| (a) | This adjustment adds back investments in consolidated Blackstone Funds which have been eliminated in consolidation. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents GAAP accrued performance revenue recorded within Due from Affiliates. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents Performance Revenues realized but not yet distributed as of the reporting date and are included in Distributable Earnings in the period they are realized. |
| Column 1 | Column 2 |
|---|---|
| (d) | Represents GAAP accrued performance compensation associated with Accrued Performance Allocations and is recorded within Accrued Compensation and Benefits and Due to Affiliates. |
Liquidity and Capital Resources
General
Blackstone’s business model derives revenue primarily from third party assets under management. Blackstone is not a capital or balance sheet intensive business and targets operating expense levels such that total management and advisory fees exceed total operating expenses each period. As a result, we require limited capital resources to support the working capital or operating needs of our businesses. We draw primarily on the long-term committed capital of our limited partner investors to fund the investment requirements of the Blackstone Funds and use our own realizations and cash flows to invest in growth initiatives, make commitments to our own funds, where our minimum general partner commitments are generally less than 5% of the limited partner commitments of a fund, and pay dividends to shareholders.
Fluctuations in our statement of financial condition result primarily from activities of the Blackstone Funds that are consolidated as well as business transactions, such as the issuance of senior notes described below. The majority economic ownership interests of the Blackstone Funds are reflected as Redeemable
Non-Controlling
Interests in Consolidated Entities, and
Non-Controlling
Interests in Consolidated Entities in the Consolidated Financial Statements. The consolidation of these Blackstone Funds has no net effect on Blackstone’s Net Income or Partners’ Capital. Additionally, fluctuations in our statement of financial condition also include appreciation or depreciation in Blackstone investments in the Blackstone Funds, additional investments and redemptions of such interests in the Blackstone Funds and the collection of receivables related to management and advisory fees.
135
Table of Contents
Total assets were $41.2 billion as of December 31, 2021, an increase of $14.9 billion, or 57%, from December 31, 2020. The increase in Total Assets was principally due to an increase of $14.5 billion in total assets attributable to consolidated operating partnerships. The increase in total assets attributable to consolidated operating partnerships was primarily due to an increase of $12.6 billion in Investments. The increase in Investments was primarily due to appreciation in the value of Blackstone’s interests in its private equity and real estate investments. The other net variances of the assets attributable to the consolidated operating partnerships were relatively unchanged.
Total liabilities were $19.5 billion as of December 31, 2021, an increase of $7.8 billion, or 67%, from December 31, 2020. The increase in Total Liabilities was principally due to an increase of $7.9 billion in total liabilities attributable to consolidated operating partnerships. The increase in total liabilities attributable to the consolidated operating partnerships was primarily due to increases of $4.5 billion in Accrued Compensation and Benefits and $2.1 billion in Loans Payable. The increase in Accrued Compensation and Benefits was primarily due to an increase in performance compensation. The increase in Loans Payable was primarily due to the issuance of $2.0 billion of notes on August 5, 2021. The other net variances of the liabilities attributable to the consolidated operating partnerships were relatively unchanged.
We have multiple sources of liquidity to meet our capital needs as described in “— Sources and Uses of Liquidity.”
Sources and Uses of Liquidity
We have multiple sources of liquidity to meet our capital needs, including annual cash flows, accumulated earnings in our businesses, the proceeds from our issuances of senior notes, liquid investments we hold on our balance sheet and access to our $2.25 billion committed revolving credit facility. As of December 31, 2021, Blackstone had $2.1 billion in Cash and Cash Equivalents, $658.1 million invested in Corporate Treasury Investments and $3.3 billion in Other Investments (which included $726.7 million of liquid investments), against $7.9 billion in borrowings from our bond issuances, and $250.0 million borrowings outstanding under our revolving credit facility. The $250.0 million of borrowings outstanding under our revolving credit facility was repaid on January 14, 2022.
On August 5, 2021, Blackstone issued $650 million aggregate principal amount of 1.625% senior notes due August 5, 2028, $800 million aggregate principal amount of 2.000% senior notes due January 30, 2032 and $550 million aggregate principal amount of 2.850% senior notes due August 5, 2051. For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions.”
On January 10, 2022, Blackstone issued $500 million aggregate principal amount of 2.550% senior notes due March 30, 2032 and $1.0 billion aggregate principal amount of 3.200% senior notes due January 30, 2052. For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions.”
In addition to the cash we received from our notes offerings and availability under our revolving credit facility, we expect to receive (a) cash generated from operating activities, (b) Performance Allocations and Incentive Fee realizations, and (c) realizations on the fund investments that we make. The amounts received from these three sources in particular may vary substantially from year to year and quarter to quarter depending on the frequency and size of realization events or net returns experienced by our investment funds. Our available capital could be adversely affected if there are prolonged periods of few substantial realizations from our investment funds accompanied by substantial capital calls for new investments from those investment funds. Therefore, Blackstone’s commitments to our funds are taken into consideration when managing our overall liquidity and cash position.
136
Table of Contents
We expect that our primary liquidity needs will be cash to (a) provide capital to facilitate the growth of our existing businesses, which principally includes funding our general partner and
co-investment
commitments to our funds, (b) provide capital for business expansion, (c) pay operating expenses, including cash compensation to our employees, and other obligations as they arise, (d) fund modest capital expenditures, (e) repay borrowings and related interest costs, (f) pay income taxes, (g) repurchase share of our common stock and Blackstone Holdings Partnership Units pursuant to our repurchase program and (h) pay dividends to our shareholders and distributions to the holders of Blackstone Holdings Partnership Units. For a tabular presentation of Blackstone’s contractual obligations and the expected timing of such see “— Contractual Obligations.”
Capital Commitments
Our own capital commitments to our funds, the funds we invest in and our investment strategies as of December 31, 2021 consisted of the following:
| Blackstone and General Partner | Senior Managing Directors and Certain Other Professionals (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Real Estate | |||||||||||||||
| BREP V | $ | 52,545 | $ | 2,185 | $ | — | $ | — | |||||||
| BREP VI | 750,000 | 36,809 | 150,000 | 12,270 | |||||||||||
| BREP VII | 300,000 | 33,394 | 100,000 | 11,131 | |||||||||||
| BREP VIII | 300,000 | 45,133 | 100,000 | 15,044 | |||||||||||
| BREP IX | 300,000 | 134,252 | 100,000 | 44,751 | |||||||||||
| BREP Europe III | 100,000 | 11,989 | 35,000 | 3,996 | |||||||||||
| BREP Europe IV | 130,000 | 24,074 | 43,333 | 8,025 | |||||||||||
| BREP Europe V | 150,000 | 29,994 | 43,333 | 8,665 | |||||||||||
| BREP Europe VI | 130,000 | 74,242 | 43,333 | 24,747 | |||||||||||
| BREP Asia I | 50,000 | 10,141 | 16,667 | 3,380 | |||||||||||
| BREP Asia II | 70,707 | 23,560 | 23,569 | 7,853 | |||||||||||
| BREP Asia III | 63,817 | 63,817 | 21,272 | 21,272 | |||||||||||
| BREDS II | 50,000 | 623 | 16,667 | 208 | |||||||||||
| BREDS III | 50,000 | 13,499 | 16,667 | 4,500 | |||||||||||
| BREDS IV | 50,000 | 27,813 | — | — | |||||||||||
| BPP | 180,905 | 30,937 | — | — | |||||||||||
| Other (b) | 25,599 | 7,254 | — | — | |||||||||||
| Total Real Estate | 2,753,573 | 569,716 | 709,841 | 165,842 |
continued...
137
Table of Contents
| Blackstone and General Partner | Senior Managing Directors and Certain Other Professionals (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Private Equity | |||||||||||||||
| BCP V | $ | 629,356 | $ | 30,642 | $ | — | $ | — | |||||||
| BCP VI | 719,718 | 82,829 | 250,000 | 28,771 | |||||||||||
| BCP VII | 500,000 | 42,842 | 225,000 | 19,279 | |||||||||||
| BCP VIII | 500,000 | 358,968 | 225,000 | 161,535 | |||||||||||
| BEP I | 50,000 | 4,728 | — | — | |||||||||||
| BEP II | 80,000 | 14,620 | 26,667 | 4,873 | |||||||||||
| BEP III | 80,000 | 58,553 | 26,667 | 19,518 | |||||||||||
| BCEP I | 120,000 | 27,202 | 18,992 | 4,305 | |||||||||||
| BCEP II | 160,000 | 132,048 | 32,640 | 26,938 | |||||||||||
| BCP Asia I | 40,000 | 17,249 | 13,333 | 5,750 | |||||||||||
| BCP Asia II | 100,000 | 100,000 | 33,333 | 33,333 | |||||||||||
| Tactical Opportunities | 454,978 | 211,533 | 154,768 | 70,511 | |||||||||||
| Strategic Partners | 909,010 | 539,738 | 145,738 | 87,804 | |||||||||||
| BIP | 216,964 | 60,045 | — | — | |||||||||||
| BXLS | 140,000 | 103,673 | 36,667 | 31,392 | |||||||||||
| BXG | 80,752 | 38,052 | 26,667 | 12,635 | |||||||||||
| Other (b) | 278,669 | 24,618 | — | — | |||||||||||
| Total Private Equity | 5,059,447 | 1,847,340 | 1,215,472 | 506,644 | |||||||||||
| Hedge Fund Solutions | |||||||||||||||
| Strategic Alliance I | 50,000 | 2,033 | — | — | |||||||||||
| Strategic Alliance II | 50,000 | 1,482 | — | — | |||||||||||
| Strategic Alliance III | 22,000 | 6,006 | — | — | |||||||||||
| Strategic Alliance IV | 15,000 | 15,000 | — | — | |||||||||||
| Strategic Holdings I | 154,610 | 43,511 | — | — | |||||||||||
| Strategic Holdings II | 50,000 | 32,056 | — | — | |||||||||||
| Horizon | 100,000 | 44,358 | — | — | |||||||||||
| Other (b) | 19,861 | 10,290 | — | — | |||||||||||
| Total Hedge Fund Solutions | 461,471 | 154,736 | — | — |
continued...
138
Table of Contents
| Blackstone and General Partner | Senior Managing Directors and Certain Other Professionals (a) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fund | Original Commitment | Remaining Commitment | Original Commitment | Remaining Commitment | |||||||||||
| (Dollars in Thousands) | |||||||||||||||
| Credit & Insurance | |||||||||||||||
| Mezzanine / Opportunistic II | $ | 120,000 | $ | 29,470 | $ | 110,101 | $ | 27,039 | |||||||
| Mezzanine / Opportunistic III | 130,783 | 40,608 | 31,061 | 9,644 | |||||||||||
| Mezzanine / Opportunistic IV | 122,000 | 103,830 | 33,378 | 28,407 | |||||||||||
| European Senior Debt I | 63,000 | 16,515 | 56,882 | 14,911 | |||||||||||
| European Senior Debt II | 92,872 | 60,699 | 22,392 | 14,892 | |||||||||||
| Stressed / Distressed I | 50,000 | 4,869 | 27,666 | 2,694 | |||||||||||
| Stressed / Distressed II | 125,000 | 51,695 | 119,878 | 49,576 | |||||||||||
| Stressed / Distressed III | 151,000 | 113,042 | 31,977 | 23,938 | |||||||||||
| Energy I | 80,000 | 37,630 | 75,445 | 35,487 | |||||||||||
| Energy II | 150,000 | 120,117 | 25,565 | 20,472 | |||||||||||
| Credit Alpha Fund | 52,102 | 19,752 | 50,670 | 19,209 | |||||||||||
| Credit Alpha Fund II | 25,500 | 13,422 | 6,126 | 3,224 | |||||||||||
| Other (b) | 149,088 | 54,898 | 20,531 | 4,065 | |||||||||||
| Total Credit & Insurance | 1,311,345 | 666,547 | 611,672 | 253,558 | |||||||||||
| Other | |||||||||||||||
| Treasury (c) | 434,251 | 223,990 | — | — | |||||||||||
| $ | 10,020,087 | $ | 3,462,329 | $ | 2,536,985 | $ | 926,044 |
| Column 1 | Column 2 |
|---|---|
| (a) | For some of the general partner commitments shown in the table above, we require our senior managing directors and certain other professionals to fund a portion of the commitment even though the ultimate obligation to fund the aggregate commitment is ours pursuant to the governing agreements of the respective funds. The amounts of the aggregate applicable general partner original and remaining commitment are shown in the table above. In addition, certain senior managing directors and other professionals may be required to fund a de minimis amount of the commitment in certain carry funds. We expect our commitments to be drawn down over time and to be funded by available cash and cash generated from operations and realizations. Taking into account prevailing market conditions and both the liquidity and cash or liquid investment balances, we believe that the sources of liquidity described above will be more than sufficient to fund our working capital requirements. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents capital commitments to a number of other funds in each respective segment. |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents loan origination commitments, revolver commitments and capital market commitments. |
For a tabular presentation of the timing of Blackstone’s remaining capital commitments to our funds, the funds we invest in and our investment strategies see “— Contractual Obligations”.
139
Table of Contents
Borrowings
As of December 31, 2021, Blackstone Holdings Finance Co. L.L.C. (the “Issuer”), an indirect subsidiary of Blackstone, had issued and outstanding the following senior notes (collectively the “Notes”):
| Senior Notes (a) | Aggregate Principal Amount (Dollars/Euros in Thousands) | ||
|---|---|---|---|
| 4.750%, Due 2/15/2023 | $ | 400,000 | |
| 2.000%, Due 5/19/2025 | € | 300,000 | |
| 1.000%, Due 10/5/2026 | € | 600,000 | |
| 3.150%, Due 10/2/2027 | $ | 300,000 | |
| 1.625%, Due 8/5/2028 | $ | 650,000 | |
| 1.500%, Due 4/10/2029 | € | 600,000 | |
| 2.500%, Due 1/10/2030 | $ | 500,000 | |
| 1.600%, Due 3/30/2031 | $ | 500,000 | |
| 2.000%, Due 1/30/2032 | $ | 800,000 | |
| 6.250%, Due 8/15/2042 | $ | 250,000 | |
| 5.000%, Due 6/15/2044 | $ | 500,000 | |
| 4.450%, Due 7/15/2045 | $ | 350,000 | |
| 4.000%, Due 10/2/2047 | $ | 300,000 | |
| 3.500%, Due 9/10/2049 | $ | 400,000 | |
| 2.800%, Due 9/30/2050 | $ | 400,000 | |
| 2.850%, Due 8/5/2051 | $ | 550,000 | |
| $ | 7,605,500 |
| Column 1 | Column 2 |
|---|---|
| (a) | The Notes are unsecured and unsubordinated obligations of the Issuer and are fully and unconditionally guaranteed, jointly and severally, by Blackstone Inc. and each of the Blackstone Holdings Partnerships. The Notes contain customary covenants and financial restrictions that, among other things, limit the Issuer and the guarantors’ ability, subject to certain exceptions, to incur indebtedness secured by liens on voting stock or profit participating equity interests of their subsidiaries or merge, consolidate or sell, transfer or lease assets. The Notes also contain customary events of default. All or a portion of the Notes may be redeemed at our option, in whole or in part, at any time and from time to time, prior to their stated maturity, at the make-whole redemption price set forth in the Notes. If a change of control repurchase event occurs, the Notes are subject to repurchase at the repurchase price as set forth in the Notes. |
On January 10, 2022, Blackstone issued $500 million aggregate principal amount of 2.550% senior notes due March 30, 2032 and $1.0 billion aggregate principal amount of 3.200% senior notes due January 30, 2052. These notes are not included in the above table. For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions.”
Blackstone, through its indirect subsidiary Blackstone Holdings Finance Co. L.L.C., has a $2.25 billion unsecured revolving credit facility (the “Credit Facility”) with Citibank, N.A., as administrative agent with a maturity date of November 24, 2025. Borrowings may also be made in U.K. sterling, euros, Swiss francs, Japanese yen or Canadian dollars, in each case subject to certain
sub-limits.
The Credit Facility contains customary representations, covenants and events of default. Financial covenants consist of a maximum net leverage ratio and a requirement to keep a minimum amount of
fee-earning
assets under management, each tested quarterly.
140
Table of Contents
For a tabular presentation of the payment timing of principal and interest due on Blackstone’s issued notes and revolving credit facility see “— Contractual Obligations”.
Contractual Obligations
The following table sets forth information relating to our contractual obligations as of December 31, 2021 on a consolidated basis and on a basis deconsolidating the Blackstone Funds:
| Contractual Obligations | 2022 | 2023-2024 | 2025-2026 | Thereafter | Total | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in Thousands) | ||||||||||||||||||||
| Operating Lease Obligations (a) | $ | 121,220 | $ | 253,317 | $ | 234,299 | $ | 212,711 | $ | 821,547 | ||||||||||
| Purchase Obligations | 85,225 | 44,637 | 8,041 | — | 137,903 | |||||||||||||||
| Blackstone Issued Notes and Revolving Credit Facility (b) | — | 400,000 | 1,273,300 | 6,182,200 | 7,855,500 | |||||||||||||||
| Interest on Blackstone Issued Notes and Revolving Credit Facility (c) | 212,013 | 395,536 | 375,656 | 2,447,124 | 3,430,329 | |||||||||||||||
| Blackstone Funds Debt Obligations Payable | 101 | — | — | — | 101 | |||||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | 275,257 | — | — | — | 275,257 | |||||||||||||||
| Due to Certain Non-Controlling Interest Holders in Connection with Tax Receivable Agreements (e) | 52,947 | 160,979 | 200,135 | 1,144,313 | 1,558,374 | |||||||||||||||
| Unrecognized Tax Benefits, Including Interest and Penalties (f) | 1,143 | — | — | — | 1,143 | |||||||||||||||
| Blackstone Operating Entities Capital Commitments to Blackstone Funds and Other (g) | 3,462,329 | — | — | — | 3,462,329 | |||||||||||||||
| Consolidated Contractual Obligations | 4,210,235 | 1,254,469 | 2,091,431 | 9,986,348 | 17,542,483 | |||||||||||||||
| Blackstone Funds Debt Obligations Payable | (101 | ) | — | — | — | (101 | ) | |||||||||||||
| Blackstone Funds Capital Commitments to Investee Funds (d) | (275,257 | ) | — | — | — | (275,257 | ) | |||||||||||||
| Blackstone Operating Entities Contractual Obligations | $ | 3,934,877 | $ | 1,254,469 | $ | 2,091,431 | $ | 9,986,348 | $ | 17,267,125 |
| Column 1 | Column 2 |
|---|---|
| (a) | We lease our primary office space and certain office equipment under agreements that expire through 2032. Occupancy lease agreements, in addition to contractual rent payments, generally include additional payments for certain costs incurred by the landlord, such as building expenses, and utilities. To the extent these are fixed or determinable they are included in the table above. The table above includes operating leases that are recognized as Operating Lease Liabilities, short-term leases that are not recorded as Operating Lease Liabilities and leases that have been signed but not yet commenced which are not recorded as Operating Lease Liabilities. The amounts in this table are presented net of contractual sublease commitments. |
| Column 1 | Column 2 |
|---|---|
| (b) | Represents the principal amount due on the senior notes we issued assuming no pre-payments are made and the notes are held until their final maturity and outstanding borrowings under our revolving credit facility. As of December 31, 2021, we had $250.0 million of outstanding borrowings under our revolver, which are presented as due in 2025, the contractual maturity date of the revolver. On January 14, 2022, Blackstone repaid the $250.0 million borrowings under the revolver in full. This presentation also assumes interest is paid |
141
Table of Contents
| Column 1 | Column 2 |
|---|---|
| on the outstanding borrowings under the revolver through the contractual maturity date with a corresponding reduction in commitment fees for unutilized borrowings under the revolver. On January 10, 2022, Blackstone issued $500 million aggregate principal amount of 2.550% senior notes due March 30, 2032 and $1.0 billion aggregate principal amount of 3.200% senior notes due January 30, 2052. These notes and the related interest payments are not included in this table. For additional information see Note 13. “Borrowings” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing and “— Notable Transactions.” |
| Column 1 | Column 2 |
|---|---|
| (c) | Represents interest to be paid over the maturity of our senior notes and borrowings under our revolving credit facility which has been calculated using the maturity assumption described in note (b). These amounts include commitment fees for unutilized borrowings under our revolver. |
| Column 1 | Column 2 |
|---|---|
| (d) | These obligations represent commitments of the consolidated Blackstone Funds to make capital contributions to investee funds and portfolio companies. These amounts are generally due on demand and are therefore presented in the less than one year category. |
| Column 1 | Column 2 |
|---|---|
| (e) | Represents obligations by Blackstone’s corporate subsidiary to make payments under the Tax Receivable Agreements to certain non-controlling interest holders for the tax savings realized from the taxable purchases of their interests in connection with the reorganization at the time of Blackstone’s IPO in 2007 and subsequent purchases. The obligation represents the amount of the payments currently expected to be made, which are dependent on the tax savings actually realized as determined annually without discounting for the timing of the payments. As required by GAAP, the amount of the obligation included in the Consolidated Financial Statements and shown in Note 18. “Related Party Transactions” (see “— Item 8. Financial Statements and Supplementary Data”) differs to reflect the net present value of the payments due to certain non-controlling interest holders. |
| Column 1 | Column 2 |
|---|---|
| (f) | The total represents gross unrecognized tax benefits of $0.5 million and interest and penalties of $0.6 million. In addition, Blackstone is not able to make a reasonably reliable estimate of the timing of payments in individual years in connection with gross unrecognized benefits of $47.0 million and interest of $4.8 million; therefore, such amounts are not included in the above contractual obligations table. |
| Column 1 | Column 2 |
|---|---|
| (g) | These obligations represent commitments by us to provide general partner capital funding to the Blackstone Funds, limited partner capital funding to other funds and Blackstone principal investment commitments. These amounts are generally due on demand and are therefore presented in the less than one year category; however, a substantial amount of the capital commitments are expected to be called over the next three years. We expect to continue to make these general partner capital commitments as we raise additional amounts for our investment funds over time. |
Guarantees
Blackstone and certain of its consolidated funds provide financial guarantees. The amounts and nature of these guarantees are described in Note 19. “Commitments and Contingencies — Contingencies — Guarantees” in the “Notes to Consolidated Financial Statements” in “—Item 8. Financial Statements and Supplementary Data” of this filing.
Indemnifications
In many of its service contracts, Blackstone agrees to indemnify the third party service provider under certain circumstances. The terms of the indemnities vary from contract to contract and the amount of indemnification liability, if any, cannot be determined and has not been included in the above contractual obligations table or recorded in our Consolidated Financial Statements as of December 31, 2021.
142
Table of Contents
Clawback Obligations
Performance Allocations are subject to clawback to the extent that the Performance Allocations received to date with respect to a fund exceeds the amount due to Blackstone based on cumulative results of that fund. The amounts and nature of Blackstone’s clawback obligations are described in Note 19. “Commitments and Contingencies — Contingencies — Contingent Obligations (Clawback)” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Share Repurchase Program
On December 7, 2021, Blackstone’s board of directors authorized the repurchase of up to $2.0 billion of common stock and Blackstone Holdings Partnership Units. Under the repurchase program, repurchases may be made from time to time in open market transactions, in privately negotiated transactions or otherwise. The timing and the actual number repurchased will depend on a variety of factors, including legal requirements, price and economic and market conditions. The repurchase program may be changed, suspended or discontinued at any time and does not have a specified expiration date.
During the year ended December 31, 2021, Blackstone repurchased 10.3 million shares of common stock at a total cost of $1.2 billion. As of December 31, 2021, the amount remaining available for repurchases under the program was $1.5 billion.
Dividends
Our intention is to pay to holders of common stock a quarterly dividend representing approximately 85% of Blackstone Inc.’s share of Distributable Earnings, subject to adjustment by amounts determined by our board of directors to be necessary or appropriate to provide for the conduct of our business, to make appropriate investments in our business and funds, to comply with applicable law, any of our debt instruments or other agreements, or to provide for future cash requirements such as
tax-related
payments, clawback obligations and dividends to shareholders for any ensuing quarter. The dividend amount could also be adjusted upward in any one quarter.
For Blackstone’s definition of Distributable Earnings, see “— Key Financial Measures and Indicators.”
All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of our board of directors, and our board of directors may change our dividend policy at any time, including, without limitation, to reduce such quarterly dividends or even to eliminate such dividends entirely.
Because the publicly traded entity and/or its wholly owned subsidiaries must pay taxes and make payments under the tax receivable agreements, the amounts ultimately paid as dividends by Blackstone to common shareholders in respect of each fiscal year are generally expected to be less, on a per share or per unit basis, than the amounts distributed by the Blackstone Holdings Partnerships to the Blackstone personnel and others who are limited partners of the Blackstone Holdings Partnerships in respect of their Blackstone Holdings Partnership Units. Following the Conversion, we expect to pay more corporate income taxes than we would have as a limited partnership, which will increase this difference between the per share dividend and per unit distribution amounts.
Dividends are treated as qualified dividends to the extent of Blackstone’s current and accumulated earnings and profits, with any excess dividends treated as a return of capital to the extent of the shareholder’s basis.
The following graph shows fiscal quarterly and annual per common shareholder dividends for 2021, 2020 and 2019. Dividends are declared and paid in the quarter subsequent to the quarter in which they are earned.
143
Table of Contents
With respect to fiscal year 2021, we paid to shareholders of our common stock a dividend of $0.82, $0.70, $1.09 and $1.45 per share in respect of the first, second, third and fourth quarters, respectively, aggregating to $4.06 per share of common stock. With respect to fiscal years 2020 and 2019, we paid shareholders of our common stock aggregate dividends of $2.26 per share and $1.95 per share, respectively.
Leverage
We may under certain circumstances use leverage opportunistically and over time to create the most efficient capital structure for Blackstone and our shareholders. In addition to the borrowings from our notes issuances and our revolving credit facility, we may use reverse repurchase agreements, repurchase agreements and securities sold, not yet purchased. Reverse repurchase agreements are entered into primarily to take advantage of opportunistic yields otherwise absent in the overnight markets and also to use the collateral received to cover securities sold, not yet purchased. Repurchase agreements are entered into primarily to opportunistically yield higher spreads on purchased securities. The balances held in these financial instruments fluctuate based on Blackstone’s liquidity needs, market conditions and investment risk profiles.
144
Table of Contents
The following table presents information regarding these financial instruments in our Consolidated Statements of Financial Condition:
| Repurchase Agreements | Securities Sold, Not Yet Purchased | ||||||
|---|---|---|---|---|---|---|---|
| (Dollars in Millions) | |||||||
| Balance, December 31, 2021 | $ | 58.0 | $ | 27.8 | |||
| Balance, December 31, 2020 | $ | 76.8 | $ | 51.0 | |||
| Year Ended December 31, 2021 | |||||||
| Average Daily Balance | $ | 50.7 | $ | 37.7 | |||
| Maximum Daily Balance | $ | 75.5 | $ | 51.0 |
Critical Accounting Policies
We prepare our Consolidated Financial Statements in accordance with GAAP. In applying many of these accounting principles, we need to make assumptions, estimates and/or judgments that affect the reported amounts of assets, liabilities, revenues and expenses in our Consolidated Financial Statements. We base our estimates and judgments on historical experience and other assumptions that we believe are reasonable under the circumstances. These assumptions, estimates and/or judgments, however, are often subjective. Actual results may be affected negatively based on changing circumstances. If actual amounts are ultimately different from our estimates, the revisions are included in our results of operations for the period in which the actual amounts become known. We believe the following critical accounting policies could potentially produce materially different results if we were to change underlying assumptions, estimates and/or judgments. For a description of our accounting policies, see Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Principles of Consolidation
For a description of our accounting policy on consolidation, see Note 2. “Summary of Significant Accounting Policies — Consolidation” and Note 9. “Variable Interest Entities” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” for detailed information on Blackstone’s involvement with VIEs. The following discussion is intended to provide supplemental information about how the application of consolidation principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
The determination that Blackstone holds a controlling financial interest in a Blackstone Fund or investment vehicle significantly changes the presentation of our consolidated financial statements. In our Consolidated Statements of Financial Position included in this filing, we present 100% of the assets and liabilities of consolidated VIEs along with a
non-controlling
interest which represents the portion of the consolidated vehicle’s interests held by third parties. However, assets of our consolidated VIEs can only be used to settle obligations of the consolidated VIE and are not available for general use by Blackstone. Further, the liabilities of our consolidated VIEs do not have recourse to the general credit of Blackstone. In the Consolidated Statements of Operations, we eliminate any management fees, Incentive Fees, or Performance Allocations received or accrued from consolidated VIEs as they are considered intercompany transactions. We recognize 100% of the consolidated VIE’s investment income (loss) and allocate the portion of that income (loss) attributable to third party ownership to
non-controlling
interests in arriving at Net Income Attributable to Blackstone Inc.
145
Table of Contents
The assessment of whether we consolidate a Blackstone Fund or investment vehicle we manage requires the application of significant judgment. These judgments are applied both at the time we become involved with the VIE and on an ongoing basis and include, but are not limited to:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether our management fees, Incentive Fees or Performance Allocations represent variable interests — We make judgments as to whether the fees we earn are commensurate with the level of effort required for those fees and at market rates. In making this judgment, we consider, among other things, the extent of third party investment in the entity and the terms of any other interests we hold in the VIE. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Determining whether kick-out rights are substantive — We make judgments as to whether the third party investors in a partnership entity have the ability to remove the general partner, the investment manager or its equivalent, or to dissolve (liquidate) the partnership entity, through a simple majority vote. This includes an evaluation of whether barriers to exercise these rights exist. |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | Concluding whether Blackstone has an obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE — As there is no explicit threshold in GAAP to define “potentially significant,” management must apply judgment and evaluate both quantitative and qualitative factors to conclude whether this threshold is met. |
Revenue Recognition
For a description of our accounting policy on revenue recognition, see Note 2. “Summary of Significant Accounting Policies — Revenue Recognition” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data.” For an additional description of the nature of our revenue arrangements, including how management fees, Incentive Fees, and Performance Allocations are generated, please refer to “Part I. Item 1. Business — Fee Structure/Incentive Arrangements.” The following discussion is intended to provide supplemental information about how the application of revenue recognition principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
Management and Advisory Fees, Net
— Blackstone earns base management fees from its customers at a fixed percentage of a calculation base which is typically assets under management, net asset value, gross asset value, total assets, committed capital or invested capital. The range of management fee rates and the calculation base from which they are earned, generally, are as follows:
On private equity, real estate, and certain of our hedge fund solutions and credit-focused funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.75% of committed capital or invested capital during the investment period, |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.50% of invested capital, committed capital or investment fair value subsequent to the investment period for private equity and real estate funds, and |
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 1.00% to 1.50% of invested capital or net asset value subsequent to the investment period for certain of our hedge fund solutions and credit-focused funds. |
On real estate and credit-focused funds structured like hedge funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.50% to 1.50% of net asset value. |
On credit separately managed accounts:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 1.35% of net asset value or total assets. |
On real estate separately managed accounts:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.65% to 2.00% of invested capital, net operating income or net asset value. |
146
Table of Contents
On insurance separately managed accounts and investment vehicles:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.00% of net asset value. |
On funds of hedge funds, certain hedge funds and separately managed accounts invested in hedge funds:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.50% of net asset value. |
On CLO vehicles:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.20% to 0.50% of the aggregate par amount of collateral assets, including principal cash. |
On credit-focused registered and
non-registered
investment companies:
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| • | 0.25% to 1.25% of total assets or net asset value. |
The investment adviser of BXMT receives annual management fees based on 1.50% of BXMT’s net proceeds received from equity offerings and accumulated “distributable earnings” (which is generally equal to its GAAP net income excluding certain
non-cash
and other items), subject to certain adjustments. The investment advisers of BREIT and BEPIF receive a management fee of 1.25% per annum of net asset value, payable monthly.
Management fee calculations based on committed capital or invested capital are mechanical in nature and therefore do not require the use of significant estimates or judgments. Management fee calculations based on net asset value, total assets, or investment fair value depend on the fair value of the underlying investments within the funds. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds and could vary depending on the valuation methodology that is used as well as economic conditions. See “— Fair Value” below for further discussion of the judgment required for determining the fair value of the underlying investments.
Investment Income (Loss)
— Performance Allocations are made to the general partner based on cumulative fund performance to date, subject to a preferred return to limited partners. Blackstone has concluded that investments made alongside its limited partners in a partnership which entitle Blackstone to a Performance Allocation represent equity method investments that are not in the scope of the GAAP guidance on accounting for revenues from contracts with customers. Blackstone accounts for these arrangements under the equity method of accounting. Under the equity method, Blackstone’s share of earnings (losses) from equity method investments is determined using a balance sheet approach referred to as the hypothetical liquidation at book value (“HLBV”) method. Under the HLBV method, at the end of each reporting period Blackstone calculates the accrued Performance Allocations that would be due to Blackstone for each fund pursuant to the fund agreements as if the fair value of the underlying investments were realized as of such date, irrespective of whether such amounts have been realized. Performance Allocations are subject to clawback to the extent that the Performance Allocation received to date exceeds the amount due to Blackstone based on cumulative results.
The change in the fair value of the investments held by certain Blackstone Funds is a significant input into the accrued Performance Allocation calculation and accrual for potential repayment of previously received Performance Allocations. Estimates and assumptions are made when determining the fair value of the underlying investments within the funds. See “— Fair Value” below for further discussion related to significant estimates and assumptions used for determining fair value of the underlying investments.
Fair Value
Blackstone uses fair value throughout the reporting process. For a description of our accounting policies related to valuation, see Note 2. “Summary of Significant Accounting Policies — Fair Value of Financial Instruments” and “Summary of Significant Accounting Policies — Investments at Fair Value” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing. The following discussion is intended to provide supplemental information about how the application of fair value principles impact our financial results, and management’s process for implementing those principles including areas of significant judgment.
147
Table of Contents
The fair value of the investments held by Blackstone Funds is the primary input to the calculation of certain of our management fees, Incentive Fees, Performance Allocations and the related Compensation we recognize. The Blackstone Funds are accounted for as investment companies under the American Institute of Certified Public Accountants Accounting and Auditing Guide,
Investment Companies
, and in accordance with the GAAP guidance on investment companies and reflect their investments, including majority-owned and controlled investments (the “Portfolio Companies”), at fair value. In the absence of observable market prices, we utilize valuation methodologies applied on a consistent basis and assumptions that we believe market participants would use to determine the fair value of the investments. For investments where little market activity exists management’s determination of fair value is based on the best information available in the circumstances, which may incorporate management’s own assumptions and involves a significant degree of judgment, and the consideration of a combination of internal and external factors, including the appropriate risk adjustments for
non-performance
and liquidity risks.
Blackstone has also elected the fair value option for certain instruments it owns directly, including loans and receivables and investments in private debt securities, the assets of consolidated CLO vehicles and other proprietary investments. Blackstone is required to measure certain financial instruments at fair value, including debt instruments, equity securities and freestanding derivatives.
Fair Value of Investments or Instruments that are Publicly Traded
Securities that are publicly traded and for which a quoted market exists will be valued at the closing price of such securities in the principal market in which the security trades, or in the absence of a principal market, in the most advantageous market on the valuation date. When a quoted price in an active market exists, no block discounts or control premiums are permitted regardless of the size of the public security held. In some cases, securities will include legal and contractual restrictions limiting their purchase and sale for a period of time, such as may be required under SEC Rule 144. A discount to publicly traded price may be appropriate in those cases; the amount of the discount, if taken, shall be determined based on the time period that must pass before the restricted security becomes unrestricted or otherwise available for sale.
Fair Value of Investments or Instruments that are not Publicly Traded
Investments for which market prices are not observable include private investments in the equity or debt of operating companies or real estate properties. Our primary methodology for determining the fair values of such investments is generally the income approach which provides an indication of fair value based on the present value of cash flows that a business, security, or property is expected to generate in the future. The most widely used methodology under the income approach is the discounted cash flow method which includes significant assumptions about the underlying investment’s projected net earnings or cash flows, discount rate, capitalization rate and exit multiple. Our secondary methodology, generally used to corroborate the results of the income approach, is typically the market approach. The most widely used methodology under the market approach relies upon valuations for comparable public companies, transactions, or assets, and includes making judgments about which companies, transactions, or assets are comparable. Depending on the facts and circumstances associated with the investment, different primary and secondary methodologies may be used including option value, contingent claims or scenario analysis, yield analysis, projected cash flow through maturity or expiration, probability weighted methods or recent round of financing.
148
Table of Contents
In certain cases debt and equity securities are valued on the basis of prices from an orderly transaction between market participants provided by reputable dealers or pricing services. In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such investments, quotations from dealers, pricing matrices and market transactions in comparable investments and various relationships between investments.
Management Process on Fair Value
Due to the importance of fair value throughout the consolidated financial statements and the significant judgment required to be applied in arriving at those fair values, we have developed a process around valuation that incorporates several levels of approval and review from both internal and external sources. Investments held by Blackstone Funds and investment vehicles are valued on at least a quarterly basis by our internal valuation or asset management teams, which are independent from our investment teams.
For investments valued utilizing the income method and where Blackstone has information rights, we generally have a direct line of communication with each of the Portfolio Company finance teams and collect financial data used to support projections used in a discounted cash flow analysis. The respective business unit’s valuation team then analyzes the data received and updates the valuation models reflecting any changes in the underlying cash flow projections, weighted-average cost of capital, exit multiple, and any other valuation input relevant economic conditions.
The results of all valuations of investments held by Blackstone Fund and investment vehicles are reviewed and approved by the relevant business unit’s valuation
sub-committee,
which is comprised of key personnel from the business unit, typically the chief investment officer, chief operating officer, chief financial officer, chief compliance officer (or their respective equivalents where applicable) and other senior managing directors in the business. To further corroborate results, each business unit also generally obtains either a positive assurance opinion or a range of value from an independent valuation party, at least annually for internally prepared valuations for investments that have been held by Blackstone Funds and investment vehicles for greater than a year and quarterly for certain investments. Our firmwide valuation committee, chaired by our Chief Financial Officer and comprised of senior members of our businesses and representatives from corporate functions, including legal and finance, reviews the valuation process for investments held by us and our investment vehicles, including the application of appropriate valuation standards on a consistent basis. Each quarter, the valuation process is also reviewed by the audit committee of our board of directors, which is comprised of our employee directors.
The global outbreak of
COVID-19
required management to make significant judgments about the ultimate adverse impact of
COVID-19
on financial markets and economic conditions. These judgments and estimates were incorporated into the valuation process outlined herein. Management’s policies were unchanged and certain critical processes were executed in a remote working environment.
Income Tax
For a description of our accounting policy on taxes and additional information on taxes see Note 2. “Summary of Significant Accounting Policies” and Note 15. “Income Taxes,” respectively, in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Our provision for income taxes is composed of current and deferred taxes. Current income taxes approximate taxes to be paid or refunded for the current period. Deferred income taxes reflect the net tax effects of temporary differences between the financial reporting and tax bases of assets and liabilities and are measured using the applicable enacted tax rates and laws that will be in effect when such differences are expected to reverse. The Conversion resulted in a
step-up
in the tax basis of certain assets that will be recovered as those assets are sold or the basis is amortized.
149
Table of Contents
Additionally, significant judgment is required in estimating the provision for (benefit from) income taxes, current and deferred tax balances (including valuation allowance), accrued interest or penalties and uncertain tax positions. In evaluating these judgments, we consider, among other items, projections of taxable income (including the character of such income), beginning with historic results and incorporating assumptions of the amount of future pretax operating income. These assumptions about future taxable income require significant judgment and are consistent with the plans and estimates that Blackstone uses to manage its business. A portion of the deferred tax assets are not considered to be more likely than not to be realized due to the character of income necessary for recovery. For that portion of the deferred tax assets, a valuation allowance has been recorded.
Revisions in estimates and/or actual costs of a tax assessment may ultimately be materially different from the recorded accruals and unrecognized tax benefits, if any.
Recent Accounting Developments
Information regarding recent accounting developments and their impact on Blackstone can be found in Note 2. “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in “— Item 8. Financial Statements and Supplementary Data” of this filing.
Interbank Offered Rates Transition
Certain jurisdictions are currently reforming or phasing out their benchmark interest rates, most notably the London Interbank Offered Rates (“LIBOR”) across multiple currencies. Many such reforms and phase outs became effective at the end calendar year 2021 with select U.S. dollar LIBOR tenors persisting through June 2023. Blackstone has taken steps to prepare for and mitigate the impact of changing base rates and continues to manage transition efforts and evaluate the impact of prospective changes on existing transactions and contractual arrangements. See “Part I. Item 1A. Risk Factors — Risks Related to Our Business — Interest rates on our and our portfolio companies’ outstanding financial instruments might be subject to change based on regulatory developments, which could adversely affect our revenue, expenses and the value of those financial instruments.”