BX Dividend: Blackstone Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	13,172	13,229	8,022	8,517	22,577	6,101
Revenue Growth (YoY)	15%	65%	-6%	-62%	270%	-17%
Cost of Revenue	--	--	--	--	--	--
Gross Profit	--	--	--	--	--	--
Selling, General & Admin	6,582	6,276	4,455	4,586	9,226	3,278
Research & Development	--	--	--	--	--	--
Operating Expenses	6,623	6,375	4,549	4,655	9,278	3,313
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	6,376	6,459	2,957	3,461	13,559	2,617
Income Tax Expense	975	1,021	513	472	1,184	356
Net Income	2,707	2,776	1,390	1,747	5,857	1,045
Net Income Growth	22%	100%	-20%	-70%	459.99%	-49%
Shares Outstanding (Diluted)	782.68	766.64	755.42	740.94	720.12	697.25
Shares Change (YoY)	2%	1%	2%	3%	3%	3%
EPS (Diluted)	3.45	3.62	1.84	2.36	8.13	1.5
EPS Growth	19%	97%	-22%	-71%	442%	-51%
Free Cash Flow	3,651	3,420	3,832	6,100	3,921	1,824
Free Cash Flow Per Share	4.66	4.46	5.07	8.23	5.44	2.61
Gross Margin	--	--	--	--	--	--
Operating Margin	49.71%	51.81%	43.29%	45.33%	58.9%	45.69%
Profit Margin	20.55%	20.98%	17.32%	20.51%	25.94%	17.12%
Free Cash Flow Margin	27.71%	25.85%	47.76%	71.62%	17.36%	29.89%
EBITDA	6,584	6,952	3,567	3,930	13,350	2,823
EBITDA Margin	49.98%	52.55%	44.46%	46.14%	59.13%	46.27%
D&A For EBITDA	35	98	94	69	52	35
EBIT	6,549	6,854	3,473	3,861	13,298	2,788
EBIT Margin	49.71%	51.81%	43.29%	45.33%	58.9%	45.69%
Effective Tax Rate	15.29%	15.8%	17.34%	13.63%	8.73%	13.6%

Follow-Up Questions











