EX-99.1 2 d500964dex991.htm EX-99.1 EX-99.1

 

Exhibit 99.1

 

 

LOGO

 

 

Blackstone Reports First Quarter 2023 Results

New York, April 20, 2023: Blackstone (NYSE:BX) today reported its first quarter 2023 results.

Stephen A. Schwarzman, Chairman and Chief Executive Officer, said, “Blackstone’s first-quarter results highlight

the exceptional strength and stability of our firm. We protected our limited partners’ capital in volatile markets,

and they entrusted us with $40 billion of inflows in the quarter. Our successful fundraising initiatives position us

with nearly $200 billion of dry powder capital, an industry record, ahead of what we believe will be an attractive

environment for deployment.”

Blackstone issued a full detailed presentation of its first quarter 2023 results, which can be viewed at

www.blackstone.com.

Dividend

Blackstone has declared a quarterly dividend of $0.82 per share to record holders of common stock at the close of

business on May 1, 2023. This dividend will be paid on May 8, 2023.

Quarterly Investor Call Details

Blackstone will host its first quarter 2023 investor conference via public webcast on April 20, 2023 at 9:00 a.m. ET.

To register, please use the following link:

https://event.webcasts.com/starthere.jsp?ei=1606774&tp_key=92d40f7fe7. For those unable to listen to the live

 

 

Blackstone

345 Park Avenue, New York, NY 10154

T 212 583 5000

www.blackstone.com

 

 

 


 

broadcast, there will be a webcast replay on the Shareholders section of Blackstone’s website at

https://ir.blackstone.com/.

About Blackstone

Blackstone is the world’s largest alternative asset manager. We seek to create positive economic impact and long-

term value for our investors, the companies we invest in, and the communities in which we work. We do this by

using extraordinary people and flexible capital to help companies solve problems. Our $991 billion in assets under

management include investment vehicles focused on private equity, real estate, public debt and equity,

infrastructure, life sciences, growth equity, opportunistic, non-investment grade credit, real assets and secondary

funds, all on a global basis. Further information is available at www.blackstone.com. Follow @blackstone on

LinkedIn, Twitter, and Instagram.

Forward-Looking Statements

This presentation may contain forward-looking statements within the meaning of Section 27A of the Securities Act

of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our

current views with respect to, among other things, our operations, taxes, earnings and financial performance, share

repurchases and dividends. You can identify these forward-looking statements by the use of words such as

“outlook,” “indicator,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,”

“approximately,” “predicts,” “intends,” “plans,” “scheduled,” “estimates,” “anticipates,” “opportunity,” “leads,”

“forecast” or the negative version of these words or other comparable words. Such forward-looking statements are

subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause

actual outcomes or results to differ materially from those indicated in these statements. We believe these factors

include but are not limited to those described under the section entitled “Risk Factors” in our Annual Report on

Form 10-K for the year ended December 31, 2022, as such factors may be updated from time to time in our periodic

filings with the United States Securities and Exchange Commission (“SEC”), which are accessible on the SEC’s

website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction

with the other cautionary statements that are included in this report and in our other periodic filings. The forward-

looking statements speak only as of the date of this report, and we undertake no obligation to publicly update or

review any forward-looking statement, whether as a result of new information, future developments or otherwise.

 

 
 

 

2


 

This presentation does not constitute an offer of any Blackstone Fund.

Investor and Media Relations Contacts

 

  Weston Tucker

  Blackstone

  Tel: +1 (212) 583-5231

  tucker@blackstone.com

  

    Christine Anderson

    Blackstone

    Tel: +1 (212) 583-5182

    christine.anderson@blackstone.com

  

 

 
 

 

3


 

LOGO

 

Blackstone’s First

Quarter 2023 Earnings

APRIL 20, 2023

 

 
      


 

BLACKSTONE’S FIRST QUARTER 2023 GAAP RESULTS

 

 

§

  GAAP Net Income was $211 million for the quarter and $702 million over the last twelve months (“LTM”). GAAP Net Income Attributable to Blackstone Inc. was $86 million for the quarter and $617 million over the LTM.

 

 

 

   
 ($ in thousands, except per share data) (unaudited)   1Q’22   1Q’23       1Q’22 LTM   1Q’23 LTM  

Revenues

         

 

         

Management and Advisory Fees, Net

 

 $

1,475,936

  

 

 $

                  1,658,315

  

 

 $

                  5,468,828

  

 

 $

                  6,485,694

 

Incentive Fees

 

 

104,489

 

 

 

142,876

 

 

 

322,356

 

 

 

563,514

 

Investment Income (Loss)

           

Performance Allocations

           

Realized

 

 

1,766,386

 

 

 

646,894

 

 

 

6,885,471

 

 

 

4,262,148

 

Unrealized

 

 

1,293,050

 

 

 

(759,212

 

 

7,503,799

 

 

 

(5,487,318

Principal Investments

           

Realized

 

 

                     285,104

 

 

 

108,058

 

 

 

933,888

 

 

 

673,281

 

Unrealized

 

 

73,961

 

 

 

(491,417

 

 

890,847

 

 

 

(2,129,227

Total Investment Income (Loss)

 

 

3,418,501

 

 

 

(495,677

 

 

16,214,005

 

 

 

(2,681,116

Interest and Dividend Revenue

 

 

54,485

 

 

 

90,485

 

 

 

183,716

 

 

 

307,612

 

Other

 

 

72,869

 

 

 

(14,154

 

 

215,651

 

 

 

97,534

 

Total Revenues

 

 $

5,126,280

 

 

 $

1,381,845

 

 

 $

22,404,556

 

 

 $

4,773,238

 

Expenses

           

Compensation and Benefits

           

Compensation

 

 

656,505

 

 

 

716,285

 

 

 

2,275,840

 

 

 

2,629,560

 

Incentive Fee Compensation

 

 

41,019

 

 

 

63,281

 

 

 

125,806

 

 

 

230,260

 

Performance Allocations Compensation

           

Realized

 

 

717,601

 

 

 

296,794

 

 

 

2,816,567

 

 

 

1,804,457

 

Unrealized

 

 

472,284

 

 

 

(313,249

 

 

3,200,363

 

 

 

(2,256,121

Total Compensation and Benefits

 

 

1,887,409

 

 

 

763,111

 

 

 

8,418,576

 

 

 

2,408,156

 

General, Administrative and Other

 

 

240,674

 

 

 

273,394

 

 

 

973,399

 

 

 

1,125,391

 

Interest Expense

 

 

66,747

 

 

 

104,441

 

 

 

220,032

 

 

 

354,919

 

Fund Expenses

 

 

2,192

 

 

 

48,399

 

 

 

10,185

 

 

 

76,882

 

Total Expenses

 

 $

2,197,022

 

 

 $

1,189,345

 

 

 $

9,622,192

 

 

 $

3,965,348

 

Other Income (Loss)

           

Change in Tax Receivable Agreement Liability

 

 

761

 

 

 

(5,208

 

 

(4,908

 

 

16,314

 

Net Gains (Losses) from Fund Investment Activities

 

 

50,876

 

 

 

71,064

 

 

 

392,147

 

 

 

(84,954

Income Before Provision for Taxes

 

 $

2,980,895

 

 

 $

258,356

 

 

 $

13,169,603

 

 

 $

739,250

 

Provision for Taxes

 

 

483,281

 

 

 

47,675

 

 

 

1,668,129

 

 

 

37,274

 

Net Income

 

 $

2,497,614

 

 

 $

210,681

 

 

 $

11,501,474

 

 

 $

701,976

 

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

 

 

5,052

 

 

 

(6,700

 

 

10,163

 

 

 

(154,642

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

 

 

216,375

 

 

 

74,869

 

 

 

1,454,831

 

 

 

(33,740

Net Income Attributable to Non-Controlling Interests in Blackstone Holdings

 

 

1,059,313

 

 

 

56,700

 

 

 

4,710,081

 

 

 

273,789

 

Net Income Attributable to Blackstone Inc. (“BX”)

 

 $

1,216,874

 

 

 $

85,812

 

 

 $

5,326,399

 

 

 $

616,569

 

Net Income Per Share of Common Stock, Basic

 

 $

1.66

 

 

 $

0.12

 

 

 $

7.34

 

 

 $

0.83

 

Net Income Per Share of Common Stock, Diluted

 

 $

1.66

 

 

 $

0.11

 

 

 $

7.33

 

 

 $

0.83

 

 
   
Throughout this presentation, all current period amounts are preliminary and unaudited. Totals may not add due to rounding. See pages 34-36, Definitions and Dividend Policy, for definitions of terms used throughout this presentation.  

 

Blackstone |   1


 

BLACKSTONE’S FIRST QUARTER 2023 HIGHLIGHTS

 

 

Financial Measures   

 

 

§   Fee Related Earnings (“FRE”) of $1.0 billion ($0.86/share) in the quarter

 

–  FRE was $4.3 billion over the LTM ($3.56/share)

 

§   Distributable Earnings (“DE”) of $1.2 billion ($0.97/share) in the quarter

 

–  DE was $5.9 billion over the LTM ($4.59/share)

 

§   Net Accrued Performance Revenues of $6.4 billion ($5.27/share)

 

  
Capital Metrics   

 

 

§   Total Assets Under Management (“AUM”) of $991.3 billion, up 8% year-over-year

 

–  Fee-Earning AUM of $732.0 billion, up 8% year-over-year

 

–  Perpetual Capital AUM of $380.5 billion, up 13% year-over-year

 

§   Inflows of $40.4 billion in the quarter and $216.5 billion over the LTM

 

§   Deployment of $10.8 billion in the quarter and $108.6 billion over the LTM

 

§   Realizations of $18.0 billion in the quarter and $76.5 billion over the LTM

 

  

Capital Returned

to Shareholders

  

 

 

§   Dividend of $0.82 per common share payable on May 8, 2023

 

–  Dividends of $3.90 per common share over the LTM

 

§   $1.2 billion to be distributed to shareholders with respect to the first quarter and $5.6 billion over the LTM through dividends and share repurchases

 

 

 
   
 

 

Blackstone |   2


 

BLACKSTONE’S FIRST QUARTER 2023 SEGMENT EARNINGS

 

 

                

  % Change

 

 

                

  % Change

 

 

 

($ in thousands, except per share data)

  1Q’22     1Q’23       vs. 1Q’22     1Q’22 LTM     1Q’23 LTM     vs. 1Q’22 LTM   
   

Management and Advisory Fees, Net

 

$

1,473,368

 

 

$

1,652,387

 

 

 

12%  

 

 

$

5,462,405

 

 

$

6,461,965

 

 

 

18%    

 

   

Fee Related Performance Revenues

 

 

558,065

 

 

 

148,244

 

 

 

(73)%  

 

 

 

2,414,141

 

 

 

1,039,676

 

 

 

(57)%    

 

   

Fee Related Compensation

 

 

(670,471

 

 

(508,971

 

 

(24)%  

 

 

 

(2,573,371

 

 

(2,169,275

 

 

(16)%    

 

   

Other Operating Expenses

 

 

(214,098

 

 

(251,648

 

 

18%  

 

 

 

(846,351

 

 

(1,026,573

 

 

21%    

 

   

Fee Related Earnings

 

$

1,146,864

 

 

$

1,040,012

 

 

 

(9)%  

 

 

$

4,456,824

 

 

$

4,305,793

 

 

 

(3)%    

 

   
               
   

Realized Performance Revenues

 

 

1,312,810

 

 

 

641,526

 

 

 

(51)%  

 

 

 

4,794,599

 

 

 

3,790,054

 

 

 

(21)%    

 

   

Realized Performance Compensation

 

 

(519,120

 

 

(296,024

 

 

(43)%  

 

 

 

(1,925,766

 

 

(1,591,001

 

 

(17)%    

 

   

Realized Principal Investment Income

 

 

157,095

 

 

 

43,691

 

 

 

(72)%  

 

 

 

446,705

 

 

 

282,852

 

 

 

(37)%    

 

           

Net Realizations

 

 

950,785

 

 

 

389,193

 

 

 

(59)%  

 

 

 

3,315,538

 

 

 

2,481,905

 

 

 

(25)%    

 

   

Total Segment Distributable Earnings

 

$

2,097,649

 

 

$

1,429,205

 

 

 

(32)%  

 

 

$

7,772,362

 

 

$

6,787,698

 

 

 

(13)%    

 

   
               
   

Distributable Earnings

 

$

1,937,880

 

 

$

1,249,092

 

 

 

(36)%  

 

 

$

6,916,473

 

 

$

5,943,992

 

 

 

(14)%    

 

   
               
   

Additional Metrics:

               

 

    

 

   

Net Income Per Share of Common Stock, Basic

 

$

1.66

 

 

$

0.12

 

 

 

(93)%  

 

 

$

7.34

 

 

$

0.83

 

 

 

(89)%    

 

   

FRE per Share

 

$

0.95

 

 

$

0.86

 

 

 

(9)%  

 

 

$

3.70

 

 

$

3.56

 

 

 

(4)%    

 

   

DE per Common Share

 

$

1.55

 

 

$

0.97

 

 

 

(37)%  

 

 

$

5.36

 

 

$

4.59

 

 

 

(14)%    

 

   

Total Segment Revenues

 

$

3,501,338

 

 

$

2,485,848

 

 

 

(29)%  

 

 

$

13,117,850

 

 

$

11,574,547

 

 

 

(12)%    

 

   

Total Assets Under Management

 

$

915,491,742

 

 

$

991,293,596

 

 

 

8%  

 

 

$

915,491,742

 

 

$

991,293,596

 

 

 

8%    

 

   

Fee-Earning Assets Under Management

 

 

$

  677,943,302

 

 

$

  731,973,409

 

 

 

8%  

 

 

$

  677,943,302

 

 

$

  731,973,409

 

 

 

8%    

 

 
   
Fee Related Earnings per Share is based on end of period DE Shares Outstanding (see page 23, Share Summary). DE per Common Share is based on DE Attributable to Common Shareholders (see page 22, Shareholder Dividends) and end of period Participating Common Shares outstanding. LTM FRE per Share and DE per Common Share amounts represent the sum of the last four quarters. See pages 30-31 for the Reconciliation of GAAP to Total Segment Measures. During 2022, BREIT’s fee related performance revenues moved from annual to quarterly crystallization. If quarterly crystallization of BREIT’s fee related performance revenues had been in effect for all quarters included in the prior year LTM period, 1Q’23 LTM FRE would have been down (2)% year-over-year and 1Q’23 LTM Segment DE would have been down (12)% year-over year. See note on page 32 for additional details.  

Blackstone |   3

 


 

INVESTMENT PERFORMANCE AND NET ACCRUED PERFORMANCE REVENUES

 

 

§

  Realized distributions across strategies led to lower Net Accrued Performance Revenues quarter-over-quarter of $6.4 billion ($5.27/share).

 

 

 

 

Investment Performance

(appreciation / gross returns)

 

    

1Q’23    

 

1Q’23 LTM  

 

    

Real Estate

      

Opportunistic

  

(0.4)%    

 

(4.1)%  

 

Core+

  

(1.6)%    

 

1.4%  

 
      

Private Equity

      

Corporate Private Equity

  

2.8%    

 

(0.8)%  

 

Tactical Opportunities

  

2.2%    

 

(1.2)%  

 

Secondaries

  

1.4%    

 

1.7%  

 
      

Credit & Insurance

      

Private Credit

  

3.4%    

 

9.1%  

 

Liquid Credit

  

3.0%    

 

0.9%  

 
      

Hedge Fund Solutions

      

BPS Composite

  

0.9%    

 

4.8%  

 

Net Accrued Performance Revenues

($ in millions)

 

 

LOGO

 
 
   
Investment Performance represents fund appreciation for Real Estate and Private Equity and gross returns for Credit & Insurance and Hedge Fund Solutions. Private Credit net returns were 2.6% and 6.0% for 1Q’23 and 1Q’23 LTM, respectively. Liquid Credit net returns were 2.9% and 0.1% for 1Q’23 and 1Q’23 LTM, respectively. BPS Composite net returns were 0.7% and 3.9% for 1Q’23 and 1Q’23 LTM, respectively. See notes on page 32 for additional details on investment performance.  

 

Blackstone |   4


 

CAPITAL METRICS – ADDITIONAL DETAIL

 

 

§

  Inflows were $40.4 billion in the quarter, bringing LTM inflows to $216.5 billion.

 

§

  Deployed $10.8 billion in the quarter and $108.6 billion over the LTM.

 

 

Committed an additional $5.9 billion that was not yet deployed in the quarter.

 

§

  Realizations were $18.0 billion in the quarter and $76.5 billion over the LTM.

 

 

 

     Inflows          Capital Deployed            Realizations  

($ in millions)

   1Q’23      1Q’23 LTM          1Q’23      1Q’23 LTM            1Q’23      1Q’23 LTM  

Real Estate

  

$

17,046

 

  

$

90,202

 

    

$

2,027

 

  

$

42,480

 

    

$

4,424

 

  

$

31,948

 

Opportunistic

  

 

1,793

 

  

 

33,410

 

    

 

1,240

 

  

 

10,384

 

    

 

525

 

  

 

17,111

 

Core+

  

 

8,013

 

  

 

37,470

 

    

 

415

 

  

 

29,758

 

    

 

3,228

 

  

 

11,906

 

BREDS

  

 

7,240

 

  

 

19,322

 

    

 

373

 

  

 

2,338

 

    

 

671

 

  

 

2,930

 

Private Equity

  

 

4,556

 

  

 

48,029

 

    

 

3,567

 

  

 

24,980

 

    

 

8,621

 

  

 

25,130

 

Corporate Private Equity

  

 

1,239

 

  

 

19,431

 

    

 

407

 

  

 

8,332

 

    

 

4,777

 

  

 

11,403

 

Tactical Opportunities

  

 

737

 

  

 

7,458

 

    

 

351

 

  

 

1,626

 

    

 

1,950

 

  

 

6,273

 

Secondaries

  

 

904

 

  

 

12,253

 

    

 

2,261

 

  

 

6,733

 

    

 

1,596

 

  

 

6,558

 

Infrastructure

  

 

1,676

 

  

 

8,888

 

    

 

548

 

  

 

8,289

 

    

 

297

 

  

 

896

 

Credit & Insurance

  

 

16,589

 

  

 

69,045

 

    

 

4,825

 

  

 

39,810

 

    

 

4,577

 

  

 

17,396

 

                     

Hedge Fund Solutions

  

 

2,168

 

  

 

9,248

 

    

 

422

 

  

 

1,343

 

    

 

331

 

  

 

2,010

 

                     

Total Blackstone

  

$

        40,360

 

  

$

     216,524

 

    

$

     10,841

 

  

$

     108,611

 

    

$

     17,952

 

  

$

     76,484

 

 

 
   

 

Corporate Private Equity also includes Life Sciences and BTAS. Tactical Opportunities also includes Blackstone Growth.

 

 

Blackstone |   5


 

ASSETS UNDER MANAGEMENT

 

 

§

  Total AUM increased to $991.3 billion, up 8% year-over-year, with $40.4 billion of inflows in the quarter and $216.5 billion over the LTM.

 

§

  Fee-Earning AUM of $732.0 billion was up 8% year-over-year, with $32.0 billion of inflows in the quarter and $158.9 billion over the LTM.

 

§

  Perpetual Capital AUM reached $380.5 billion, up 13% year-over-year.

 

 

Fee-Earning Perpetual Capital AUM increased to $323.3 billion, representing 44% of Fee-Earning AUM.

 

 

 

LOGO

 
   
 

 

Blackstone |   6


 

ADDITIONAL CAPITAL DETAIL

 

 

§

  Invested Performance Eligible AUM reached $498.2 billion at quarter end.

 

§

  Undrawn capital (“Total Dry Powder”) available for investment of $193.9 billion.

 

 

 

LOGO

 
   

 

Invested Performance Eligible AUM represents the fair value of invested assets that are eligible to earn performance revenues.

 

 

Blackstone |   7


 

Segment Highlights

 
 

 

Blackstone |   8


 

SEGMENT DISTRIBUTABLE EARNINGS COMPOSITION

 

 

§

  1Q’23 Total Segment Distributable Earnings were $1.4 billion.

 

§

  LTM Total Segment Distributable Earnings were $6.8 billion.

 

 

 

Segment Distributable Earnings

 

($ in millions)

 

LOGO

  

 

LOGO

 
   
 

 

Blackstone |   9


 

REAL ESTATE

 

 

§

  Total AUM: Increased 11% to $331.8 billion with inflows of $17.0 billion in the quarter and $90.2 billion over the LTM.

 

 

Inflows during the quarter included $5.5 billion of capital raised in BREIT with $4.5 billion from University of California; $1.6 billion in the tenth global opportunistic fund, bringing total capital commitments to $30.4 billion; $2.1 billion in the fifth real estate debt strategies fund, and $4.7 billion in BREDS insurance SMAs.

 

 

April 1 subscriptions of $309 million in BREIT not yet included in Total AUM.

 

§

  Capital Deployed: $2.0 billion in the quarter and $42.5 billion over the LTM.

 

§

  Realizations: $4.4 billion in the quarter and $31.9 billion over the LTM.

 

§

  Appreciation: Opportunistic funds declined (0.4)% in the quarter and (4.1)% over the LTM; Core+ funds declined (1.6)% in the quarter and appreciated 1.4% over the LTM.

 

 

 

                 

    % Change    

               

% Change  

($ in thousands)

  

1Q’22

   

1Q’23

   

    vs. 1Q’22    

  

1Q’22 LTM

   

1Q’23 LTM

   

vs. 1Q’22 LTM  

Management Fees, Net

  

$

619,711

 

 

$

715,491

 

 

15%  

  

$

2,220,437

 

 

$

2,718,845

 

 

22%    

Fee Related Performance Revenues

  

 

491,517

 

 

 

20,748

 

 

(96)%  

  

 

2,031,144

 

 

 

604,655

 

 

(70)%    

Fee Related Compensation

  

 

(344,842

 

 

(137,610

 

(60)%  

  

 

(1,317,699

 

 

(831,893

 

(37)%    

Other Operating Expenses

  

 

(66,003

 

 

(74,181

 

12%  

  

 

(256,146

 

 

(323,509

 

26%    

Fee Related Earnings

  

$

700,383

 

 

$

524,448

 

 

(25)%  

  

$

2,677,736

 

 

$

2,168,098

 

 

(19)%    

                                   

Realized Performance Revenues

  

 

802,916

 

 

 

11,096

 

 

(99)%  

  

 

1,833,890

 

 

 

2,193,893

 

 

20%    

Realized Performance Compensation

  

 

(290,031

 

 

(3,165

 

(99)%  

  

 

(710,489

 

 

(881,179

 

24%    

Realized Principal Investment Income

  

 

53,975

 

 

 

2,224

 

 

(96)%  

  

 

150,024

 

 

 

99,039

 

 

(34)%    

Net Realizations

  

 

566,860

 

 

 

10,155

 

 

(98)%  

  

 

1,273,425

 

 

 

1,411,753

 

 

11%    

Segment Distributable Earnings

  

$

1,267,243

 

 

$

534,603

 

 

(58)%  

  

$

3,951,161

 

 

$

3,579,851

 

 

(9)%    

                 

Segment Revenues

  

$

1,968,119

 

 

$

749,559

 

 

(62)%  

  

$

6,235,495

 

 

$

5,616,432

 

 

(10)%    

Total AUM

  

$

 298,196,783

 

 

$

 331,797,338

 

 

11%  

  

$

 298,196,783

 

 

$

 331,797,338

 

 

11%    

Fee-Earning AUM

  

$

240,621,453

 

 

$

287,497,306

 

 

19%  

  

$

240,621,453

 

 

$

287,497,306

 

 

19%    

 
   
 

 

Blackstone |   10


 

PRIVATE EQUITY

 

 

§

  Total AUM: Increased 7% to $287.0 billion with inflows of $4.6 billion in the quarter and $48.0 billion over the LTM.

 

 

Inflows in the quarter included $1.7 billion in Blackstone Infrastructure Partners and $529 million for the second Blackstone Growth fund.

 

§

  Capital Deployed: $3.6 billion in the quarter and $25.0 billion over the LTM, including $2.3 billion in Secondaries as well as various follow-on investments during the quarter.

 

 

Committed an additional $3.6 billion that was not yet deployed in the quarter.

 

§

  Realizations: $8.6 billion in the quarter and $25.1 billion over the LTM; realizations in the quarter included proceeds from the sale of Vivint, as well as public share sales of Refinitiv (LSEG) and Sona Comstar.

 

§

  Appreciation: Corporate Private Equity appreciated 2.8% in the quarter and declined (0.8)% over the LTM.

 

 

Tactical Opportunities appreciated 2.2% in the quarter and declined (1.2)% over the LTM; Secondaries appreciated 1.4% in the quarter and 1.7% over the LTM.

 

 

 

                 

    % Change    

               

% Change  

($ in thousands)

  

1Q’22

   

1Q’23

   

    vs. 1Q’22    

  

1Q’22 LTM

   

1Q’23 LTM

   

vs. 1Q’22 LTM  

Management and Advisory Fees, Net

  

$

406,988

 

 

$

465,084

 

 

14%   

  

$

1,663,471

 

 

$

1,886,833

 

 

13%    

Fee Related Performance Revenues

  

 

(648

 

 

-    

 

 

(100)%   

  

 

211,480

 

 

 

-    

 

 

(100)%    

Fee Related Compensation

  

 

(151,050

 

 

(161,626

 

7%   

  

 

(673,277

 

 

(585,770

 

(13)%    

Other Operating Expenses

  

 

(67,744

 

 

(76,763

 

13%   

  

 

(281,157

 

 

(313,196

 

11%    

Fee Related Earnings

  

$

187,546

 

 

$

226,695

 

 

21%   

  

$

920,517

 

 

$

987,867

 

 

7%    

                 

Realized Performance Revenues

  

 

450,238

 

 

 

499,322

 

 

11%   

  

 

2,457,492

 

 

 

1,240,112

 

 

(50)%    

Realized Performance Compensation

  

 

(206,703

 

 

(232,934

 

13%   

  

 

(1,038,693

 

 

(570,460

 

(45)%    

Realized Principal Investment Income

  

 

65,438

 

 

 

32,889

 

 

(50)%   

  

 

213,403

 

 

 

107,218

 

 

(50)%    

Net Realizations

  

 

308,973

 

 

 

299,277

 

 

(3)%   

  

 

1,632,202

 

 

 

776,870

 

 

(52)%    

Segment Distributable Earnings

  

$

496,519

 

 

$

525,972

 

 

6%   

  

$

2,552,719

 

 

$

1,764,737

 

 

(31)%    

                 

Segment Revenues

  

$

922,016

 

 

$

997,295

 

 

8%   

  

$

4,545,846

 

 

$

3,234,163

 

 

(29)%    

Total AUM

  

$

 267,956,351

 

 

$

287,048,441

 

 

7%   

  

$

267,956,351

 

 

$

287,048,441

 

 

7%    

Fee-Earning AUM

  

$

 160,946,196

 

 

$

 165,343,505

 

 

3%   

  

$

 160,946,196

 

 

$

 165,343,505

 

 

3%    

 
   
 

 

Blackstone |   11


 

CREDIT & INSURANCE

 

 

§

  Total AUM: Increased 9% to $291.3 billion with inflows of $16.6 billion in the quarter and $69.0 billion over the LTM.

 

 

Inflows in the quarter included $6.3 billion for the global direct lending strategy with $1.1 billion of equity raised for BCRED.

 

 

Raised $1.2 billion for the private credit green energy strategy in the quarter, bringing total capital raised to $5.7 billion.

 

 

April 1 subscriptions of $493 million for BCRED not yet included in Total AUM.

 

§

  Capital Deployed: $4.8 billion in the quarter and $39.8 billion over the LTM.

 

§

  Realizations: $4.6 billion in the quarter and $17.4 billion over the LTM.

 

§

  Returns: Private Credit gross return of 3.4% (2.6% net); Liquid Credit gross return of 3.0% (2.9% net) for the quarter.

 

 

 

                 

    % Change    

               

% Change  

($ in thousands)

  

1Q’22

   

1Q’23

   

    vs. 1Q’22    

  

1Q’22 LTM

   

1Q’23 LTM

   

vs. 1Q’22 LTM  

Management Fees, Net

  

$

300,223

 

 

$

334,129

 

 

11%   

  

$

938,989

 

 

$

1,293,808

 

 

38%    

Fee Related Performance Revenues

  

 

67,196

 

 

 

127,496

 

 

90%   

  

 

171,517

 

 

 

435,021

 

 

154%    

Fee Related Compensation

  

 

(127,344

 

 

(163,999

 

29%   

  

 

(417,495

 

 

(566,439

 

36%    

Other Operating Expenses

  

 

(57,167

 

 

(74,238

 

30%   

  

 

(210,244

 

 

(281,252

 

34%    

Fee Related Earnings

  

$

182,908

 

 

$

223,388

 

 

22%   

  

$

482,767

 

 

$

881,138

 

 

83%    

                 

Realized Performance Revenues

  

 

30,743

 

 

 

125,181

 

 

307%   

  

 

214,897

 

 

 

241,851

 

 

13%    

Realized Performance Compensation

  

 

(13,386

 

 

(56,772

 

324%   

  

 

(97,791

 

 

(107,232

 

10%    

Realized Principal Investment Income

  

 

22,781

 

 

 

6,009

 

 

(74)%   

  

 

47,194

 

 

 

64,221

 

 

36%    

Net Realizations

  

 

40,138

 

 

 

74,418

 

 

85%   

  

 

164,300

 

 

 

198,840

 

 

21%    

Segment Distributable Earnings

  

$

223,046

 

 

$

297,806

 

 

34%   

  

$

647,067

 

 

$

1,079,978

 

 

67%    

                 

Segment Revenues

  

$

420,943

 

 

$

592,815

 

 

41%   

  

$

1,372,597

 

 

$

2,034,901

 

 

48%    

Total AUM

  

$

266,441,781

 

 

$

291,268,846

 

 

9%   

  

$

266,441,781

 

 

$

291,268,846

 

 

9%    

Fee-Earning AUM

  

$

 200,689,825

 

 

$

 206,622,922

 

 

3%   

  

$

 200,689,825

 

 

$

 206,622,922

 

 

3%    

 
   
 

 

Blackstone |   12


 

HEDGE FUND SOLUTIONS

 

 

§

  Total AUM: $81.2 billion with inflows of $2.2 billion in the quarter and $9.2 billion over the LTM.

 

 

April 1 subscriptions of $369 million not yet included in Total AUM.

 

§

  Returns: BPS Composite gross return of 0.9% in the quarter (0.7% net), outperforming the HFRX Global Hedge Fund Index, which was flat for the quarter.

 

 

Gross returns of 4.8% over the LTM (3.9% net), with significantly less volatility than the broader markets, compared to (3.1)% return for the HFRX Global Hedge Fund Index.

 

 

 

 

                 

    % Change    

               

% Change  

($ in thousands)

  

1Q’22

   

1Q’23

   

    vs. 1Q’22    

  

1Q’22 LTM

   

1Q’23 LTM

   

vs. 1Q’22 LTM  

Management Fees, Net

  

$

146,446

 

 

$

137,683

 

 

(6)%   

  

$

639,508

 

 

$

562,479

 

 

(12)%    

Fee Related Compensation

  

 

(47,235

 

 

(45,736

 

(3)%   

  

 

(164,900

 

 

(185,173

 

12%    

Other Operating Expenses

  

 

(23,184

 

 

(26,466

 

14%   

  

 

(98,804

 

 

(108,616

 

10%    

Fee Related Earnings

  

$

76,027

 

 

$

65,481

 

 

(14)%   

  

$

375,804

 

 

$

268,690

 

 

(29)%    

                 

Realized Performance Revenues

  

 

28,913

 

 

 

5,927

 

 

(80)%   

  

 

288,320

 

 

 

114,198

 

 

(60)%    

Realized Performance Compensation

  

 

(9,000

 

 

(3,153

 

(65)%   

  

 

(78,793

 

 

(32,130

 

(59)%    

Realized Principal Investment Income

  

 

14,901

 

 

 

2,569

 

 

(83)%   

  

 

36,084

 

 

 

12,374

 

 

(66)%    

Net Realizations

  

 

34,814

 

 

 

5,343

 

 

(85)%   

  

 

245,611

 

 

 

94,442

 

 

(62)%    

Segment Distributable Earnings

  

$

110,841

 

 

$

70,824

 

 

(36)%   

  

$

621,415

 

 

$

363,132

 

 

(42)%    

                 

Segment Revenues

  

$

190,260

 

 

$

146,179

 

 

(23)%   

  

$

963,912

 

 

$

689,051

 

 

(29)%    

Total AUM

  

$

82,896,827

 

 

$

81,178,971

 

 

(2)%   

  

$

82,896,827

 

 

$

81,178,971

 

 

(2)%    

Fee-Earning AUM

  

$

   75,685,828

 

 

$

   72,509,676

 

 

(4)%   

  

$

   75,685,828

 

 

$

   72,509,676

 

 

(4)%    

 
   
 

 

Blackstone |   13


 

Supplemental Details

 
 

 

Blackstone |   14


 

TOTAL SEGMENTS

 

 

 ($ in thousands)

  

1Q’22

   

2Q’22

   

3Q’22

   

4Q’22

    

1Q’23

    

1Q’22 LTM

    

1Q’23 LTM

 
   

Base Management Fees

  

$

1,439,149

 

 

$

1,496,876

 

 

$

1,528,561

 

 

$

1,580,452

 

  

$

1,619,547

 

  

$

5,141,134

 

  

$

6,225,436

 

   

Transaction, Advisory and Other Fees, Net

  

 

64,009

 

 

 

85,092

 

 

 

89,865

 

 

 

71,151

 

  

 

45,710

 

  

 

377,307

 

  

 

291,818

 

   

Management Fee Offsets

  

 

(29,790

 

 

(25,051

 

 

(6,856

 

 

(10,512

  

 

(12,870

  

 

(56,036

  

 

(55,289

   

Total Management and Advisory Fees, Net

  

 

1,473,368

 

 

 

1,556,917

 

 

 

1,611,570

 

 

 

1,641,091

 

  

 

1,652,387

 

  

 

5,462,405

 

  

 

6,461,965

 

   

Fee Related Performance Revenues

  

 

558,065

 

 

 

346,593

 

 

 

372,131

 

 

 

172,708

 

  

 

148,244

 

  

 

2,414,141

 

  

 

1,039,676

 

   

Fee Related Compensation

  

 

(670,471

 

 

(621,413

 

 

(558,268

 

 

(480,623

  

 

(508,971

  

 

(2,573,371

  

 

(2,169,275

   

Other Operating Expenses

  

 

(214,098

 

 

(261,510

 

 

(246,134

 

 

(267,281

  

 

(251,648

  

 

(846,351

  

 

(1,026,573

   

Fee Related Earnings

  

$

1,146,864

 

 

$

1,020,587

 

 

$

1,179,299

 

 

$

1,065,895

 

  

$

1,040,012

 

  

$

4,456,824

 

  

$

4,305,793

 

   
                     
   

Realized Performance Revenues

  

 

1,312,810

 

 

 

2,206,774

 

 

 

469,009

 

 

 

472,745

 

  

 

641,526

 

  

 

4,794,599

 

  

 

3,790,054

 

   

Realized Performance Compensation

  

 

(519,120

 

 

(926,974

 

 

(206,224

 

 

(161,779

  

 

(296,024

  

 

(1,925,766

  

 

(1,591,001

   

Realized Principal Investment Income

  

 

157,095

 

 

 

43,509

 

 

 

139,765

 

 

 

55,887

 

  

 

43,691

 

  

 

446,705

 

  

 

282,852

 

             

Total Net Realizations

  

 

950,785

 

 

 

1,323,309

 

 

 

402,550

 

 

 

366,853

 

  

 

389,193

 

  

 

3,315,538

 

  

 

2,481,905

 

   

Total Segment Distributable Earnings

  

$

2,097,649

 

 

$

2,343,896

 

 

$

1,581,849

 

 

$

1,432,748

 

  

$

1,429,205

 

  

$

7,772,362

 

  

$

6,787,698

 

   
                     
   

Distributable Earnings

  

$

1,937,880

 

 

$

1,985,825

 

 

$

1,374,869

 

 

$

1,334,206

 

  

$

1,249,092

 

  

$

6,916,473

 

  

$

5,943,992

 

   
                     
   

 Additional Metrics:

                     
   

Total Segment Revenues

  

$

3,501,338

 

 

$

4,153,793

 

 

$

2,592,475

 

 

$

2,342,431

 

  

$

2,485,848

 

  

$

13,117,850

 

  

$

11,574,547

 

   

Total Assets Under Management

  

$

915,491,742

 

 

$

940,805,741

 

 

$

950,946,514

 

 

$

974,673,077

 

  

$

991,293,596

 

  

$

915,491,742

 

  

$

991,293,596

 

   

Fee-Earning Assets Under Management

  

$

    677,943,302

 

 

$

    683,825,961

 

 

$

    705,865,351

 

 

$

    718,386,888

 

  

$

    731,973,409

 

  

$

    677,943,302

 

  

$

    731,973,409

 

 
   
 

 

Blackstone |   15


 

ASSETS UNDER MANAGEMENT – ROLLFORWARD

 

Total AUM Rollforward

($ in millions)

   
     Three Months Ended March 31, 2023             Twelve Months Ended March 31, 2023  
                                                                              
   
    

Real

Estate

     Private
Equity
     Credit &
Insurance
     Hedge Fund
Solutions
     Total            

Real

Estate

     Private
Equity
     Credit &
Insurance
     Hedge Fund
Solutions
     Total  

Beginning Balance

  

$

326,147 

 

  

$

288,902 

 

  

$

279,908 

 

  

$

79,716 

 

  

$

974,673 

 

  

$

298,197 

 

  

$

267,956 

 

  

$

266,442 

 

  

$

82,897 

 

  

$

915,492 

 

Inflows

  

 

17,046 

 

  

 

4,556 

 

  

 

16,589 

 

  

 

2,168 

 

  

 

40,360 

 

  

 

90,202 

 

  

 

48,029 

 

  

 

69,045 

 

  

 

9,248 

 

  

 

216,524 

 

Outflows

  

 

(4,029)

 

  

 

(632)

 

  

 

(4,751)

 

  

 

(1,403)

 

  

 

(10,815)

 

  

 

(15,310)

 

  

 

(3,202)

 

  

 

(24,226)

 

  

 

(10,135)

 

  

 

(52,872)

 

Net Flows

  

 

13,017 

 

  

 

3,924 

 

  

 

11,839 

 

  

 

765 

 

  

 

29,545 

 

  

 

74,893 

 

  

 

44,827 

 

  

 

44,819 

 

  

 

(887)

 

  

 

163,652 

 

Realizations

  

 

(4,424)

 

  

 

(8,621)

 

  

 

(4,577)

 

  

 

(331)

 

  

 

(17,952)

 

  

 

(31,948)

 

  

 

(25,130)

 

  

 

(17,396)

 

  

 

(2,010)

 

  

 

(76,484)

 

Market Activity

  

 

(2,943)

 

  

 

2,844 

 

  

 

4,099 

 

  

 

1,028 

 

  

 

5,027 

 

  

 

(9,344)

 

  

 

(605)

 

  

 

(2,597)

 

  

 

1,179 

 

  

 

(11,367)

 

Ending Balance

  

$

  331,797 

 

  

$

  287,048 

 

  

$

  291,269 

 

  

$

  81,179 

 

  

$

  991,294 

 

  

$

  331,797 

 

  

$

  287,048 

 

  

$

  291,269 

 

  

$

  81,179 

 

  

$

  991,294 

 

   

% Change

  

 

2%

 

  

 

(1)%

 

  

 

4%

 

  

 

2%

 

  

 

2%

 

     

 

11%

 

  

 

7%

 

  

 

9%

 

  

 

(2)%

 

  

 

8%

 

 

 

Fee-Earning AUM Rollforward

($ in millions)

   
     Three Months Ended March 31, 2023             Twelve Months Ended March 31, 2023  
                                                                              
   
    

Real

Estate

     Private
Equity
     Credit &
Insurance
     Hedge Fund
Solutions
     Total            

Real

Estate

     Private
Equity
     Credit &
Insurance
     Hedge Fund
Solutions
     Total  

Beginning Balance

  

$

281,967 

 

  

$

167,083 

 

  

$

198,163 

 

  

$

71,174 

 

  

$

718,387 

 

  

$

240,621 

 

  

$

160,946 

 

  

$

200,690 

 

  

$

  75,686 

 

  

$

677,943 

 

Inflows

  

 

15,716 

 

  

 

1,780 

 

  

 

12,413 

 

  

 

2,059 

 

  

 

31,967 

 

  

 

91,494 

 

  

 

16,739 

 

  

 

42,580 

 

  

 

8,064 

 

  

 

158,877 

 

Outflows

  

 

(3,742)

 

  

 

(145)

 

  

 

(3,858)

 

  

 

(1,383)

 

  

 

(9,127)

 

  

 

(19,621)

 

  

 

(3,072)

 

  

 

(23,212)

 

  

 

(10,499)

 

  

 

(56,404)

 

Net Flows

  

 

11,974 

 

  

 

1,635 

 

  

 

8,555 

 

  

 

676 

 

  

 

22,840 

 

  

 

71,873 

 

  

 

13,667 

 

  

 

19,368 

 

  

 

(2,435)

 

  

 

102,473 

 

Realizations

  

 

(4,494)

 

  

 

(2,944)

 

  

 

(3,231)

 

  

 

(325)

 

  

 

(10,994)

 

  

 

(21,864)

 

  

 

(9,367)

 

  

 

(8,380)

 

  

 

(1,950)

 

  

 

(41,561)

 

Market Activity

  

 

(1,950)

 

  

 

(431)

 

  

 

3,137 

 

  

 

985 

 

  

 

1,741 

 

  

 

(3,134)

 

  

 

98 

 

  

 

(5,055)

 

  

 

1,209 

 

  

 

(6,882)

 

Ending Balance

  

$

  287,497 

 

  

$

  165,344 

 

  

$

  206,623 

 

  

$

  72,510 

 

  

$

  731,973 

 

  

$

  287,497 

 

  

$

  165,344 

 

  

$

  206,623 

 

  

$

  72,510 

 

  

$

  731,973 

 

   

% Change

  

 

2%

 

  

 

(1)%

 

  

 

4%

 

  

 

2%

 

  

 

2%

 

     

 

19%

 

  

 

3%

 

  

 

3%

 

  

 

(4)%

 

  

 

8%

 

 

 
   
Inflows include contributions, capital raised, other increases in available capital (recallable capital and increased side-by-side commitments), purchases, inter-segment allocations and acquisitions. Outflows represent redemptions, client withdrawals and decreases in available capital (expired capital, expense drawdowns and decreased side-by-side commitments). Realizations represent realization proceeds from the disposition or other monetization of assets, current income or capital returned to investors from CLOs. Market Activity includes realized and unrealized gains (losses) on portfolio investments and the impact of foreign exchange rate fluctuations. AUM is reported in the segment where the assets are managed.  

 

Blackstone |   16


 

DECONSOLIDATED BALANCE SHEET HIGHLIGHTS

 

 

 

§

  At March 31, 2023, Blackstone had $8.1 billion in total cash, cash equivalents, corporate treasury, and other investments and $16.8 billion of cash and net investments, or $13.87 per share.

 

§

  Blackstone has a $4.1 billion undrawn credit revolver and maintains A+/A+ ratings.

 

 

 

 

($ in millions)

  1Q’23  
 

Cash and Cash Equivalents

    $ 2,831  
 

Corporate Treasury and
Other Investments

   

 

5,229

 

 

 

 

GP/Fund Investments

    2,325  
 

Net Accrued Performance
Revenues

   

 

6,372

 

 

 

 

Cash and Net Investments

    $      16,757  
 

Outstanding Debt (at par)

    10,668  

Cash and Net Investments

(per share)

 

 

LOGO

 

 

A+ / A+

rated by S&P and Fitch

$4.1B

credit revolver with

June 2027 maturity

$8.1B

total cash, corporate

treasury and other

 

 

 
 
   

Balance Sheet Highlights exclude the consolidated Blackstone Funds. Other Investments was $3.4 billion as of March 31, 2023, which was comprised of

$3.1 billion of liquid investments and $375 million of illiquid investments. See notes on pages 29 and 33 for additional details on

non-GAAP balance sheet measures.

 

 

Blackstone |   17


 

NET ACCRUED PERFORMANCE REVENUES – ADDITIONAL DETAIL

 

 

 

($ in millions, except per share data)

  1Q’22     4Q’22     1Q’23     1Q’23  
 

 

  Per Share    

 

Real Estate

         

BREP IV

 

$

6

 

 

$

6

 

 

$

6

 

 

$

0.01

 

BREP V

 

 

1

 

 

 

4

 

 

 

4

 

 

 

0.00

 

BREP VI

 

 

38

 

 

 

21

 

 

 

19

 

 

 

0.02

 

BREP VII

 

 

527

 

 

 

115

 

 

 

86

 

 

 

0.07

 

BREP VIII

 

 

990

 

 

 

749

 

 

 

717

 

 

 

0.59

 

BREP IX

 

 

1,139

 

 

 

1,011

 

 

 

1,015

 

 

 

0.84

 

BREP Europe IV

 

 

93

 

 

 

48

 

 

 

43

 

 

 

0.04

 

BREP Europe V

 

 

548

 

 

 

44

 

 

 

28

 

 

 

0.02

 

BREP Europe VI

 

 

301

 

 

 

49

 

 

 

68

 

 

 

0.06

 

BREP Asia I

 

 

126

 

 

 

108

 

 

 

104

 

 

 

0.09

 

BREP Asia II

 

 

189

 

 

 

119

 

 

 

37

 

 

 

0.03

 

BPP

 

 

734

 

 

 

633

 

 

 

518

 

 

 

0.43

 

BEPIF

 

 

6

 

 

 

-    

 

 

 

-    

 

 

 

-    

 

BREDS

 

 

37

 

 

 

11

 

 

 

6

 

 

 

0.01

 

BTAS

 

 

83

 

 

 

25

 

 

 

22

 

 

 

0.02

 

Real Estate

 

$

4,817

 

 

$

2,944

 

 

$

2,672

 

 

$

2.21

 

Private Equity

         

BCP IV

 

 

8

 

 

 

6

 

 

 

6

 

 

$

0.01

 

BCP V

 

 

-    

 

 

 

20

 

 

 

31

 

 

 

0.03

 

BCP VI

 

 

475

 

 

 

459

 

 

 

407

 

 

 

0.34

 

BCP VII

 

 

1,257

 

 

 

870

 

 

 

854

 

 

 

0.71

 

BCP VIII

 

 

315

 

 

 

256

 

 

 

276

 

 

 

0.23

 

BCP Asia I

 

 

330

 

 

 

144

 

 

 

95

 

 

 

0.08

 

BEP I

 

 

27

 

 

 

37

 

 

 

26

 

 

 

0.02

 

BEP II

 

 

-    

 

 

 

27

 

 

 

2

 

 

 

0.00

 

BEP III

 

 

93

 

 

 

136

 

 

 

158

 

 

 

0.13

 

BCEP

 

 

222

 

 

 

205

 

 

 

213

 

 

 

0.18

 

Tactical Opportunities

 

 

378

 

 

 

234

 

 

 

223

 

 

 

0.18

 

Growth

 

 

12

 

 

 

-    

 

 

 

-    

 

 

 

-    

 

Secondaries

 

 

570

 

 

 

512

 

 

 

511

 

 

 

0.42

 

Infrastructure

 

 

106

 

 

 

193

 

 

 

158

 

 

 

0.13

 

Life Sciences

 

 

22

 

 

 

25

 

 

 

29

 

 

 

0.02

 

BTAS/Other

 

 

255

 

 

 

174

 

 

 

172

 

 

 

0.14

 

Private Equity

 

$

4,070

 

 

$

3,298

 

 

$

3,161

 

 

$

2.62

 

         

Credit & Insurance

 

$

318

 

 

$

312

 

 

$

239

 

 

$

0.20

 

         

Hedge Fund Solutions

 

$

342

 

 

$

282

 

 

$

300

 

 

$

0.25

 

         

Net Accrued Performance Revenues

 

$

          9,546

 

 

$

          6,835

 

 

$

          6,372

 

 

$

          5.27

 

             

  1Q’23 QoQ Rollforward

   ($ in millions)

 

         

 

Net

   

Net

        
         

Performance

   

Realized

       
   

4Q’22

   

Revenues

   

Distributions

   

1Q’23

 
 

Real Estate

 

$

2,944

 

 

$

(238

 

$

(33

 

$

2,672

 

 

Private Equity

 

 

3,298

 

 

 

130

 

 

 

(266

 

 

3,161

 

 

Credit &
Insurance

 

 

312

 

 

 

68

 

 

 

(141

 

 

239

 

 

HFS

 

 

282

 

 

 

21

 

 

 

(3

 

 

300

 

 

Total

 

$

6,835

 

 

$

(19

 

$

(444

 

$

6,372

 

 

QoQ Change

       

 

(7)%

 

 

  1Q’23 LTM Rollforward

   ($ in millions)

 

         

 

Net

   

Net

        
         

Performance

   

Realized

       
   

1Q’22

   

Revenues

   

Distributions

   

1Q’23

 
 

Real Estate

 

$

4,817

 

 

$

(462

 

$

(1,684

 

$

2,672

 

 

Private Equity

 

 

4,070

 

 

 

(238

 

 

(671

 

 

3,161

 

 

Credit &
Insurance

 

 

318

 

 

 

312

 

 

 

(391

 

 

239

 

 

HFS

 

 

342

 

 

 

35

 

 

 

(76

 

 

300

 

 

Total

 

$

9,546

 

 

$

(352

 

$

(2,822

 

$

6,372

 

 

YoY Change

       

 

(33)%

 

 
   
Net Accrued Performance Revenues (“NAPR”) are presented net of performance compensation and excludes Performance Revenues realized but not yet distributed as of the reporting date and clawback amounts, if any, which are disclosed in the 10-K/Q. Real Estate and Private Equity include co-investments, as applicable. Per Share calculations are based on end of period DE Shares Outstanding (see page 23, Share Summary).  

 

Blackstone |   18


 

INVESTMENT RECORDS AS OF MARCH 31, 2023(a)

 

 

($/ in thousands, except where noted)

  

Committed

    

Available

    

Unrealized Investments

  

Realized Investments

  

Total Investments

  

Net IRRs (d)

Fund (Investment Period Beginning Date / Ending Date)

  

Capital

    

Capital (b)

    

Value

    

MOIC (c)

  

Value

    

MOIC (c)

  

Value

    

MOIC (c)

  

  Realized  

  

  Total  

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

 

  

 

-    

 

  

 

5,571

 

  

n/a

  

 

13,463,448

 

  

2.3x

  

 

13,469,019

 

  

2.3x

  

11%

  

11%

BREP VI (Feb 2007 / Aug 2011)

  

 

11,060,444

 

  

 

550,388

 

  

 

203,661

 

  

1.3x

  

 

27,526,436

 

  

2.5x

  

 

27,730,097

 

  

2.5x

  

13%

  

13%

BREP VII (Aug 2011 / Apr 2015)

  

 

13,501,872

 

  

 

1,479,486

 

  

 

2,788,711

 

  

0.7x

  

 

28,157,750

 

  

2.4x

  

 

30,946,461

 

  

2.0x

  

22%

  

15%

BREP VIII (Apr 2015 / Jun 2019)

  

 

16,596,889

 

  

 

2,215,570

 

  

 

13,968,827

 

  

1.5x

  

 

21,522,012

 

  

2.5x

  

 

35,490,839

 

  

2.0x

  

28%

  

16%

BREP IX (Jun 2019 / Aug 2022)

  

 

21,306,836

 

  

 

3,877,824

 

  

 

26,717,962

 

  

1.5x

  

 

7,802,955

 

  

2.2x

  

 

34,520,917

 

  

1.6x

  

65%

  

27%

*BREP X (Aug 2022 / Feb 2028)

  

 

30,415,919

 

  

 

29,626,653

 

  

 

898,174

 

  

1.1x

  

 

-    

 

  

n/a

  

 

898,174

 

  

1.1x

  

n/a

  

n/m

Total Global BREP

  

$

    103,862,541

 

  

$

    37,749,921

 

  

$

      44,602,540

 

  

1.4x

  

$

    110,648,829

 

  

2.4x

  

$

    155,251,369

 

  

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)

  

 

3,205,453

 

  

 

395,252

 

  

 

232,011

 

  

0.4x

  

 

5,853,092

 

  

2.4x

  

 

6,085,103

 

  

2.0x

  

18%

  

14%

BREP Europe IV (Sep 2013 / Dec 2016)

  

 

6,673,049

 

  

 

1,393,544

 

  

 

1,324,580

 

  

1.0x

  

 

9,904,968

 

  

2.0x

  

 

11,229,548

 

  

1.8x

  

19%

  

13%

BREP Europe V (Dec 2016 / Oct 2019)

  

 

7,968,437

 

  

 

1,308,022

 

  

 

5,056,572

 

  

1.0x

  

 

6,678,098

 

  

3.9x

  

 

11,734,670

 

  

1.7x

  

42%

  

11%

*BREP Europe VI (Oct 2019 / Apr 2025)

  

 

10,003,818

 

  

 

5,318,763

 

  

 

5,649,050

 

  

1.2x

  

 

3,413,426

 

  

2.6x

  

 

9,062,476

 

  

1.5x

  

71%

  

20%

Total BREP Europe

  

30,304,677

 

  

8,415,581

 

  

12,262,213

 

  

1.1x

  

29,805,786

 

  

2.4x

  

42,067,999

 

  

1.7x

  

17%

  

12%

BREP Asia I (Jun 2013 / Dec 2017)

  

$

4,263,411

 

  

$

897,686

 

  

$

2,072,851

 

  

1.4x

  

$

6,483,462

 

  

2.1x

  

$

8,556,313

 

  

1.8x

  

20%

  

12%

BREP Asia II (Dec 2017 / Mar 2022)

  

 

7,346,689

 

  

 

1,497,375

 

  

 

7,161,885

 

  

1.3x

  

 

1,211,818

 

  

1.8x

  

 

8,373,703

 

  

1.3x

  

35%

  

8%

*BREP Asia III (Mar 2022 / Sep 2027)

  

 

8,220,836

 

  

 

7,219,363

 

  

 

1,002,080

 

  

1.0x

  

 

-    

 

  

n/a

  

 

1,002,080

 

  

1.0x

  

n/a

  

n/m

BREP Co-Investment (f)

  

 

7,298,796

 

  

 

35,018

 

  

 

1,034,501

 

  

2.2x

  

 

15,092,405

 

  

2.2x

  

 

16,126,906

 

  

2.2x

  

16%

  

16%

Total BREP

  

$

167,079,201

 

  

$

56,521,012

 

  

$

69,825,600

 

  

1.3x

  

$

169,896,207

 

  

2.3x

  

$

239,721,807

 

  

1.9x

  

17%

  

15%

*BREDS High-Yield (Various) (g)

  

 

23,477,120

 

  

 

8,122,320

 

  

 

5,557,130

 

  

1.0x

  

 

17,422,179

 

  

1.3x

  

 

22,979,309

 

  

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

 

  

 

16,242

 

  

n/a

  

 

2,981,999

 

  

1.4x

  

 

2,998,241

 

  

1.4x

  

6%

  

6%

BCP IV (Nov 2002 / Dec 2005)

  

 

6,773,182

 

  

 

195,824

 

  

 

28,554

 

  

n/a

  

 

21,694,051

 

  

2.9x

  

 

21,722,605

 

  

2.9x

  

36%

  

36%

BCP V (Dec 2005 / Jan 2011)

  

 

21,009,112

 

  

 

1,035,259

 

  

 

169,493

 

  

11.5x

  

 

38,675,419

 

  

1.9x

  

 

38,844,912

 

  

1.9x

  

8%

  

8%

BCP VI (Jan 2011 / May 2016)

  

 

15,195,536

 

  

 

1,341,319

 

  

 

6,104,724

 

  

1.9x

  

 

26,616,194

 

  

2.3x

  

 

32,720,918

 

  

2.2x

  

15%

  

13%

BCP VII (May 2016 / Feb 2020)

  

 

18,854,174

 

  

 

1,690,971

 

  

 

20,129,358

 

  

1.6x

  

 

13,382,133

 

  

2.6x

  

 

33,511,491

 

  

1.9x

  

33%

  

14%

*BCP VIII (Feb 2020 / Feb 2026)

  

 

25,651,112

 

  

 

13,179,751

 

  

 

16,615,869

 

  

1.3x

  

 

978,651

 

  

2.6x

  

 

17,594,520

 

  

1.3x

  

n/m

  

14%

BCP IX (TBD)

  

 

15,547,350

 

  

 

15,547,350

 

  

 

-    

 

  

n/a

  

 

-    

 

  

n/a

  

 

-    

 

  

n/a

  

n/a

  

n/a

Energy I (Aug 2011 / Feb 2015)

  

 

2,441,558

 

  

 

174,492

 

  

 

527,407

 

  

1.4x

  

 

4,306,894

 

  

1.9x

  

 

4,834,301

 

  

1.9x

  

14%

  

11%

Energy II (Feb 2015 / Feb 2020)

  

 

4,628,418

 

  

 

1,017,254

 

  

 

4,227,602

 

  

1.7x

  

 

3,075,041

 

  

1.5x

  

 

7,302,643

 

  

1.6x

  

9%

  

8%

*Energy III (Feb 2020 / Feb 2026)

  

 

4,366,334

 

  

 

2,314,765

 

  

 

3,624,077

 

  

1.9x

  

 

1,018,342

 

  

2.3x

  

 

4,642,419

 

  

2.0x

  

60%

  

43%

BCP Asia I (Dec 2017 / Sep 2021)

  

 

2,438,028

 

  

 

418,459

 

  

 

2,841,512

 

  

1.5x

  

 

1,720,561

 

  

5.4x

  

 

4,562,073

 

  

2.1x

  

93%

  

29%

*BCP Asia II (Sep 2021 / Sep 2027)

  

 

6,656,118

 

  

 

5,906,814

 

  

 

689,960

 

  

1.1x

  

 

-    

 

  

n/a

  

 

689,960

 

  

1.1x

  

n/a

  

n/m

Core Private Equity I (Jan 2017 / Mar 2021) (h)

  

 

4,761,609

 

  

 

1,158,622

 

  

 

7,517,278

 

  

2.0x

  

 

2,293,838

 

  

4.1x

  

 

9,811,116

 

  

2.3x

  

55%

  

20%

*Core Private Equity II (Mar 2021 / Mar 2026) (h)

  

 

8,205,237

 

  

 

5,721,026

 

  

 

2,811,586

 

  

1.2x

  

 

59,581

 

  

n/a

  

 

2,871,167

 

  

1.2x

  

n/a

  

10%

Total Corporate Private Equity

  

$

144,852,701

 

  

$

49,726,481

 

  

$

65,303,662

 

  

1.5x

  

$

131,041,776

 

  

2.2x

  

$

196,345,438

 

  

1.9x

  

16%

  

15%

Tactical Opportunities

                             

*Tactical Opportunities (Various)

  

$

28,780,088

 

  

$

14,588,176

 

  

$

11,030,696

 

  

1.2x

  

$

22,016,525

 

  

1.9x

  

$

33,047,221

 

  

1.6x

  

17%

  

11%

*Tactical Opportunities Co-Investment and Other (Various)

  

 

9,900,804

 

  

 

1,301,237

 

  

 

4,499,802

 

  

1.7x

  

 

8,708,383

 

  

1.6x

  

 

13,208,185

 

  

1.6x

  

18%

  

17%

Total Tactical Opportunities

  

$

38,680,892

 

  

$

15,889,413

 

  

$

15,530,498

 

  

1.3x

  

$

30,724,908

 

  

1.8x

  

$

46,255,406

 

  

1.6x

  

17%

  

12%

 

 
   

The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone Inc. n/m represents “not meaningful” generally due to the limited time since initial investment. n/a represents “not applicable”. Notes on page 20. BREP – Blackstone Real Estate Partners, BREDS – Blackstone Real Estate Debt Strategies, BCP – Blackstone Capital Partners, BCOM – Blackstone Communications.

* Represents funds that are currently in their investment period.

 

 

Blackstone |   19


 

INVESTMENT RECORDS AS OF MARCH 31, 2023(a) – (CONT’D)

 

 

($/ in thousands, except where noted)

  

Committed

    

Available

    

Unrealized Investments

  

Realized Investments

  

Total Investments

  

Net IRRs (d)

Fund (Investment Period Beginning Date / Ending Date)

  

Capital

    

Capital (b)

    

Value

    

MOIC (c)

  

Value

    

MOIC (c)

  

Value

    

MOIC (c)

  

  Realized  

  

  Total  

Private Equity (continued)

                             

Growth

                             

*BXG I (Jul 2020 / Jul 2025)

  

 

5,056,267

 

  

 

1,245,453

 

  

 

3,635,281

 

  

1.0x

  

 

402,400

 

  

3.2x

  

 

4,037,681

 

  

1.1x

  

n/m

  

(1)%

BXG II (TBD)

  

 

4,045,697

 

  

 

4,045,697

 

  

 

-    

 

  

n/a

  

 

-    

 

  

n/a

  

 

-    

 

  

n/a

  

n/a

  

n/a

Total Growth

  

$

9,101,964

 

  

$

5,291,150

 

  

$

3,635,281

 

  

1.0x

  

$

402,400

 

  

3.2x

  

$

4,037,681

 

  

1.1x

  

n/m

  

(1)%

Strategic Partners (Secondaries)

                             

Strategic Partners I-V (Various) (i)

  

 

11,447,898

 

  

 

641,841

 

  

 

351,910

 

  

n/a

  

 

16,969,978

 

  

n/a

  

 

17,321,888

 

  

1.7x

  

n/a

  

13%

Strategic Partners VI (Apr 2014 / Apr 2016) (i)

  

 

4,362,772

 

  

 

878,426

 

  

 

963,932

 

  

n/a

  

 

4,085,158

 

  

n/a

  

 

5,049,090

 

  

1.7x

  

n/a

  

14%

Strategic Partners VII (May 2016 / Mar 2019) (i)

  

 

7,489,970

 

  

 

1,781,038

 

  

 

4,316,007

 

  

n/a

  

 

6,260,527

 

  

n/a

  

 

10,576,534

 

  

2.0x

  

n/a

  

19%

Strategic Partners Real Assets II (May 2017 / Jun 2020) (i)

  

 

1,749,807

 

  

 

476,907

 

  

 

1,027,150

 

  

n/a

  

 

1,100,472

 

  

n/a

  

 

2,127,622

 

  

1.5x

  

n/a

  

14%

Strategic Partners VIII (Mar 2019 / Oct 2021) (i)

  

 

10,763,600

 

  

 

4,590,297

 

  

 

8,418,380

 

  

n/a

  

 

5,894,590

 

  

n/a

  

 

14,312,970

 

  

1.8x

  

n/a

  

35%

*Strategic Partners Real Estate, SMA and Other (Various) (i)

  

 

9,072,886

 

  

 

3,183,860

 

  

 

3,179,914

 

  

n/a

  

 

3,488,377

 

  

n/a

  

 

6,668,291

 

  

1.7x

  

n/a

  

19%

*Strategic Partners Infra III (Jun 2020 / Jul 2024) (i)

  

 

3,250,100

 

  

 

1,423,545

 

  

 

1,271,893

 

  

n/a

  

 

239,153

 

  

n/a

  

 

1,511,046

 

  

1.4x

  

n/a

  

31%

*Strategic Partners IX (Oct 2021 / Jan 2027) (i)

  

 

19,492,126

 

  

 

12,551,380

 

  

 

3,907,359

 

  

n/a

  

 

538,872

 

  

n/a

  

 

4,446,231

 

  

1.3x

  

n/a

  

21%

Total Strategic Partners (Secondaries)

  

$

      67,629,159

 

  

$

      25,527,294

 

  

$

     23,436,545

 

  

n/a

  

$

      38,577,127

 

  

n/a

  

$

      62,013,672

 

  

1.7x

  

n/a

  

15%

Life Sciences

                             

Clarus IV (Jan 2018 / Jan 2020)

  

 

910,000

 

  

 

97,447

 

  

 

940,338

 

  

1.6x

  

 

284,314

 

  

1.9x

  

 

1,224,652

 

  

1.7x

  

21%

  

13%

*BXLS V (Jan 2020 / Jan 2025)

  

 

4,907,799

 

  

 

3,468,466

 

  

 

1,608,935

 

  

1.4x

  

 

95,055

 

  

1.1x

  

 

1,703,990

 

  

1.4x

  

n/m

  

5%

Credit

                             

Mezzanine / Opportunistic I (Jul 2007 / Oct 2011)

  

$

2,000,000

 

  

$

97,114

 

  

$

-    

 

  

n/a

  

$

4,809,097

 

  

1.6x

  

$

4,809,097

 

  

1.6x

  

n/a

  

17%

Mezzanine / Opportunistic II (Nov 2011 / Nov 2016)

  

 

4,120,000

 

  

 

994,949

 

  

 

158,837

 

  

0.2x

  

 

6,586,920

 

  

1.6x

  

 

6,745,757

 

  

1.4x

  

n/a

  

10%

Mezzanine / Opportunistic III (Sep 2016 / Jan 2021)

  

 

6,639,133

 

  

 

813,501

 

  

 

3,309,664

 

  

1.0x

  

 

6,429,958

 

  

1.6x

  

 

9,739,622

 

  

1.4x

  

n/a

  

11%

*Mezzanine / Opportunistic IV (Jan 2021 / Jan 2026)

  

 

5,016,771

 

  

 

3,117,621

 

  

 

2,901,910

 

  

1.1x

  

 

149,566

 

  

n/m

  

 

3,051,476

 

  

1.1x

  

n/a

  

11%

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

 

  

 

280,321

 

  

0.4x

  

 

5,287,126

 

  

1.2x

  

 

5,567,447

 

  

1.1x

  

n/a

  

1%

Stressed / Distressed III (Dec 2017 / Dec 2022)

  

 

7,356,380

 

  

 

2,299,547

 

  

 

3,005,197

 

  

1.0x

  

 

3,146,337

 

  

1.4x

  

 

6,151,534

 

  

1.1x

  

n/a

  

7%

Energy I (Nov 2015 / Nov 2018)

  

 

2,856,867

 

  

 

1,045,875

 

  

 

775,134

 

  

1.2x

  

 

2,711,666

 

  

1.6x

  

 

3,486,800

 

  

1.5x

  

n/a

  

10%

*Energy II (Feb 2019 / Feb 2024)

  

 

3,616,081

 

  

 

1,618,066

 

  

 

2,112,062

 

  

1.1x

  

 

1,301,896

 

  

1.6x

  

 

3,413,958

 

  

1.2x

  

n/a

  

20%

European Senior Debt I (Feb 2015 / Feb 2019)

  

1,964,689

 

  

473,985

 

  

639,489

 

  

0.7x

  

2,559,005

 

  

1.4x

  

3,198,494

 

  

1.2x

  

n/a

  

2%

*European Senior Debt II (Jun 2019 / Jun 2024)

  

4,088,344

 

  

1,085,456

 

  

4,254,443

 

  

1.0x

  

1,590,110

 

  

1.9x

  

5,844,553

 

  

1.1x

  

n/a

  

11%

Total Credit Drawdown Funds (j)

  

$

46,889,033

 

  

$

12,228,380

 

  

$

17,860,139

 

  

0.9x

  

$

41,019,983

 

  

1.5x

  

$

58,880,122

 

  

1.3x

  

n/a

  

10%

 

 

 

 

(a)

Excludes investment vehicles where Blackstone does not earn fees.

 

(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.

 

(c)

Multiple of Invested Capital (“MOIC”) represents carrying value, before management fees, expenses and Performance Revenues, divided by invested capital.

 

(d)

Unless otherwise indicated, Net Internal Rate of Return (“IRR”) represents the annualized inception to March 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.

 

(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.

 

(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.

 

(g)

BREDS High-Yield represents the flagship real estate debt drawdown funds only.

 

(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.

 

(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.

 

 

(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.

 

 
   

The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone Inc. n/m represents “not meaningful” generally due to the limited time since initial investment. n/a represents “not applicable”. BXG – Blackstone Growth. BXLS – Blackstone Life Sciences.

* Represents funds that are currently in their investment period.

 

 

Blackstone |   20


 

INVESTMENT RECORDS AS OF MARCH 31, 2023(a) – (CONT’D)

 

 Selected Perpetual Capital Strategies(k)

 

($ in thousands, except where noted)

  

Investment

           

Total

           

Total Net       

 

Strategy (Inception Year)

  

Strategy

           

AUM

           

Return (l)       

 

Real Estate

              

BPP - Blackstone Property Partners Platform (2013) (m)

  

 

Core+ Real Estate

 

  

 

            

 

  

$

                70,595,493

 

  

 

            

 

  

 

9%

 

BREIT - Blackstone Real Estate Income Trust (2017) (n)

  

 

Core+ Real Estate

 

     

 

69,711,147

 

     

 

11%

 

BREIT - Class I (o)

  

 

Core+ Real Estate

 

           

 

12%

 

BXMT - Blackstone Mortgage Trust (2013) (p)

  

 

Real Estate Debt

 

     

 

5,600,003

 

     

 

5%

 

Private Equity

              

BIP - Blackstone Infrastructure Partners (2019) (q)

  

 

Infrastructure

 

     

 

28,593,836

 

     

 

15%

 

Credit

              

BXSL - Blackstone Secured Lending Fund (2018) (r)

  

 

U.S. Direct Lending

 

     

 

10,878,825

 

     

 

10%

 

BCRED - Blackstone Private Credit Fund (2021) (s)

  

 

U.S. Direct Lending

 

     

 

58,964,030

 

     

 

8%

 

BCRED - Class I (t)

  

 

U.S. Direct Lending

 

           

 

9%

 

Hedge Fund Solutions

              

BSCH - Blackstone Strategic Capital Holdings (2014) (u)

  

 

GP Stakes

 

     

 

10,147,324

 

     

 

12%

 

 

 

 

 

(k)

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) most perpetual capital assets managed for insurance clients, and (3) investment vehicles where Blackstone does not earn fees.

 

 

(l)

Unless otherwise indicated, Total Net Return represents the annualized inception to March 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.

 

 

(m)

BPP represents the aggregate Total AUM 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 March 31, 2023, these vehicles represented $2.9 billion of Total AUM.

 

 

(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. 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.

 

 

(o)

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.

 

 

(p)

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.

 

 

(q)

Including co-investment vehicles, BIP Total AUM is $36.1 billion.

 

 

(r)

The BXSL Total AUM and Total Net Return are presented as of December 31, 2022. BXSL Total Net Return reflects the change in 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.

 

 

(s)

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 AUM reflects gross asset value plus amounts borrowed or available to be borrowed under certain credit facilities. BCRED net asset value as of March 31, 2023 was $23.1 billion.

 

 

(t)

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.

 

 

(u)

BSCH represents the aggregate Total AUM 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 AUM is $11.1 billion.

 
   
The returns presented herein represent those of the applicable Blackstone Funds and not those of Blackstone Inc. n/m represents “not meaningful” generally due to the limited time since initial investment. n/a represents “not applicable”.  

Blackstone |   21


 

SHAREHOLDER DIVIDENDS

 

 

§

  Generated $0.97 of Distributable Earnings per common share during the quarter, bringing the LTM amount to $4.59 per common share.

 

§

  Blackstone declared a quarterly dividend of $0.82 per common share to record holders as of May 1, 2023; payable on May 8, 2023.

 

 

 

 ($ in thousands, except per

 

 

  share data)

                                 

% Change

 

                 

% Change

 

  

1Q’22

   

2Q’22

   

3Q’22

   

4Q’22

   

1Q’23

   

vs. 1Q’22

    

1Q’22 LTM

   

1Q’23 LTM

   

vs. 1Q’22 LTM

   

Distributable Earnings

  

$

  1,937,880

 

 

$

  1,985,825

 

 

$

  1,374,869

 

 

$

  1,334,206

 

 

$

1,249,092

 

 

 

(36)%

 

  

$

  6,916,473

 

 

$

  5,943,992

 

 

 

(14)%

 

Add: Other Payables Attributable to Common Shareholders

  

 

115,166

 

 

 

298,570

 

 

 

145,137

 

 

 

67,528

 

 

 

131,300

 

 

 

14%

 

  

 

721,856

 

 

 

642,535

 

 

 

(11)%

 

   

DE before Certain Payables

  

 

2,053,046

 

 

 

2,284,395

 

 

 

1,520,006

 

 

 

1,401,734

 

 

 

1,380,392

 

 

 

(33)%

 

  

 

7,638,329

 

 

 

6,586,527

 

 

 

(14)%

 

   

Percent to Common Shareholders

  

 

61%

 

 

 

61%

 

 

 

61%

 

 

 

62%

 

 

 

62%

 

    

 

61%

 

 

 

62%

 

 
   

DE before Certain Payables Attributable to Common Shareholders

  

 

1,254,703

 

 

 

1,402,640

 

 

 

934,240

 

 

 

862,892

 

 

 

852,166

 

 

 

(32)%

 

  

 

4,625,125

 

 

 

4,051,938

 

 

 

(12)%

 

   

Less: Other Payables Attributable to Common Shareholders

  

 

(115,166

 

 

(298,570

 

 

(145,137

 

 

(67,528

 

 

(131,300

 

 

14%

 

  

 

(721,856

 

 

(642,535

 

 

(11)%

 

   

DE Attributable to Common Shareholders

  

 

1,139,537

 

 

 

1,104,070

 

 

 

789,103

 

 

 

795,364

 

 

 

720,866

 

 

 

(37)%

 

  

 

3,903,269

 

 

 

3,409,403

 

 

 

(13)%

 

   

DE per Common Share

  

$

1.55

 

 

$

1.49

 

 

$

1.06

 

 

$

1.07

 

 

$

0.97

 

 

 

(37)%

 

  

$

5.36

 

 

$

4.59

 

 

 

(14)%

 

   

Less: Retained Capital per Common Share

  

$

(0.23

 

$

(0.22

 

$

(0.16

 

$

(0.16

 

$

(0.15

 

 

(35)%

 

  

$

(0.80

 

$

(0.69

 

 

(14)%

 

   

Actual Dividend per Common Share

  

$

1.32

 

 

$

1.27

 

 

$

0.90

 

 

$

0.91

 

 

$

0.82

 

 

 

(38)%

 

  

$

4.56

 

 

$

3.90

 

 

 

(14)%

 

   

Record Date

          

 

May 1, 2023

 

          
   

Payable Date

          

 

May 8, 2023

 

              

 

 

 
   
A detailed description of Blackstone’s dividend policy and the definition of Distributable Earnings can be found on pages 34-36, Definitions and Dividend Policy. See additional notes on page 33.  

Blackstone |   22


 

SHARE SUMMARY

 

 

§

  Distributable Earnings Shares Outstanding as of quarter end of 1.208 billion shares.

 

 

Repurchased 1.0 million common shares in the quarter and 4.9 million common shares over the LTM.

 

 

Available authorization remaining was $1.0 billion at March 31, 2023.

 

 

 

 
    1Q’22     2Q’22     3Q’22     4Q’22     1Q’23  
 

Participating Common Shares

    734,543,862       742,187,838       741,552,385       742,653,758       745,916,828  
 

Participating Partnership Units

    467,375,889       466,568,377       464,951,386       463,758,383       462,366,799  
 

Distributable Earnings Shares Outstanding

    1,201,919,751       1,208,756,215       1,206,503,771       1,206,412,141       1,208,283,627  

 

 
   
Participating Common Shares and Participating Partnership Units include both issued and outstanding shares and unvested shares that participate in dividends.  

Blackstone |   23


 

Reconciliations and Disclosures

 
 

 

Blackstone |   24


 

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

 

 

    

QTD

 

          

LTM

 

 
         
                 
 ($ in thousands)

 

  

1Q’22

 

   

2Q’22

 

   

3Q’22

 

   

4Q’22

 

   

1Q’23

 

          

1Q’22

 

   

1Q’23

 

 
   

 Net Income (Loss) Attributable to Blackstone Inc.

  

$

1,216,874

 

 

$

(29,393

 

$

2,296

 

 

$

557,854

 

 

$

85,812

 

    

$

5,326,399

 

 

$

616,569

 

   

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

  

 

1,059,313

 

 

 

(35,521

 

 

37,724

 

 

 

214,886

 

 

 

56,700

 

    

 

4,710,081

 

 

 

273,789

 

   

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

  

 

216,375

 

 

 

(216,707

 

 

(62,093

 

 

170,191

 

 

 

74,869

 

    

 

1,454,831

 

 

 

(33,740

   

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

  

 

5,052

 

 

 

25,875

 

 

 

25,773

 

 

 

(199,590

 

 

(6,700

    

 

10,163

 

 

 

(154,642

   

 Net Income (Loss)

  

$

2,497,614

 

 

$

(255,746

 

$

3,700

 

 

$

743,341

 

 

$

210,681

 

    

$

11,501,474

 

 

$

701,976

 

   

Provision (Benefit) for Taxes

  

 

483,281

 

 

 

36,514

 

 

 

94,231

 

 

 

(141,146

 

 

47,675

 

    

 

1,668,129

 

 

 

37,274

 

   

 Income (Loss) Before Provision (Benefit) for Taxes

  

$

2,980,895

 

 

$

(219,232

 

$

97,931

 

 

$

602,195

 

 

$

258,356

 

    

$

13,169,603

 

 

$

739,250

 

   

Transaction-Related Charges (a)

  

 

25,333

 

 

 

25,141

 

 

 

9,247

 

 

 

(2,588

 

 

8,621

 

    

 

141,483

 

 

 

40,421

 

   

Amortization of Intangibles (b)

  

 

17,044

 

 

 

17,044

 

 

 

13,238

 

 

 

13,155

 

 

 

11,341

 

    

 

68,176

 

 

 

54,778

 

   

Impact of Consolidation (c)

  

 

(221,427

 

 

190,832

 

 

 

36,320

 

 

 

29,399

 

 

 

(68,169

    

 

(1,464,994

 

 

188,382

 

   

Unrealized Performance Revenues (d)

  

 

(1,293,050

 

 

3,467,668

 

 

 

771,637

 

 

 

490,723

 

 

 

759,316

 

    

 

(7,503,799

 

 

5,489,344

 

   

Unrealized Performance Allocations Compensation (e)

  

 

472,284

 

 

 

(1,386,543

 

 

(359,590

 

 

(196,739

 

 

(313,249

    

 

3,200,363

 

 

 

(2,256,121

   

Unrealized Principal Investment (Income) Loss (f)

  

 

(26,758

 

 

203,288

 

 

 

996,105

 

 

 

62,894

 

 

 

479,120

 

    

 

(282,591

 

 

1,741,407

 

   

Other Revenues (g)

  

 

(72,819

 

 

(155,704

 

 

(198,546

 

 

243,315

 

 

 

14,180

 

    

 

(215,431

 

 

(96,755

   

Equity-Based Compensation (h)

  

 

201,545

 

 

 

195,644

 

 

 

190,197

 

 

 

194,704

 

 

 

268,134

 

    

 

616,810

 

 

 

848,679

 

   

Administrative Fee Adjustment (i)

  

 

2,485

 

 

 

2,476

 

 

 

2,460

 

 

 

2,445

 

 

 

2,447

 

    

 

9,965

 

 

 

9,828

 

   

Taxes and Related Payables (j)

  

 

(147,652

 

 

(354,789

 

 

(184,130

 

 

(105,297

 

 

(171,005

    

 

(823,112

 

 

(815,221

   

 Distributable Earnings

  

$

1,937,880

 

 

$

1,985,825

 

 

$

1,374,869

 

 

$

1,334,206

 

 

$

1,249,092

 

    

$

6,916,473

 

 

$

5,943,992

 

   

Taxes and Related Payables (j)

  

 

147,652

 

 

 

354,789

 

 

 

184,130

 

 

 

105,297

 

 

 

171,005

 

    

 

823,112

 

 

 

815,221

 

   

Net Interest and Dividend (Income) Loss (k)

  

 

12,117

 

 

 

3,282

 

 

 

22,850

 

 

 

(6,755

 

 

9,108

 

    

 

32,777

 

 

 

28,485

 

   

 Total Segment Distributable Earnings

  

$

2,097,649

 

 

$

2,343,896

 

 

$

1,581,849

 

 

$

1,432,748

 

 

$

1,429,205

 

    

$

7,772,362

 

 

$

6,787,698

 

   

Realized Performance Revenues (l)

  

 

(1,312,810

 

 

(2,206,774

 

 

(469,009

 

 

(472,745

 

 

(641,526

    

 

(4,794,599

 

 

(3,790,054

   

Realized Performance Compensation (m)

  

 

519,120

 

 

 

926,974

 

 

 

206,224

 

 

 

161,779

 

 

 

296,024

 

    

 

1,925,766

 

 

 

1,591,001

 

   

Realized Principal Investment Income (n)

  

 

(157,095

 

 

(43,509

 

 

(139,765

 

 

(55,887

 

 

(43,691

    

 

(446,705

 

 

(282,852

   

 Fee Related Earnings

  

$

1,146,864

 

 

$

1,020,587

 

 

$

1,179,299

 

 

$

1,065,895

 

 

$

1,040,012

 

    

$

4,456,824

 

 

$

4,305,793

 

   

 Adjusted EBITDA Reconciliation

                     
   

 Distributable Earnings

  

$

1,937,880

 

 

$

1,985,825

 

 

$

1,374,869

 

 

$

1,334,206

 

 

$

1,249,092

 

    

$

6,916,473

 

 

$

5,943,992

 

   

Interest Expense (o)

  

 

66,602

 

 

 

69,425

 

 

 

80,312

 

 

 

100,230

 

 

 

104,209

 

    

 

218,894

 

 

 

354,176

 

   

Taxes and Related Payables (j)

  

 

147,652

 

 

 

354,789

 

 

 

184,130

 

 

 

105,297

 

 

 

171,005

 

    

 

823,112

 

 

 

815,221

 

   

Depreciation and Amortization (p)

  

 

14,316

 

 

 

15,644

 

 

 

14,958

 

 

 

24,301

 

 

 

23,175

 

    

 

54,210

 

 

 

78,078

 

   

 Adjusted EBITDA

  

$

    2,166,450

 

 

$

    2,425,683

 

 

$

    1,654,269

 

 

$

    1,564,034

 

 

$

    1,547,481

 

    

$

    8,012,689

 

 

$

    7,191,467

 

   
                             

 

 
   
Notes on pages 26-27.  

 

Blackstone |   25


 

RECONCILIATION OF GAAP TO NON-GAAP MEASURES – NOTES

 

Note:     See pages 34-36, Definitions and Dividend Policy.

 

(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.

 

(b)

This adjustment removes the amortization of transaction-related intangibles, which are excluded from Blackstone’s segment presentation.

 

(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.

 

(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.

 

    QTD         LTM        
($ in thousands)   1Q’22     2Q’22     3Q’22     4Q’22     1Q’23         1Q’22     1Q’23        

GAAP Unrealized Performance Allocations

 

$

        1,293,050

 

 

$

         (3,467,668

 

$

           (771,637

 

$

(488,801

 

$

(759,212

   

$

   7,503,799

 

 

$

(5,487,318

 

Segment Adjustment

 

 

-    

 

 

 

-    

 

 

 

          -    

 

 

 

             (1,922

 

 

             (104

   

 

-    

 

 

 

       (2,026

 

Unrealized Performance Revenues

 

$

1,293,050

 

 

$

(3,467,668

 

$

(771,637

 

$

(490,723

 

$

(759,316

   

$

7,503,799

 

 

$

(5,489,344

 

(e)   This adjustment removes Unrealized Performance Allocations Compensation.

 

(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.

 

    

   

 
    QTD         LTM        
($ in thousands)   1Q’22     2Q’22     3Q’22     4Q’22     1Q’23         1Q’22     1Q’23        

GAAP Unrealized Principal Investment Income (Loss)

 

$

73,961

 

 

$

(500,490

 

$

(1,069,697

 

$

(67,623

 

$

(491,417

   

$

890,847

 

 

$

(2,129,227

 

Segment Adjustment

 

 

(47,203

 

 

297,202

 

 

 

73,592

 

 

 

4,729

 

 

 

12,297

 

   

 

(608,256

 

 

387,820

 

 

Unrealized Principal Investment Income (Loss)

 

$

26,758

 

 

$

(203,288

 

$

(996,105

 

$

(62,894

 

$

(479,120

   

$

282,591

 

 

$

(1,741,407

 

(g) This adjustment removes Other Revenues on a segment basis. The Segment Adjustment represents the removal of certain Transaction-Related Charges.

 

  

 
    QTD         LTM        
($ in thousands)   1Q’22     2Q’22     3Q’22     4Q’22     1Q’23         1Q’22     1Q’23        

GAAP Other Revenue

 

$

72,869

 

 

$

155,588

 

 

$

199,382

 

 

$

(243,282

 

$

(14,154

   

$

215,651

 

 

$

97,534

 

 

Segment Adjustment

 

 

(50

 

 

116

 

 

 

(836

 

 

(33

 

 

(26

   

 

(220

 

 

(779

 

Other Revenues

 

$

72,819

 

 

$

155,704

 

 

$

198,546

 

 

$

(243,315

 

$

(14,180

   

$

215,431

 

 

$

96,755

 

 

 

(h)

This adjustment removes Equity-Based Compensation on a segment basis.

 

(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.

 
   
 

 

Blackstone |   26


 

RECONCILIATION OF GAAP TO NON-GAAP MEASURES – NOTES (CONT’D)

 

 

(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. For interim periods, taxes are calculated using the preferred annualized effective tax rate approach. Related Payables represent tax-related payables including the amount payable under the Tax Receivable Agreement. Please refer to page 34 for the full definition of Taxes and Related Payables.

    QTD         LTM  
($ in thousands)   1Q’22     2Q’22     3Q’22     4Q’22     1Q’23         1Q’22     1Q’23  

Taxes

  $         124,645     $         324,954     $         163,602     $ 80,242     $ 151,002       $ 758,111     $ 719,800  

Related Payables

    23,007       29,835       20,528       25,055       20,003         65,001       95,421  

Taxes and Related Payables

  $ 147,652     $ 354,789     $ 184,130     $         105,297     $         171,005       $       823,112     $         815,221  

 

(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.

  

    QTD         LTM  
($ in thousands)   1Q’22     2Q’22     3Q’22     4Q’22     1Q’23         1Q’22     1Q’23  

GAAP Interest and Dividend Revenue

  $ 54,485     $ 62,075     $ 52,420     $ 102,632     $ 90,485       $ 183,716     $ 307,612  

Segment Adjustment

    -           4,068       5,042       4,353       4,616         2,401       18,079  

Interest and Dividend Revenue

  $ 54,485     $ 66,143     $ 57,462     $ 106,985     $ 95,101       $ 186,117     $ 325,691  
               

GAAP Interest Expense

  $ 66,747     $ 69,642     $ 80,507     $ 100,329     $ 104,441       $ 220,032     $ 354,919  

Segment Adjustment

    (145     (217     (195     (99     (232       (1,138     (743

Interest Expense

 

$

66,602

 

 

$

69,425

 

 

$

80,312

 

 

$

100,230

 

 

$

104,209

 

   

$

218,894

 

 

$

354,176

 

Net Interest and Dividend Income (Loss)

 

$

(12,117

 

$

(3,282

 

$

(22,850

 

$

6,755

 

 

$

(9,108

   

$

(32,777

 

$

(28,485

(l) This adjustment removes the total segment amount of Realized Performance Revenues.

 

(m)  This adjustment removes the total segment amount of Realized Performance Compensation.

 

(n)  This adjustment removes the total segment amount of Realized Principal Investment Income.

 

(o)  This adjustment adds back Interest Expense on a segment basis, excluding interest expense related to the Tax Receivable Agreement.

 

(p)  This adjustment adds back Depreciation and Amortization on a segment basis.

 

Reconciliation of GAAP Shares of Common Stock Outstanding to Distributable Earnings Shares Outstanding

  

   

   

   

   

 

    QTD            
     1Q’22     2Q’22     3Q’22     4Q’22     1Q’23                  

GAAP Shares of Common Stock Outstanding

 

 

707,180,830

 

 

 

706,476,877

 

 

 

708,995,155

 

 

 

710,276,923

 

 

 

712,794,968

 

     

Unvested Participating Common Shares

 

 

27,363,032

 

 

 

35,710,961

 

 

 

32,557,230

 

 

 

32,376,835

 

 

 

33,121,860

 

     

Total Participating Common Shares

 

 

734,543,862

 

 

 

742,187,838

 

 

 

741,552,385

 

 

 

742,653,758

 

 

 

745,916,828

 

     

Participating Partnership Units

 

 

467,375,889

 

 

 

466,568,377

 

 

 

464,951,386

 

 

 

463,758,383

 

 

 

462,366,799

 

     

Distributable Earnings Shares Outstanding

 

 

1,201,919,751

 

 

 

1,208,756,215

 

 

 

1,206,503,771

 

 

 

1,206,412,141

 

 

 

1,208,283,627

 

     

 

Disclosure of Weighted-Average Shares Common Stock Outstanding

 

    QTD         LTM  
     1Q’22     2Q’22     3Q’22     4Q’22     1Q’23         1Q’22     1Q’23  

Total GAAP Weighted-Average Shares of Common Stock Outstanding - Basic

 

 

734,327,015

 

 

 

707,382,293

 

 

 

742,345,646

 

 

 

742,742,919

 

 

 

746,064,922

 

   

 

726,003,755

 

 

 

743,558,192

 

Weighted-Average Shares of Unvested Deferred Restricted Common Stock

 

 

639,900

 

 

 

-    

 

 

 

149,886

 

 

 

186,808

 

 

 

579,007

 

   

 

427,485

 

 

 

263,137

 

Total GAAP Weighted-Average Shares of Common Stock Outstanding - Diluted

 

 

734,966,915

 

 

 

707,382,293

 

 

 

742,495,532

 

 

 

742,929,727

 

 

 

746,643,929

 

   

 

726,431,240

 

 

 

743,821,328

 

 

 
   
GAAP Shares of Common Stock Outstanding and Total GAAP Weighted-Average Shares of Common Stock Outstanding – Basic for 3Q’22 include the effect of share repurchases that were initiated before quarter end but where the shares were not retired until after quarter end.  

 

Blackstone |   27


 

BLACKSTONE’S FIRST QUARTER 2023 GAAP BALANCE SHEET RESULTS

 

 

 

 
 ($ in thousands) (unaudited)    1Q’22     2Q’22     3Q’22     4Q’22     1Q’23  
 

 Assets

                              
 

Cash and Cash Equivalents

  

$

3,868,567

 

 

$

4,183,380

 

 

$

3,480,003

 

 

$

4,252,003

 

 

$

2,830,971

 

 

Cash Held by Blackstone Funds and Other

  

 

110,648

 

 

 

129,276

 

 

 

94,358

 

 

 

241,712

 

 

 

190,322

 

 

Investments

  

 

30,068,474

 

 

 

27,323,758

 

 

 

26,256,148

 

 

 

27,553,251

 

 

 

26,985,951

 

 

Accounts Receivable

  

 

517,465

 

 

 

774,137

 

 

 

835,529

 

 

 

462,904

 

 

 

924,934

 

 

Due from Affiliates

  

 

4,004,359

 

 

 

3,891,958

 

 

 

4,029,490

 

 

 

4,146,707

 

 

 

4,099,765

 

 

Intangible Assets, Net

  

 

265,686

 

 

 

246,988

 

 

 

232,096

 

 

 

217,287

 

 

 

230,295

 

 

Goodwill

  

 

1,890,202

 

 

 

1,890,202

 

 

 

1,890,202

 

 

 

1,890,202

 

 

 

1,890,202

 

 

Other Assets

  

 

422,786

 

 

 

658,298

 

 

 

785,794

 

 

 

800,458

 

 

 

833,232

 

 

Right-of-Use Assets

  

 

868,437

 

 

 

886,911

 

 

 

887,832

 

 

 

896,981

 

 

 

894,067

 

 

Deferred Tax Assets

  

 

1,327,454

 

 

 

1,646,400

 

 

 

1,767,869

 

 

 

2,062,722

 

 

 

2,206,700

 

 

 Total Assets

  

$

    43,344,078

 

 

$

    41,631,308

 

 

$

    40,259,321

 

 

$

    42,524,227

 

 

$

    41,086,439

 

 

 Liabilities and Equity

                              
 

Loans Payable

  

$

8,937,456

 

 

$

9,365,274

 

 

$

9,263,080

 

 

$

12,349,584

 

 

$

12,311,469

 

 

Due to Affiliates

  

 

1,881,054

 

 

 

2,001,391

 

 

 

2,060,891

 

 

 

2,118,481

 

 

 

1,974,182

 

 

Accrued Compensation and Benefits

  

 

8,140,773

 

 

 

6,765,492

 

 

 

6,732,507

 

 

 

6,101,801

 

 

 

5,470,773

 

 

Securities Sold, Not Yet Purchased

  

 

27,278

 

 

 

27,029

 

 

 

26,783

 

 

 

3,825

 

 

 

3,881

 

 

Repurchase Agreements

  

 

77,289

 

 

 

152,529

 

 

 

313,138

 

 

 

89,944

 

 

 

19,563

 

 

Operating Lease Liabilities

  

 

986,073

 

 

 

993,875

 

 

 

985,632

 

 

 

1,021,454

 

 

 

1,016,808

 

 

Accounts Payable, Accrued Expenses and Other Liabilities

  

 

1,053,128

 

 

 

991,620

 

 

 

1,141,905

 

 

 

1,158,071

 

 

 

1,575,938

 

 

 Total Liabilities

  

 

21,103,051

 

 

 

20,297,210

 

 

 

20,523,936

 

 

 

22,843,160

 

 

 

22,372,614

 

 

 Redeemable Non-Controlling Interests in Consolidated Entities

  

 

41,430

 

 

 

1,275,491

 

 

 

1,344,188

 

 

 

1,715,006

 

 

 

1,644,697

 

 

 Equity

                              
 

Common Stock, $0.00001 par value (712,794,968 shares issued and outstanding as of March 31, 2023)

  

 

7

 

 

 

7

 

 

 

7

 

 

 

7

 

 

 

7

 

 

Series I Preferred Stock, $0.00001 par value (1 share issued and outstanding as of March 31, 2023)

  

 

-    

 

 

 

-    

 

 

 

-    

 

 

 

-    

 

 

 

-    

 

 

Series II Preferred Stock, $0.00001 par value (1 share issued and outstanding as of March 31, 2023)

  

 

-    

 

 

 

-    

 

 

 

-    

 

 

 

-    

 

 

 

-    

 

 

Additional Paid-in-Capital

  

 

5,879,796

 

 

 

5,870,285

 

 

 

5,791,006

 

 

 

5,935,273

 

 

 

5,957,054

 

 

Retained Earnings

  

 

3,805,918

 

 

 

2,803,100

 

 

 

1,869,463

 

 

 

1,748,106

 

 

 

1,156,109

 

 

Accumulated Other Comprehensive Loss

  

 

(25,754

 

 

(42,225

 

 

(74,800

 

 

(27,475

 

 

(22,333

 

Non-Controlling Interests in Consolidated Entities

  

 

5,747,698

 

 

 

5,281,244

 

 

 

5,357,148

 

 

 

5,056,480

 

 

 

5,058,090

 

 

Non-Controlling Interests in Blackstone Holdings

  

 

6,791,932

 

 

 

6,146,196

 

 

 

5,448,373

 

 

 

5,253,670

 

 

 

4,920,201

 

 

 Total Equity

  

 

22,199,597

 

 

 

20,058,607

 

 

 

18,391,197

 

 

 

17,966,061

 

 

 

17,069,128

 

 

 Total Liabilities and Equity

  

$

43,344,078

 

 

$

41,631,308

 

 

$

40,259,321

 

 

$

42,524,227

 

 

$

41,086,439

 

 
            
 
                

 

 
   
See page 29, Reconciliation of GAAP to Non-GAAP Balance Sheet Measures.  

 

Blackstone |   28


 

RECONCILIATION OF GAAP TO NON-GAAP BALANCE SHEET MEASURES    

 

 

 
 ($ in thousands)    1Q’22     2Q’22     3Q’22     4Q’22     1Q’23  
 

Investments of Consolidated Blackstone Funds

  

$

2,045,156

 

 

$

3,764,850

 

 

$

3,828,497

 

 

$

5,136,967

 

 

$

5,443,867

 

 

Equity Method Investments

            
 

Partnership Investments

  

 

5,858,926

 

 

 

5,446,688

 

 

 

5,566,645

 

 

 

5,530,420

 

 

 

5,598,552

 

 

Accrued Performance Allocations

  

 

17,661,244

 

 

 

13,544,855

 

 

 

12,938,888

 

 

 

12,360,682

 

 

 

11,517,750

 

 

Corporate Treasury Investments

  

 

916,510

 

 

 

810,672

 

 

 

799,016

 

 

 

1,053,540

 

 

 

958,632

 

 

Other Investments

  

 

3,586,638

 

 

 

3,756,693

 

 

 

3,123,102

 

 

 

3,471,642

 

 

 

3,467,150

 

 

 Total GAAP Investments

  

 

30,068,474

 

 

 

27,323,758

 

 

 

26,256,148

 

 

 

27,553,251

 

 

 

26,985,951

 

 

    

            
 

 Accrued Performance Allocations - GAAP

  

$

        17,661,244

 

 

$

        13,544,855

 

 

$

        12,938,888

 

 

$

        12,360,682

 

 

$

        11,517,750

 

 

Impact of Consolidation (a)

  

 

1

 

 

 

12,475

 

 

 

2,412

 

 

 

-    

 

 

 

-    

 

 

Due from Affiliates - GAAP (b)

  

 

112,194

 

 

 

136,631

 

 

 

154,587

 

 

 

269,987

 

 

 

190,337

 

 

Less: Net Realized Performance Revenues (c)

  

 

(743,772

 

 

(262,083

 

 

(342,922

 

 

(282,730

 

 

(379,453

 

Less: Accrued Performance Compensation - GAAP (d)

  

 

(7,483,337

 

 

(5,955,982

 

 

(5,693,325

 

 

(5,512,796

 

 

(4,956,515

 

 Net Accrued Performance Revenues

  

$

9,546,330

 

 

$

7,475,896

 

 

$

7,059,640

 

 

$

6,835,143

 

 

$

6,372,119

 

 

 Corporate Treasury and Other Investments - GAAP

  

$

4,503,148

 

 

$

4,567,365

 

 

$

3,922,118

 

 

$

4,525,181

 

 

$

4,425,781

 

 

Impact of Consolidation (a)

  

 

140,905

 

 

 

708,469

 

 

 

697,317

 

 

 

588,355

 

 

 

488,785

 

 

Other Assets (e)

  

 

379,768

 

 

 

642,875

 

 

 

617,346

 

 

 

360,219

 

 

 

347,995

 

 

Other Liabilities (f)

  

 

(66,065

 

 

(54,321

 

 

(37,974

 

 

(22,718

 

 

(33,505

 

 Corporate Treasury and Other Investments - Deconsolidated (g)

  

$

4,957,756

 

 

$

5,864,388

 

 

$

5,198,807

 

 

$

5,451,037

 

 

$

5,229,056

 

 

 Partnership Investments - GAAP

  

$

5,858,926

 

 

$

5,446,688

 

 

$

5,566,645

 

 

$

5,530,420

 

 

$

5,598,552

 

 

Impact of Consolidation (h)

  

 

(3,623,881

 

 

(3,169,740

 

 

(3,221,867

 

 

(3,221,619

 

 

(3,273,357

 

 GP/Fund Investments - Deconsolidated

  

$

2,235,045

 

 

$

2,276,948

 

 

$

2,344,778

 

 

$

2,308,801

 

 

$

2,325,195

 

 

 Loans Payable - GAAP

  

$

8,937,456

 

 

$

9,365,274

 

 

$

9,263,080

 

 

$

12,349,584

 

 

$

12,311,469

 

 

Impact of Consolidation (i)

  

 

-    

 

 

 

-    

 

 

 

(30,627

 

 

(1,450,000

 

 

(1,742,452

 

Outstanding Debt - Carrying Value

  

 

8,937,456

 

 

 

9,365,274

 

 

 

9,232,453

 

 

 

10,899,584

 

 

 

10,569,017

 

 

Unamortized Discount

  

 

122,594

 

 

 

131,526

 

 

 

127,947

 

 

 

141,416

 

 

 

98,783

 

 

 Outstanding Debt (at par) - Deconsolidated

  

$

9,060,050

 

 

$

9,496,800

 

 

$

9,360,400

 

 

$

11,041,000

 

 

$

10,667,800

 

 
                
                                          

 

  (a)

This adjustment adds back investments in consolidated Blackstone Funds which have been eliminated in consolidation.

  (b)

Represents GAAP accrued performance revenue recorded within Due from Affiliates.

  (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.

  (d)

Represents GAAP accrued performance compensation associated with Accrued Performance Allocations and is recorded within Accrued Compensation and Benefits and Due to Affiliates.

  (e)

This adjustment adds other assets related to Treasury Operations that are recorded within Accounts Receivable, reverse repurchase agreements and Due from Affiliates.

  (f)

This adjustment adds other liabilities related to Treasury Operations that are recorded within Accounts Payable, Accrued Expenses and Other Liabilities, Repurchase Agreements and securities sold short, not yet purchased.

  (g)

Deconsolidated Other Investments was $3.4 billion as of March 31, 2023, which was comprised of $3.1 billion of liquid investments and $375 million of illiquid investments. The liquid portion of Other Investments relates to public equity securities and other investments held by Blackstone that can be easily converted to cash and may include securities and investments subject to lock-up periods.

  (h)

This adjustment removes amounts associated with the ownership of Blackstone consolidated operating partnerships held by non-controlling interests and adds back investments in consolidated Blackstone Funds which have been eliminated in consolidation.

  (i)

This adjustment removes amounts related to consolidated Blackstone Funds.

 
   
 

 

Blackstone |   29


 

RECONCILIATION OF GAAP TO TOTAL SEGMENTS

 

 

    QTD           LTM  
               
 ($ in thousands)   1Q’22     2Q’22     3Q’22     4Q’22     1Q’23           1Q’22     1Q’23  
   

 Management and Advisory Fees, Net

                   
   

 GAAP

 

$

1,475,936

 

 

$

1,561,187

 

 

$

        1,617,754

 

 

$

        1,648,438

 

 

$

        1,658,315

 

   

$

        5,468,828

 

 

$

        6,485,694

 

   

Segment Adjustment (a)

 

 

(2,568

 

 

(4,270

 

 

(6,184

 

 

(7,347

 

 

(5,928

   

 

(6,423

 

 

(23,729

   

 Total Segment

 

$

1,473,368

 

 

$

1,556,917

 

 

$

1,611,570

 

 

$

1,641,091

 

 

$

1,652,387

 

   

$

5,462,405

 

 

$

6,461,965

 

     

 GAAP Realized Performance Revenues to Total Segment Fee Related Performance Revenues

 

             
   

 GAAP

                   
   

Incentive Fees

 

 

104,489

 

 

 

99,598

 

 

 

110,776

 

 

 

210,264

 

 

 

142,876

 

   

 

322,356

 

 

 

563,514

 

   

Investment Income - Realized Performance Allocations

 

 

1,766,386

 

 

 

2,453,769

 

 

 

725,888

 

 

 

435,597

 

 

 

646,894

 

   

 

6,885,471

 

 

 

4,262,148

 

   

 GAAP

 

$

        1,870,875

 

 

$

        2,553,367

 

 

$

836,664

 

 

$

645,861

 

 

$

789,770

 

   

$

7,207,827

 

 

$

4,825,662

 

   

 Total Segment

                   
   

Less: Realized Performance Revenues

 

 

(1,312,810

 

 

(2,206,774

 

 

(469,009

 

 

(472,745

 

 

(641,526

   

 

(4,794,599

 

 

(3,790,054

   

Segment Adjustment (b)

 

 

-    

 

 

 

-    

 

 

 

4,476

 

 

 

(408

 

 

-    

 

   

 

913

 

 

 

4,068

 

   

 Total Segment

 

$

558,065

 

 

$

346,593

 

 

$

372,131

 

 

$

172,708

 

 

$

148,244

 

   

$

2,414,141

 

 

$

1,039,676

 

   

 GAAP Compensation to Total Segment Fee Related Compensation

 

             
   

 GAAP

                   
   

Compensation

 

 

656,505

 

 

 

686,012

 

 

 

600,273

 

 

 

626,990

 

 

 

716,285

 

   

 

2,275,840

 

 

 

2,629,560

 

   

Incentive Fees Compensation

 

 

41,019

 

 

 

45,363

 

 

 

50,355

 

 

 

71,261

 

 

 

63,281

 

   

 

125,806

 

 

 

230,260

 

   

Realized Performance Allocations Compensation

 

 

717,601

 

 

 

1,035,916

 

 

 

313,930

 

 

 

157,817

 

 

 

296,794

 

   

 

2,816,567

 

 

 

1,804,457

 

   

 GAAP

 

$

1,415,125

 

 

$

1,767,291

 

 

$

964,558

 

 

$

856,068

 

 

$

1,076,360

 

   

$

5,218,213

 

 

$

4,664,277

 

   

 Total Segment

                   
   

Less: Realized Performance Compensation

 

 

(519,120

 

 

(926,974

 

 

(206,224

 

 

(161,779

 

 

(296,024

   

 

(1,925,766

 

 

(1,591,001

   

Less: Equity-Based Compensation - Fee Related Compensation

 

 

(200,387

 

 

(191,769

 

 

(187,873

 

 

(192,141

 

 

(265,154

   

 

(609,976

 

 

(836,937

   

Less: Equity-Based Compensation - Performance Compensation

 

 

(1,158

 

 

(3,875

 

 

(2,324

 

 

(2,563

 

 

(2,980

   

 

(6,834

 

 

(11,742

   

Segment Adjustment (c)

 

 

(23,989

 

 

(23,260

 

 

(9,869

 

 

(18,962

 

 

(3,231

   

 

(102,266

 

 

(55,322

   

 Total Segment

 

$

670,471

 

 

$

621,413

 

 

$

558,268

 

 

$

480,623

 

 

$

508,971

 

   

$

2,573,371

 

 

$

2,169,275

 

     

 GAAP General, Administrative and Other to Total Segment Other Operating Expenses

 

             
   

 GAAP

 

$

240,674

 

 

$

289,288

 

 

$

270,369

 

 

$

292,340

 

 

$

273,394

 

   

$

973,399

 

 

$

1,125,391

 

   

Segment Adjustment (d)

 

 

(26,576

 

 

(27,778

 

 

(24,235

 

 

(25,059

 

 

(21,746

   

 

(127,048

 

 

(98,818

   

 Total Segment

 

$

214,098

 

 

$

261,510

 

 

$

246,134

 

 

$

267,281

 

 

$

251,648

 

   

$

846,351

 

 

$

1,026,573

 

   

 Realized Performance Revenues

                   
   

 GAAP

                   
   

Incentive Fees

 

 

104,489

 

 

 

99,598

 

 

 

110,776

 

 

 

210,264

 

 

 

142,876

 

   

 

322,356

 

 

 

563,514

 

   

Investment Income - Realized Performance Allocations

 

 

1,766,386

 

 

 

2,453,769

 

 

 

725,888

 

 

 

435,597

 

 

 

646,894

 

   

 

6,885,471

 

 

 

4,262,148

 

   

 GAAP

 

$

1,870,875

 

 

$

2,553,367

 

 

$

836,664

 

 

$

645,861

 

 

$

789,770

 

   

$

7,207,827

 

 

$

4,825,662

 

   

 Total Segment

                   
   

Less: Fee Related Performance Revenues

 

 

(558,065

 

 

(346,593

 

 

(372,131

 

 

(172,708

 

 

(148,244

   

 

(2,414,141

 

 

(1,039,676

   

Segment Adjustment (b)

 

 

-    

 

 

 

-    

 

 

 

4,476

 

 

 

(408

 

 

-    

 

   

 

913

 

 

 

4,068

 

   

 Total Segment

 

$

1,312,810

 

 

$

2,206,774

 

 

$

469,009

 

 

$

472,745

 

 

$

641,526

 

   

$

4,794,599

 

 

$

3,790,054

 

                           
 
   
 

 

Blackstone |   30


 

RECONCILIATION OF GAAP TO TOTAL SEGMENTS - (CONT’D)

 

 

     QTD          LTM  
                 
 ($ in thousands)    1Q’22     2Q’22     3Q’22     4Q’22     1Q’23          1Q’22     1Q’23  
   

 Realized Performance Compensation

                     

 GAAP

                     

Incentive Fee Compensation

  

$

        41,019

 

 

$

        45,363

 

 

$

        50,355

 

 

$

        71,261

 

 

$

        63,281

 

    

$

        125,806

 

 

$

        230,260

 

Realized Performance Allocations Compensation

  

 

717,601

 

 

 

1,035,916

 

 

 

313,930

 

 

 

157,817

 

 

 

296,794

 

    

 

2,816,567

 

 

 

1,804,457

 

 GAAP

  

$

        758,620

 

 

$

        1,081,279

 

 

$

        364,285

 

 

$

        229,078

 

 

$

        360,075

 

    

$

        2,942,373

 

 

$

        2,034,717

 

 Total Segment

                     

Less: Fee Related Performance Compensation (e)

  

 

(238,342

 

 

(150,430

 

 

(155,737

 

 

(64,736

 

 

(61,071

    

 

(1,009,773

 

 

(431,974

Less: Equity-Based Compensation - Performance Compensation

  

 

(1,158

 

 

(3,875

 

 

(2,324

 

 

(2,563

 

 

(2,980

    

 

(6,834

 

 

(11,742

 Total Segment

  

$

        519,120

 

 

$

        926,974

 

 

$

        206,224

 

 

$

        161,779

 

 

$

        296,024

 

    

$

        1,925,766

 

 

$

        1,591,001

 

   

 Realized Principal Investment Income

 

            

 GAAP

  

$

        285,104

 

 

$

        265,161

 

 

$

        193,228

 

 

$

        106,834

 

 

$

        108,058

 

    

$

        933,888

 

 

$

        673,281

 

Segment Adjustment (f)

  

 

(128,009

 

 

(221,652

 

 

(53,463

 

 

(50,947

 

 

(64,367

    

 

(487,183

 

 

(390,429

 Total Segment

  

$

        157,095

 

 

$

        43,509

 

 

$

        139,765

 

 

$

        55,887

 

 

$

        43,691

 

    

$

        446,705

 

 

$

        282,852

 

   

 GAAP Interest and Dividend Revenue net of Interest Expense to Total Segment Net Interest and Dividend Income (Loss)

 

            

 GAAP

                     

Interest and Dividend Revenue

  

 

54,485

 

 

 

62,075

 

 

 

52,420

 

 

 

102,632

 

 

 

90,485

 

    

 

183,716

 

 

 

307,612

 

Interest Expense

  

 

(66,747

 

 

(69,642

 

 

(80,507

 

 

(100,329

 

 

(104,441

    

 

(220,032

 

 

(354,919

 GAAP

  

$

        (12,262

 

$

        (7,567

 

$

        (28,087

 

$

        2,303

 

 

$

        (13,956

    

$

        (36,316

 

$

        (47,307

Segment Adjustment (g)

  

 

145

 

 

 

4,285

 

 

 

5,237

 

 

 

4,452

 

 

 

4,848

 

    

 

3,539

 

 

 

18,822

 

 Total Segment

  

$

        (12,117

 

$

        (3,282

 

$

        (22,850

 

$

        6,755

 

 

$

        (9,108

    

$

        (32,777

 

$

        (28,485

                             
                 

 

 

This analysis reconciles the components of Total Segment Distributable Earnings (page 3) to their equivalent GAAP measures, reported on the Consolidated Statement of Operations (page 1). Segment basis presents revenues and expenses on a basis that deconsolidates the investment funds Blackstone manages and excludes the amortization of intangibles, the expense of equity-based awards and Transaction-Related Charges.

(a)

Represents (1) the add back of net management fees earned from consolidated Blackstone Funds which have been eliminated in consolidation, and (2) the removal of revenue from the reimbursement of certain expenses by the Blackstone Funds, which are presented gross under GAAP but netted against Management and Advisory Fees, Net in the Total Segment measures.

(b)

Represents the add back of Performance Revenues earned from consolidated Blackstone Funds which have been eliminated in consolidation.

(c)

Represents the removal of Transaction-Related Charges that are not recorded in the Total Segment measures.

(d)

Represents the (1) removal of amortization of transaction-related intangibles, (2) removal of certain expenses reimbursed by the Blackstone Funds, which are presented gross under GAAP but netted against Management and Advisory Fees, Net in the Total Segment measures, and (3) a reduction equal to an administrative fee collected on a quarterly basis from certain holders of Blackstone Holdings Partnership Units which is accounted for as a capital contribution under GAAP, but is reflected as a reduction of Other Operating Expenses in Blackstone’s segment presentation.

(e)

Fee related performance compensation may include equity based compensation based on fee related performance revenues.

(f)

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.

(g)

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.

 
   
 

 

Blackstone |   31


 

NOTES

 

 Notes to page 3 – Blackstone’s First Quarter 2023 Segment Earnings

 

Effective 1Q’22, the BREIT performance revenues crystallize quarterly instead of annually. If quarterly crystallization of BREIT’s fee related performance revenues had been in effect for all quarters included in the prior year LTM periods, FRE would have been $4,375 million for 1Q’22 LTM and Segment DE would have been $7,691 million for 1Q’22 LTM and there would have been no impact to Income (Loss) before Taxes for 1Q’22 LTM. There would have been no impact to FRE, Segment DE, or Income (Loss) before Taxes for 1Q’23 LTM, 1Q’23 QTD, or 1Q’22 QTD. This change only affects the timing of realization and not the total amount of net performance revenues recognized; the impact decreases unrealized performance allocations and unrealized performance allocations compensation for the periods, offset by increases to realized fee related performance revenues and realized fee related performance compensation.

 Notes to page 4 - Investment Performance and Net Accrued Performance Revenues

 

 

The changes in carrying value, fund returns and composite returns presented throughout this presentation represent those of the applicable Blackstone Funds and not those of Blackstone.

 

 

Core+ appreciation represents a weighted average of BREIT’s per share appreciation, BEPIF’s per share appreciation, and BPP’s appreciation for the period. The returns are weighted based on the average of BREIT’s monthly net asset values, BEPIF’s monthly net asset values, and the average of BPP’s quarterly adjusted beginning period market values for the period.

 

 

Results for the Secondaries business (also referred to as Strategic Partners) are reported on a three-month lag from the Secondaries’ fund financial statements, which generally report underlying investments on a same-quarter basis, if available. As a result, the appreciation presented herein does not include the impact of economic and market activity in the current quarter. Current market activity is expected to affect reported results in upcoming quarters.

 

 

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 are excluded. Blackstone Funds that were contributed to Blackstone Credit as part of Blackstone’s acquisition of Blackstone Credit, formerly known as GSO, in March 2008 and the pre-acquisition date performance for funds and vehicles acquired by Blackstone Credit subsequent to March 2008, are also excluded.

 

 

Effective 2Q’22, for euro-denominated funds included in the overall Private Credit return, cash flows are translated using a historical rate instead of the daily spot rate to more closely reflect the actual performance of foreign-denominated funds in composite returns.

 

 

The BPS Composite gross and net returns are based on the BAAM Principal Solutions (“BPS”) Composite, which includes only BAAM-managed commingled and customized multi-manager funds and accounts and does not include BAAM’s liquid solutions group, seeding, GP stakes, special situations, 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.

 
   
 

 

Blackstone |   32


 

NOTES – (CONT’D)

 

 

 Notes to page 17 – Deconsolidated Balance Sheet Highlights

 

 

GP/Fund Investments include Blackstone investments in Real Estate, Private Equity, Credit & Insurance, and Hedge Fund Solutions, which were $770 million, $967 million, $385 million, and $204 million, respectively, as of March 31, 2023. Cash and Net Investments per share amounts are calculated using period end DE Shares Outstanding (see page 23, Share Summary).

 Notes to page 22 – Shareholder Dividends

 

 

DE before Certain Payables represents Distributable Earnings before the deduction for the Payable Under Tax Receivable Agreement and tax expense (benefit) of wholly owned subsidiaries. Common shareholders receive tax benefits from deductions taken by Blackstone’s corporate tax paying subsidiaries and bear responsibility for the deduction from Distributable Earnings of the Payable Under Tax Receivable Agreement and certain other tax-related payables.

 

 

Per Share calculations are based on end of period Participating Common Shares (page 23, Share Summary); actual dividends are paid to shareholders as of the applicable record date.

 

 

Retained capital is withheld pro rata from common shareholders and Blackstone Holdings Partnership unitholders. Common shareholders’ share was $112 million for 1Q’23 and $513 million for 1Q’23 LTM.

 
   
 

 

Blackstone |   33


 

DEFINITIONS AND DIVIDEND POLICY

 

Blackstone discloses the following operating metrics and financial measures that are calculated and presented on the basis of methodologies other than in accordance with generally accepted accounting principles in the United States of America (“non-GAAP”) in this presentation:

 

 

Segment Distributable Earnings, or “Segment DE”, is Blackstone’s segment profitability measure used to make operating decisions and assess performance across Blackstone’s four segments. Segment DE 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. Segment DE 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.

 

 

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).

 

 

Segment Revenues represent Net Management and Advisory Fees, Fee Related Performance Revenues, Realized Performance Revenues and Realized Principal Investment Income.

 

 

Distributable Earnings, or “DE”, is derived from Blackstone’s segment reported results. DE 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. DE is the sum of Segment DE plus Net Interest and Dividend Income (Loss) less Taxes and Related Payables. DE 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.

 

 

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 DE reflects the benefit of deductions available to the company on certain expense items that are excluded from the underlying calculation of Segment DE 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 U.S. 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 DE is meaningful as it increases comparability between periods and more accurately reflects earnings that are available for distribution to shareholders.

 

 

Fee Related Earnings, or “FRE”, 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. FRE 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. FRE is derived from and reconciled to, but not equivalent to, its most directly comparable GAAP measure of Income (Loss) Before Provision (Benefit) for Taxes.

 
   
 

 

Blackstone |   34


 

DEFINITIONS AND DIVIDEND POLICY – (CONT’D)

 

 

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.

 

 

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. Includes co-investment capital with an investor right to convert into Perpetual Capital.

 

 

FRE Margin is calculated by dividing Fee Related Earnings by Fee Related Revenues (defined as the sum of Total Segment Management and Advisory Fees, Net and Fee Related Performance Revenues).

 

 

Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization, or “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.

 

 

Performance Revenues collectively refers to: (a) Incentive Fees, and (b) Performance Allocations.

 

 

Performance Compensation collectively refers to: (a) Incentive Fee Compensation, and (b) Performance Allocations Compensation.

 

 

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 in 2Q’21. The expectation is that for the full year 2023, Fee Related Compensation will be decreased by the total amount of additional Performance Compensation awarded for the year. For 1Q’23 QTD and 1Q’23 LTM the increase to Realized Performance Compensation was greater than the decrease to Fee Related Compensation, which negatively impacted Distributable Earnings for the current year quarter and LTM periods. These changes to Performance Compensation and Fee Related Compensation are not expected to impact Distributable Earnings for the full year. For 1Q’22 QTD and 1Q’22 LTM, the increase to Realized Performance Compensation was less than the decrease to Fee Related Compensation, which favorably impacted Distributable Earnings for the prior year quarter and LTM periods.

 

 

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.

 
   
 

 

Blackstone |   35


 

DEFINITIONS AND DIVIDEND POLICY – (CONT’D)

 

Dividend Policy. Blackstone’s 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 Blackstone’s board of directors to be necessary or appropriate to provide for the conduct of its business, to make appropriate investments in its business and funds, to comply with applicable law, any of its 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. All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of Blackstone’s 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.

 
   
 

 

Blackstone |   36


 

FORWARD-LOOKING STATEMENTS

 

This presentation may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our current views with respect to, among other things, our operations, taxes, earnings and financial performance, share repurchases and dividends. You can identify these forward-looking statements by the use of words such as “outlook,” “indicator,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “scheduled,” “estimates,” “anticipates,” “opportunity,” “leads,” “forecast” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. We believe these factors include but are not limited to those described under the section entitled “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022, as such factors may be updated from time to time in our periodic filings with the United States Securities and Exchange Commission (“SEC”), which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this report and in our other periodic filings. The forward-looking statements speak only as of the date of this report, and we undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

This presentation does not constitute an offer of any Blackstone Fund.

 
   
 

 

Blackstone |   37