Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Blackstone Group Inc | d280106d8k.htm |
Exhibit 99.1
Blackstone Reports Fourth Quarter and Full Year 2016 Results
New York, January 26, 2017: Blackstone (NYSE:BX) today reported its fourth quarter and full year 2016 results.
Stephen A. Schwarzman, Chairman and Chief Executive Officer, said, “Blackstone’s most recent results marked a strong finish to a turbulent year, as fourth quarter earnings nearly doubled versus the prior year period. Full year earnings rose significantly due to greater appreciation across the investment funds as well as strong growth in fee related income. Our robust investment returns attracted best-in-class capital inflows, driving Total Assets Under Management to $367 billion, another record. And we continue to pay substantial distributions to our unitholders, delivering over $8 billion of value in the past three years, which is the highest of any public firm in our industry.”
Blackstone issued a full detailed presentation of its fourth quarter and full year 2016 results, which can be viewed at www.blackstone.com.
Distribution
Blackstone has declared a quarterly distribution of $0.47 per common unit to record holders of common units at the close of business on February 6, 2017. This distribution will be paid on February 13, 2017.
Quarterly Investor Call Details
Blackstone will host a conference call on January 26, 2017 at 11:00 a.m. ET to discuss fourth quarter and full year 2016 results. The conference call can be accessed via the Investors section of Blackstone’s website at www.blackstone.com or by dialing +1 (877) 391-6747 (U.S. domestic) or +1 (617) 597-9291 (international), pass code 149 943 55#. For those unable to listen to the live broadcast, a replay will be available on www.blackstone.com or by dialing +1 (888) 286-8010 (U.S. domestic) or +1 (617) 801-6888 (international), pass code 453 218 99#.
About Blackstone
Blackstone is one of the world’s leading investment firms. 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 asset management businesses, with over $360 billion in assets under management, include investment vehicles focused on private equity, real estate, public debt and equity, 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 Twitter @Blackstone.
The Blackstone Group L.P.
345 Park Avenue
New York, New York 10154
T 212 583 5000
Forward-Looking Statements
This release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 which reflect Blackstone’s current views with respect to, among other things, Blackstone’s operations and financial performance. 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,” “estimates,” “anticipates” 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. Blackstone believes these factors include but are not limited to those described under the section entitled “Risk Factors” in its Annual Report on Form 10-K for the fiscal year ended December 31, 2015, as such factors may be updated from time to time in its periodic filings with the Securities and Exchange Commission, 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 release and in the filings. Blackstone undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.
This release does not constitute an offer of any Blackstone Fund.
Investor and Media Relations Contacts
| Joan Solotar Blackstone Tel: +1 (212) 583-5068 solotar@blackstone.com |
Weston Tucker Blackstone Tel: +1 (212) 583-5231 tucker@blackstone.com |
Christine Anderson Blackstone Tel: +1 (212) 583-5182 Christine.Anderson@blackstone.com |
2
 Blackstone’s Fourth Quarter and Full Year 2016 Earnings January 26, 2017 |
 Blackstone 1 Blackstone’s Fourth Quarter and Full Year 2016 GAAP Results GAAP Net Income was $770 million for the quarter, and $2.2 billion for the year. GAAP Net Income Attributable to The Blackstone Group L.P. was $368 million for the quarter and $1.0 billion for the year. n/m = not meaningful. % Change % Change (Dollars in Thousands, Except per Unit Data) (Unaudited) 4Q'15 4Q'16 vs. 4Q'15 FY'15 FY'16 vs. FY'15 Revenues Management and Advisory Fees, Net 648,009 $ 630,092 $ (3)% 2,542,505 $ 2,442,975 $ (4)% Performance Fees Realized Carried Interest 625,024 416,197 (33)% 3,205,290 1,474,830 (54)% Realized Incentive Fees 82,463 82,382 (0)% 193,238 170,537 (12)% Unrealized Carried Interest (471,164) 239,224 n/m (1,595,174) 481,304 n/m Unrealized Incentive Fees (42,962) 3,760 n/m (6,688) 49,660 n/m Total Performance Fees 193,361 741,563 284% 1,796,666 2,176,331 21% Investment Income (Loss) Realized 109,466 106,350 (3)% 555,171 278,737 (50)% Unrealized (88,505) 9,967 n/m (350,529) 77,314 n/m Total Investment Income 20,961 116,317 455% 204,642 356,051 74% Interest and Dividend Revenue 24,828 28,544 15% 94,957 95,724 1% Other 10,260 52,853 415% 7,782 54,753 604% Total Revenues 897,419 1,569,369 75% 4,646,552 5,125,834 10% Expenses Compensation and Benefits Compensation 299,958 304,347 1% 1,726,191 1,335,408 (23)% Performance Fee Compensation Realized Carried Interest 165,722 141,443 (15)% 793,801 455,954 (43)% Realized Incentive Fees 36,819 33,286 (10)% 85,945 78,096 (9)% Unrealized Carried Interest (107,820) 137,591 n/m (312,696) 312,838 n/m Unrealized Incentive Fees (18,940) 1,489 n/m (2,490) 21,134 n/m Total Compensation and Benefits 375,739 618,156 65% 2,290,751 2,203,430 (4)% General, Administrative and Other 139,607 141,954 2% 576,103 520,309 (10)% Interest Expense 38,878 41,142 6% 144,522 152,654 6% Fund Expenses 2,654 23,232 775% 79,499 52,181 (34)% Total Expenses 556,878 824,484 48% 3,090,875 2,928,574 (5)% Other Income Reversal of Tax Receivable Agreement Liability 82,707 - (100)% 82,707 - (100)% Net Gains from Fund Investment Activities 17,661 73,510 316% 176,364 184,750 5% Income Before Provision for Taxes 440,909 $ 818,395 $ 86% 1,814,748 $ 2,382,010 $ 31% Provision for Taxes 46,230 48,087 4% 190,398 132,362 (30)% Net Income 394,679 $ 770,308 $ 95% 1,624,350 $ 2,249,648 $ 38% Net Income Attributable to Redeemable Non-Controlling Interests in Consolidated Entities
2,358 1,663 (29)% 11,145 3,977 (64)% Net Income Attributable to Non-Controlling Interests in Consolidated Entities
40,717 58,684 44% 219,900 246,152 12% Net Income Attributable to Non-Controlling Interests in Blackstone Holdings
150,734 342,010 127% 683,516 960,284 40% Net Income Attributable to The Blackstone Group L.P. ("BX") 200,870 $ 367,951 $ 83% 709,789 $ 1,039,235 $ 46% Net Income per Common Unit, Basic 0.31 $ 0.56 $
81% 1.12 $
1.60 $
43% Net Income per Common Unit, Diluted 0.23 $ 0.55 $
139% 1.04 $
1.56 $
50% |
 Blackstone 2 Blackstone’s Fourth Quarter and Full Year 2016 Highlights Economic Net Income (“ENI”) was $812 million ($0.68/unit) in the quarter, up 86% year-over-year, on $1.6 billion of Total Segment Revenues. • ENI was $2.4 billion ($2.00/unit) for the year on $5.1 billion of Total Segment Revenues. Distributable Earnings (“DE”) was $692 million ($0.55/unit) in the quarter, on $500 million of Realized Performance Fees. • DE was $2.2 billion ($1.78/unit) for the year on $1.6 billion of Realized Performance Fees. Fee Related Earnings (“FRE”) was $328 million in the fourth quarter, on $689 million of Fee Revenues. • FRE was $1.0 billion for the year, up 7% year-over-year, on $2.5 billion of Fee Revenues, despite the spin-off of Blackstone’s Advisory businesses completed in October 2015. Total Assets Under Management (“AUM”) reached a record $366.6 billion through a combination of strong fundraising and organic expansion. • Gross inflows were $16.7 billion in the quarter, bringing full year inflows to $69.7 billion. • Total AUM increased 9% year-over-year and Fee-Earning AUM was up 13% to $277.1 billion. Capital deployed of $8.0 billion in the quarter and $23.1 billion in the year was achieved by leveraging Blackstone’s diverse platform to find opportunities globally. Blackstone declared a fourth quarter distribution of $0.47 per common unit payable on February 13, 2017, bringing the full year distribution to $1.52 per common unit. |
 Blackstone 3 Blackstone’s Fourth Quarter and Full Year 2016 Segment Earnings 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 The Blackstone Group
L.P. % Change
% Change (Dollars in Thousands, Except per Unit Data) 4Q'15 4Q'16 vs. 4Q'15 FY'15 FY'16 vs. FY'15 Fee Revenues 659,931 $ 688,731 $ 4% 2,573,405 $ 2,517,705 $ (2)% Performance Fees 194,026 741,903 282% 1,798,077 2,177,986 21% Investment Income (Loss) (11,435) 99,282 n/m 52,849 220,290 317% Interest Income and Dividend Revenue 34,665 42,488 23% 131,601 145,883 11% Total Revenues 877,187 1,572,404 79% 4,555,932 5,061,864 11% Total Expenses 471,345 727,544 54% 2,378,136 2,580,580 9% Taxes (29,849) 33,250 n/m 27,527 92,263 235% Economic Net Income 435,691 $ 811,610 $ 86% 2,150,269 $ 2,389,021 $ 11% ENI per Unit 0.37 $
0.68 $
84% 1.82 $
2.00 $
10% Fee Related Earnings 310,879 $ 328,026 $ 6% 935,611 $ 1,002,653 $ 7% Distributable Earnings 878,027 $ 691,833 $ (21)% 3,843,688 $ 2,176,287 $ (43)% DE per Common Unit 0.72 $
0.55 $
(24)% 3.23 $
1.78 $
(45)% Total AUM 336,384,575 $ 366,553,465 $ 9% 336,384,575 $ 366,553,465 $ 9% Fee-Earning AUM 246,146,372 $ 277,092,672 $ 13% 246,146,372 $ 277,092,672 $ 13% |
 Blackstone 4 Private Equity 10.7% FY’16 Increase in Corporate Private Equity Carrying Value $14.2 billion FY’16 Realizations $100.2 billion Total AUM up 6% YoY Corporate Private Equity carrying value increased 4.5% in the quarter, driven by appreciation in the private investment portfolio, and increased 10.7% for the year. Realizations of $3.8 billion in the quarter were driven mainly by public and strategic sales across the segment, bringing full year realizations to $14.2 billion. Invested or committed $4.7 billion during the quarter and $11.1 billion for the year across the segment. Inflows of $3.2 billion in the quarter included closings for Tactical Opportunities, the core private equity fund and Strategic Partners bringing full year inflows to $16.9 billion. Total AUM increased 6% year-over-year to $100.2 billion, driven by fundraising across all strategies within the segment, which more than offset significant realization activity. Fee-Earning AUM increased 34% year-over-year due to the commencement of investment periods of various flagship funds across the segment. % Change % Change (Dollars in Thousands) 4Q'15 4Q'16 vs. 4Q'15 FY'15 FY'16 vs. FY'15 Fee Revenues 157,183 $ 176,662 $ 12% 518,553 $ 581,655 $ 12% Performance Fees 161,061 252,794 57% 757,032 670,049 (11)% Investment Income 32,823 23,938 (27)% 73,311 68,534 (7)% Interest Income and Dividend Revenue 9,812 11,746 20% 33,218 40,271 21% Total Revenues 360,879 465,140 29% 1,382,114 1,360,509 (2)% Compensation 70,651 73,154 4% 280,248 310,457 11% Performance Fee Compensation 73,365 116,659 59% 246,750 274,819 11% Other Operating Expenses 53,900 52,465 (3)% 199,158 196,433 (1)% Total Expenses 197,916 242,278 22% 726,156 781,709 8% Economic Income 162,963 $ 222,862 $ 37% 655,958 $ 578,800 $ (12)% Total AUM 94,280,074 $ 100,192,950 $ 6% 94,280,074 $ 100,192,950 $ 6% Fee-Earning AUM 51,451,196 $ 69,113,409 $ 34% 51,451,196 $ 69,113,409 $ 34% |
 Blackstone 5 Real Estate 11.1% FY’16 Increase in Opportunistic Funds’ Carrying Value $102.0 billion Total AUM up 9% YoY $17.6 billion FY’16 Realizations Scale and reach of global platform resulted in $17.6 billion of realizations, $12.6 billion capital invested or committed and $15.2 billion capital raised in 2016. Opportunistic funds’ carrying value was up 4.6% during the quarter and 11.1% for the full year; core+ funds’ carrying value was up 2.0% in the quarter and 10.9% for the year. Realizations of $3.5 billion in the quarter, driven by the public stock sales of Hilton and Hudson Pacific Properties. • Additionally, more than $5.0 billion of realizations closed or under contract and expected to close in early 2017. Invested or committed $5.3 billion in the quarter, including the closing of several large U.S. core+ acquisitions. Inflows of $2.3 billion in the quarter across the platform include $904 million in core+ funds, $754 million in BREDS funds, and a closing for the fifth European opportunistic fund of $379 million. Total AUM up 9% and Fee-Earning AUM up 7% year-over-year to $102.0 billion and $72.0 billion, respectively. • Total AUM is up 28% in the past three years despite $58.4 billion of realizations. % Change % Change (Dollars in Thousands) 4Q'15 4Q'16 vs. 4Q'15 FY'15 FY'16 vs. FY'15 Fee Revenues 248,252 $ 235,932 $ (5)% 750,890 $ 899,686 $ 20% Performance Fees 127,734 358,319 181% 992,146 1,121,639 13% Investment Income (Loss) (27,341) 59,749 n/m 3,693 121,593 n/m Interest Income and Dividend Revenue 12,677 15,508 22% 43,990 54,240 23% Total Revenues 361,322 669,508 85% 1,790,719 2,197,158 23% Compensation 94,808 82,000 (14)% 358,381 385,352 8% Performance Fee Compensation 50,751 136,304 169% 305,185 406,354 33% Other Operating Expenses 53,636 55,756 4% 179,175 203,962 14% Total Expenses 199,195 274,060 38% 842,741 995,668 18% Economic Income 162,127 $ 395,448 $ 144% 947,978 $ 1,201,490 $ 27% Total AUM 93,917,824 $ 101,963,652 $ 9% 93,917,824 $ 101,963,652 $ 9% Fee-Earning AUM 67,345,357 $ 72,030,054 $ 7% 67,345,357 $ 72,030,054 $ 7% |
 Blackstone 6 Hedge Fund Solutions 3.5% FY’16 BPS Composite Gross Return The BPS Composite gross return is based on the BAAM Principal Solutions (“BPS”) Composite, which does not include BAAM's
individual investor solutions (liquid alternatives), long-biased commodities, ventures (seeding and minority interests), strategic opportunities (co-invests), Senfina (direct trading) and advisory (non-discretionary) platforms, except for investments by BPS funds directly into those
platforms. BAAM-managed funds in liquidation 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 Composite does not represent the performance of an actual fund or account. On a net of fees basis, the BPS Composite was 2.1% for 4Q’16, 2.7% for FY’16, and 6.1% for the nine months ended December 31, 2016. The BPS Composite return for the six months ended
December 31, 2016 was 5.3% gross, 4.9% net.
The
BPS
Composite
gross
return
was
2.3%
in
the
fourth
quarter,
and
3.5%
for
the
year,
including
6.7%
in
the
last
nine
months,
demonstrating
a
strong
recovery
from
challenging
market
conditions
in
the
first
quarter.
Total
AUM
inflows
of
$3.2
billion
during
the
quarter
and
$10.8
billion
for
the
year,
driven
by
customized
solutions,
commingled
products
and
individual
investor
and
specialized
solutions.
• Despite challenging market conditions for hedge funds, continued investor confidence in BAAM’s ability to identify strategic opportunities while managing risk led to positive Net Inflows for the year. • January 1 subscriptions of $675 million are not yet included in AUM. Total AUM reached $71.1 billion in the quarter, driven by continued platform diversification and growth in customized strategies. $10.8 billion FY’16 Total AUM Inflows $71.1 billion Total AUM up 3% YoY % Change % Change (Dollars in Thousands) 4Q'15 4Q'16 vs. 4Q'15 FY'15 FY'16 vs. FY'15 Fee Revenues 132,994 $ 140,237 $ 5% 525,074 $ 530,954 $ 1% Performance Fees (4,271) 25,573 n/m 62,134 43,466 (30)% Investment Income (Loss) (1,680) 5,424 n/m (14,176) 8,238 n/m Interest Income and Dividend Revenue 5,219 7,890 51% 17,274 23,083 34% Total Revenues 132,262 179,124 35% 590,306 605,741 3% Compensation 33,131 39,509 19% 179,484 185,320 3% Performance Fee Compensation (119) 9,665 n/m 25,066 19,870 (21)% Other Operating Expenses 24,220 27,840 15% 90,072 108,636 21% Total Expenses 57,232 77,014 35% 294,622 313,826 7% Economic Income 75,030 $ 102,110 $ 36% 295,684 $ 291,915 $ (1)% Total AUM 69,105,425 $ 71,119,718 $ 3% 69,105,425 $ 71,119,718 $ 3% Fee-Earning AUM 65,665,439 $ 66,987,553 $ 2% 65,665,439 $ 66,987,553 $ 2% |
 Blackstone 7 Credit Performing Credit Strategies include mezzanine lending funds, Business Development Companies (“BDCs”) and other performing
credit strategy funds. Distressed Strategies include hedge fund strategies, rescue lending funds and distressed energy strategies. The composite gross returns represent a weighted-average composite of the fee-earning funds exceeding $100 million of
fair value at each respective quarter end for each strategy. Composite gross returns exclude the Blackstone Funds that were contributed to GSO as part of Blackstone’s acquisition of GSO in March 2008. Performing Credit Strategies’ net returns were 3.4% and 16.7% for 4Q’16
and FY'16. Distressed Strategies’ net returns were 5.4% and 13.3% for
4Q’16 and FY'16.
The breakdown of Total AUM for 4Q’16
is as follows: Distressed Strategies $22.7 billion (33% Incentive Fee, 67%
Carried Interest), Performing Credit Strategies $36.8 billion (49% Incentive Fee, 51% Carried Interest), and Long Only $33.8 billion. The breakdown of Fee-Earning AUM for 4Q’16 is as follows: Distressed Strategies $13.1 billion (51% Incentive Fee, 49% Carried Interest), Performing Credit Strategies $22.7 billion
(80% Incentive Fee, 20% Carried Interest), and Long Only $33.2 billion. $23.0 billion FY’16 Total AUM Inflows $93.3 billion Total AUM up 18% YoY FY’16 Composite Gross Returns Performing Credit 22.6% Distressed 17.5% Strong performance across strategies during the year, resulting in gross returns of 22.6% in Performing Credit and 17.5% in Distressed Strategies. • Gross composite returns for the quarter were up 4.7% and 6.4% for Performing Credit and Distressed Strategies, respectively. • Performance was driven by appreciation of energy investments and distressed debt positions across funds. Total AUM reached a record $93.3 billion, up 18% year-over-year, driven by capital raised across strategies. • Launched five CLOs during the quarter which totaled $2.6 billion, ending the year with nine new CLOs totaling $4.8 billion of AUM. • The SPDR Blackstone / GSO Senior Loan ETF crossed the $1.0 billion mark with $219 million of capital added in the fourth quarter. • Raised $2.9 billion in the quarter for a co-investment fund designed to invest in parallel with the newest mezzanine fund. Invested or committed $3.1 billion during the quarter and $5.7 billion for the year across the segment. % Change % Change (Dollars in Thousands) 4Q'15 4Q'16 vs. 4Q'15 FY'15 FY'16 vs. FY'15 Fee Revenues 121,502 $ 135,900 $ 12% 482,459 $ 505,410 $ 5% Performance Fees (90,498) 105,217 n/m (13,235) 342,832 n/m Investment Income (Loss) (15,237) 10,171 n/m (9,072) 21,925 n/m Interest Income and Dividend Revenue 6,957 7,344 6% 24,599 28,289 15% Total Revenues 22,724 258,632 n/m 484,751 898,456 85% Compensation 41,864 46,400 11% 190,189 202,087 6% Performance Fee Compensation (48,215) 51,181 n/m (12,441) 166,979 n/m Other Operating Expenses 23,353 36,611 57% 93,626 120,311 29% Total Expenses 17,002 134,192 689% 271,374 489,377 80% Economic Income 5,722 $ 124,440 $ n/m 213,377 $ 409,079 $ 92% Total AUM 79,081,252 $ 93,277,145 $ 18% 79,081,252 $ 93,277,145 $ 18% Fee-Earning AUM 61,684,380 $ 68,961,656 $ 12% 61,684,380 $ 68,961,656 $ 12% |
 Blackstone 8 $72.9 $79.1 $93.3 $63.6 $69.1 $71.1 $80.9 $93.9 $102.0 $73.1 $94.3 $100.2 4Q'14 4Q'15 4Q'16 Fee-Earning AUM by Segment (Dollars in Billions) Total AUM by Segment (Dollars in Billions) $290.4 Private Equity Real Estate Hedge Fund Solutions Credit Assets Under Management $58.8 $61.7 $69.0 $61.4 $65.7 $67.0 $52.6 $67.3 $72.0 $43.9 $51.5 $69.1 4Q'14 4Q'15 4Q'16 $336.4 $366.6 $216.7 $246.1 $277.1 Total AUM increased 9% year-over-year to $366.6 billion driven by $69.7 billion of gross inflows.
• Each segment experienced growth despite $57.7 billion of capital returned to investors during the year.
Fee-Earning AUM of $277.1 billion was up 13%
year-over-year as $68.3 billion of gross inflows significantly outpaced $42.3 billion of realizations and outflows. |
 Blackstone 9 $16.6 $2.0 $11.7 $13.5 $149.6 $143.8 $149.8 $12.9 $25.8 $25.3 $42.5 $80.0 $97.2 4Q'14 4Q'15 4Q'16 $43.6 $32.1 $4.3 $21.3 Additional Capital Detail Undrawn capital (“Total Dry Powder”) was $101.3 billion, up 27% year-over-year, driven by recent fundraises for the latest global private equity fund and the latest European opportunistic real estate fund. • 77% of Total Dry Powder was raised in 2015 and 2016. Performance Fee Eligible AUM reached $272.3 billion at quarter end, up 9% year-over-year, despite significant realizations in the Real Estate and Private Equity segments. Uninvested Not Currently Earning Performance Fees Currently Earning Performance Fees Private Equity Real Estate Hedge Fund Solutions Credit $101 billion 4Q’16 Total Dry Powder $272 billion Performance Fee Eligible AUM $44 billion Not Currently Earning Management Fees $249.6 $272.3 $205.1 Credit Hedge Fund Solutions Real Estate Private Equity $43.7 |
 Blackstone 10 4Q'14 4Q'15 4Q'16 At December 31, 2016, Blackstone had $4.6
billion
in
total
cash,
cash
equivalents,
and
corporate
treasury
investments
and
$10.3
billion
of
cash
and
net
investments,
or
$8.
61
per
unit.
Blackstone
has
no
net
debt,
a
$1.5
billion
undrawn
credit
revolver
and
maintained
A+/A+
ratings.
• On October 5, 2016, Blackstone issued €600 million of 10-year notes at a 1% coupon. Deconsolidated Balance Sheet Highlights Balance Sheet Highlights are preliminary, and exclude the consolidated Blackstone Funds. Investments include Blackstone investments in
Private Equity, Real Estate, Hedge Fund Solutions, and Credit,
which were $758 million, $1.0 billion, $128 million, and $272 million, respectively, as of December 31, 2016, $860 million, $972 million, $125 million, and $213 million, respectively, as of December 31, 2015 and $994 million, $1.3 billion, $126 million, and $247 million, respectively, as of
December 31, 2014. Total Net Value per unit amounts are
calculated using period end DE Units Outstanding.
A+/A+
Rated by S&P and Fitch
$1.5 billion
Undrawn Credit Revolver with
August 2021 Maturity
$4.6 billion
Total Cash and
Corporate Treasury
$8.61
$8.01
$9.05
Cash and Net Investments
(Per Unit) (Dollars in Millions) 4Q’16 Cash and Cash Equivalents $ 1,837 Corporate Treasury Investments 2,792 GP/Fund Investments 2,161 Net Accrued Performance Fees 3,470 Cash and Net Investments $ 10,260 Outstanding Bonds (at par) $ 3,432 |
 Blackstone 11 $1,060 $1,159 $888 $488 $1,218 $134 2014 2015 2016 $2,612 $2,186 $1,986 $1,657 $931 $1,268 4Q'14 4Q'15 4Q'16 Performance Fees Net Realized Performance Fees (Dollars in Millions) $2,521 $1,113 $1,787 Net Accrued Performance Fees (Dollars in Millions) $3,251 $3,470 $4,552 Private Equity Real Estate Credit Hedge Fund Solutions $3.5 billion Net Accrued Performance Fees at 4Q’16 7% YoY Growth in Net Accrued Performance Fees $2.91 per unit Net Accrued Performance Fees at 4Q’16 Net Accrued Performance Fees per unit is calculated using period end DE Units Outstanding (see page 31, Unit Rollforward).
Net
Accrued
Performance
Fees
were
$3.5
billion
($2.91/unit),
up
7%
year-over-year,
despite
realizing
Net
Performance
Fees
of
$1.1
billion
during
the
year. |
 Appendix |
 Blackstone 13 Total Segments (Dollars in Thousands) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Revenues Management and Advisory Fees, Net Base Management Fees 599,407 $
586,703 $
593,996 $
593,509 $
623,571 $
2,196,583 $ 2,397,779 $ Advisory Fees 742 481 1,277 1,106 343 308,131 3,207 Transaction and Other Fees, Net 72,481 46,118 32,343 27,915 35,275 153,685 141,651 Management Fee Offsets (22,939) (20,101) (15,396) (20,850) (23,297) (93,494) (79,644) Total Management and Advisory Fees, Net 649,691 613,201 612,220 601,680 635,892 2,564,905 2,462,993 Performance Fees Realized Carried Interest 625,610 230,909 323,734 504,022 416,250 3,205,876 1,474,915 Realized Incentive Fees 82,472 28,450 29,363 30,295 83,993 194,746 172,101 Unrealized Carried Interest (471,222) 47,606 88,268 106,157 239,210 (1,595,296) 481,241 Unrealized Incentive Fees (42,834) 7,100 8,007 32,172 2,450 (7,249) 49,729 Total Performance Fees 194,026 314,065 449,372 672,646 741,903 1,798,077 2,177,986 Investment Income (Loss) Realized 86,993 (10,101) 53,670 60,634 95,666 418,808 199,869 Unrealized (98,428) (16,549) 6,101 27,253 3,616 (365,959) 20,421 Total Investment Income (Loss) (11,435) (26,650) 59,771 87,887 99,282 52,849 220,290 Interest Income and Dividend Revenue 34,665 35,081 35,233 33,081 42,488 131,601 145,883 Other 10,240 (6,248) 8,546 (425) 52,839 8,500 54,712 Total Revenues 877,187 929,449 1,165,142 1,394,869 1,572,404 4,555,932 5,061,864 Expenses Compensation 240,454 287,403 286,155 268,595 241,063 1,189,219 1,083,216 Performance Fee Compensation Realized Carried Interest 165,721 58,503 87,581 168,427 141,443 793,800 455,954 Realized Incentive Fees 36,821 14,123 15,251 15,436 33,286 85,946 78,096 Unrealized Carried Interest (107,820) 30,001 75,202 70,044 137,591 (312,696) 312,838 Unrealized Incentive Fees (18,940) 3,448 2,689 13,508 1,489 (2,490) 21,134 Total Compensation and Benefits 316,236 393,478 466,878 536,010 554,872 1,753,779 1,951,238 Other Operating Expenses 155,109 148,526 157,254 150,890 172,672 624,357 629,342 Total Expenses 471,345 542,004 624,132 686,900 727,544 2,378,136 2,580,580 Economic Income 405,842 $
387,445 $
541,010 $
707,969 $
844,860 $
2,177,796 $ 2,481,284 $ Economic Net Income 435,691 $
370,651 $
519,776 $
686,984 $
811,610 $
2,150,269 $ 2,389,021 $ Fee Related Earnings 310,879 $
219,456 $
226,136 $
229,035 $
328,026 $
935,611 $
1,002,653 $ Distributable Earnings 878,027 $
387,967 $
503,459 $
593,028 $
691,833 $
3,843,688 $ 2,176,287 $ Total Assets Under Management 336,384,575 $ 343,705,462 $ 356,281,669 $ 361,040,173 $ 366,553,465 $ 336,384,575 $ 366,553,465 $ Fee-Earning Assets Under Management 246,146,372 $ 244,452,764 $ 266,006,713 $ 267,757,727 $ 277,092,672 $ 246,146,372 $ 277,092,672 $ Weighted Average Fee-Earning AUM 242,942,380 $ 244,891,488 $ 259,476,010 $ 268,503,412 $ 274,475,842 $ 240,378,333 $ 264,986,623 $ LP Capital Invested 14,779,702 $ 6,515,571 $ 3,795,171 $ 4,127,005 $ 7,770,798 $ 30,505,046 $ 22,208,545 $ Total Capital Invested 15,747,511 $ 6,693,375 $ 4,049,774 $ 4,301,164 $ 8,017,721 $ 32,355,310 $ 23,062,034 $ |
 Blackstone 14 Private Equity (Dollars in Thousands) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Revenues Management Fees, Net Base Management Fees 143,887 $
130,648 $
131,477 $
131,708 $
160,301 $
502,640 $
554,134 $
Advisory Fees 742 481 1,277 1,106 343 10,561 3,207 Transaction and Other Fees, Net 18,382 8,439 9,812 11,786 8,629 36,258 38,666 Management Fee Offsets (10,521) (6,848) (4,195) (12,917) (10,850) (36,760) (34,810) Total Management and Advisory Fees, Net 152,490 132,720 138,371 131,683 158,423 512,699 561,197 Performance Fees Realized Carried Interest 330,902 30,282 57,056 26,398 131,532 1,474,987 245,268 Unrealized Carried Interest (169,841) 73,875 85,047 144,597 121,262 (717,955) 424,781 Total Performance Fees 161,061 104,157 142,103 170,995 252,794 757,032 670,049 Investment Income (Loss) Realized 47,658 (15,357) 22,926 15,469 50,339 189,649 73,377 Unrealized (14,835) 15,440 (2,766) 8,884 (26,401) (116,338) (4,843) Total Investment Income 32,823 83 20,160 24,353 23,938 73,311 68,534 Interest Income and Dividend Revenue 9,812 9,849 9,516 9,160 11,746 33,218 40,271 Other 4,693 (1,587) 3,395 411 18,239 5,854 20,458 Total Revenues 360,879 245,222 313,545 336,602 465,140 1,382,114 1,360,509 Expenses Compensation 70,651 80,274 83,140 73,889 73,154 280,248 310,457 Performance Fee Compensation Realized Carried Interest 94,635 15,427 30,946 13,741 50,768 256,922 110,882 Unrealized Carried Interest (21,270) 9,296 19,450 69,300 65,891 (10,172) 163,937 Total Compensation and Benefits 144,016 104,997 133,536 156,930 189,813 526,998 585,276 Other Operating Expenses 53,900 48,063 48,371 47,534 52,465 199,158 196,433 Total Expenses 197,916 153,060 181,907 204,464 242,278 726,156 781,709 Economic Income 162,963 $
92,162 $
131,638 $
132,138 $
222,862 $
655,958 $
578,800 $
Total Assets Under Management
94,280,074 $ 95,466,227 $ 99,685,655 $ 99,722,322 $ 100,192,950 $ 94,280,074 $ 100,192,950 $ Fee-Earning Assets Under Management 51,451,196 $ 50,228,312 $ 69,467,174 $ 69,347,910 $ 69,113,409 $ 51,451,196 $ 69,113,409 $ Weighted Average Fee-Earning AUM 51,185,170 $ 51,240,819 $ 63,083,579 $ 69,546,251 $ 69,616,781 $ 51,008,387 $ 66,124,199 $ LP Capital Invested 4,508,023 $ 1,865,698 $ 1,538,436 $ 1,683,747 $ 2,355,726 $ 10,219,178 $ 7,443,607 $ Total Capital Invested 5,270,078 $ 1,974,391 $ 1,637,601 $ 1,804,304 $ 2,495,215 $ 11,415,471 $ 7,911,511 $ |
 Blackstone 15 Real Estate (Dollars in Thousands) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Revenues Management Fees, Net Base Management Fees 199,774 $
199,907 $
201,004 $
197,629 $
196,621 $
668,575 $
795,161 $
Transaction and Other Fees, Net
52,461 35,794 21,112 14,190 24,228 110,577 95,324 Management Fee Offsets (6,399) (3,595) (1,219) (842) (1,666) (26,840) (7,322) Total Management Fees, Net 245,836 232,106 220,897 210,977 219,183 752,312 883,163 Performance Fees Realized Carried Interest 290,450 200,627 266,382 461,980 274,495 1,634,733 1,203,484 Realized Incentive Fees 11,331 4,069 6,099 3,857 15,600 17,153 29,625 Unrealized Carried Interest (182,061) (11,522) (84,875) (113,449) 58,849 (680,542) (150,997) Unrealized Incentive Fees 8,014 9,765 5,942 14,445 9,375 20,802 39,527 Total Performance Fees 127,734 202,939 193,548 366,833 358,319 992,146 1,121,639 Investment Income (Loss) Realized 38,985 12,975 19,929 46,704 43,104 235,582 122,712 Unrealized (66,326) (2,137) (8,902) (6,725) 16,645 (231,889) (1,119) Total Investment Income (Loss) (27,341) 10,838 11,027 39,979 59,749 3,693 121,593 Interest Income and Dividend Revenue 12,677 13,188 13,084 12,460 15,508 43,990 54,240 Other 2,416 (1,909) 2,231 (548) 16,749 (1,422) 16,523 Total Revenues 361,322 457,162 440,787 629,701 669,508 1,790,719 2,197,158 Expenses Compensation 94,808 100,578 102,888 99,886 82,000 358,381 385,352 Performance Fee Compensation Realized Carried Interest 68,827 43,076 56,441 147,419 85,686 484,037 332,622 Realized Incentive Fees 5,813 2,133 3,300 1,764 4,888 8,678 12,085 Unrealized Carried Interest (24,686) 27,703 14,257 (38,972) 41,787 (196,347) 44,775 Unrealized Incentive Fees 797 4,158 2,542 6,229 3,943 8,817 16,872 Total Compensation and Benefits 145,559 177,648 179,428 216,326 218,304 663,566 791,706 Other Operating Expenses 53,636 48,097 52,201 47,908 55,756 179,175 203,962 Total Expenses 199,195 225,745 231,629 264,234 274,060 842,741 995,668 Economic Income 162,127 $
231,417 $
209,158 $
365,467 $
395,448 $
947,978 $
1,201,490 $ Total Assets Under Management 93,917,824 $ 101,107,528 $ 103,197,060 $ 101,876,562 $ 101,963,652 $ 93,917,824 $ 101,963,652 $ Fee-Earning Assets Under Management 67,345,357 $ 67,298,439 $ 66,744,550 $ 65,785,083 $ 72,030,054 $ 67,345,357 $ 72,030,054 $ Weighted Average Fee-Earning AUM 65,356,567 $ 66,943,268 $ 67,215,301 $ 66,708,328 $ 68,688,082 $ 63,722,064 $ 67,503,830 $ LP Capital Invested 7,733,638 $ 3,747,181 $ 1,524,415 $ 1,719,764 $ 3,978,386 $ 16,259,362 $ 10,969,746 $ Total Capital Invested 7,835,881 $ 3,820,460 $ 1,557,192 $ 1,749,778 $ 4,048,827 $ 16,603,472 $ 11,176,257 $ |
 Blackstone 16 Hedge Fund Solutions (Dollars in Thousands) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Revenues Management Fees, Net Base Management Fees 129,941 $
130,158 $
130,123 $
130,305 $
131,150 $
524,386 $
521,736 $
Transaction and Other Fees, Net
73 543 (5) 116 407 317 1,061 Management Fee Offsets 1,566 - - - - 171 - Total Management Fees, Net 131,580 130,701 130,118 130,421 131,557 524,874 522,797 Performance Fees Realized Incentive Fees 37,983 2,684 (251) 4,572 35,172 68,197 42,177 Unrealized Carried Interest (599) 32 801 (84) (245) 2,021 504 Unrealized Incentive Fees (41,655) (2,935) 1,036 12,038 (9,354) (8,084) 785 Total Performance Fees (4,271) (219) 1,586 16,526 25,573 62,134 43,466 Investment Income (Loss) Realized (141) (4,745) (515) (1,211) (753) (12,741) (7,224) Unrealized (1,539) (12,291) 9,357 12,219 6,177 (1,435) 15,462 Total Investment Income (Loss) (1,680) (17,036) 8,842 11,008 5,424 (14,176) 8,238 Interest Income and Dividend Revenue 5,219 5,296 5,205 4,692 7,890 17,274 23,083 Other 1,414 (1,388) 1,125 (260) 8,680 200 8,157 Total Revenues 132,262 117,354 146,876 162,387 179,124 590,306 605,741 Expenses Compensation 33,131 54,169 44,436 47,206 39,509 179,484 185,320 Performance Fee Compensation Realized Incentive Fees 15,410 1,863 1,325 2,902 13,307 27,155 19,397 Unrealized Carried Interest (213) - 238 35 (92) 823 181 Unrealized Incentive Fees (15,316) (1,195) 480 4,557 (3,550) (2,912) 292 Total Compensation and Benefits 33,012 54,837 46,479 54,700 49,174 204,550 205,190 Other Operating Expenses 24,220 26,146 27,218 27,432 27,840 90,072 108,636 Total Expenses 57,232 80,983 73,697 82,132 77,014 294,622 313,826 Economic Income 75,030 $
36,371 $
73,179 $
80,255 $
102,110 $
295,684 $
291,915 $
Total Assets Under Management
69,105,425 $ 68,475,416 $ 68,649,878 $ 70,113,508 $ 71,119,718 $ 69,105,425 $ 71,119,718 $ Fee-Earning Assets Under Management 65,665,439 $ 64,831,253 $ 64,973,999 $ 66,434,971 $ 66,987,553 $ 65,665,439 $ 66,987,553 $ Weighted Average Fee-Earning AUM 65,802,335 $ 65,123,126 $ 65,520,626 $ 66,600,260 $ 67,993,100 $ 65,203,649 $ 66,585,721 $ LP Capital Invested 41,332 $
315,757 $
32,804 $
135,105 $
56,677 $
243,241 $
540,343 $
Total Capital Invested
39,877 $
329,793 $
32,809 $
141,699 $
56,766 $
252,368 $
561,067 $ |
 Blackstone 17 Credit (Dollars in Thousands) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Revenues Management Fees, Net Base Management Fees 125,805 $
125,990 $
131,392 $
133,867 $
135,499 $
500,982 $
526,748 $
Transaction and Other Fees, Net
1,565 1,342 1,424 1,823 2,011 6,371 6,600 Management Fee Offsets (7,585) (9,658) (9,982) (7,091) (10,781) (30,065) (37,512) Total Management Fees, Net 119,785 117,674 122,834 128,599 126,729 477,288 495,836 Performance Fees Realized Carried Interest 4,258 - 296 15,644 10,223 96,156 26,163 Realized Incentive Fees 33,158 21,697 23,515 21,866 33,221 109,396 100,299 Unrealized Carried Interest (118,721) (14,779) 87,295 75,093 59,344 (198,820) 206,953 Unrealized Incentive Fees (9,193) 270 1,029 5,689 2,429 (19,967) 9,417 Total Performance Fees (90,498) 7,188 112,135 118,292 105,217 (13,235) 342,832 Investment Income (Loss) Realized 491 (2,974) 11,330 (328) 2,976 7,186 11,004 Unrealized (15,728) (17,561) 8,412 12,875 7,195 (16,258) 10,921 Total Investment Income (Loss) (15,237) (20,535) 19,742 12,547 10,171 (9,072) 21,925 Interest Income and Dividend Revenue 6,957 6,748 7,428 6,769 7,344 24,599 28,289 Other 1,717 (1,364) 1,795 (28) 9,171 5,171 9,574 Total Revenues 22,724 109,711 263,934 266,179 258,632 484,751 898,456 Expenses Compensation 41,864 52,382 55,691 47,614 46,400 190,189 202,087 Performance Fee Compensation Realized Carried Interest 2,259 - 194 7,267 4,989 52,841 12,450 Realized Incentive Fees 15,598 10,127 10,626 10,770 15,091 50,113 46,614 Unrealized Carried Interest (61,651) (6,998) 41,257 39,681 30,005 (107,000) 103,945 Unrealized Incentive Fees (4,421) 485 (333) 2,722 1,096 (8,395) 3,970 Total Compensation and Benefits (6,351) 55,996 107,435 108,054 97,581 177,748 369,066 Other Operating Expenses 23,353 26,220 29,464 28,016 36,611 93,626 120,311 Total Expenses 17,002 82,216 136,899 136,070 134,192 271,374 489,377 Economic Income 5,722 $
27,495 $
127,035 $
130,109 $
124,440 $
213,377 $
409,079 $
Total Assets Under Management
79,081,252 $ 78,656,291 $ 84,749,076 $ 89,327,781 $ 93,277,145 $ 79,081,252 $ 93,277,145 $ Fee-Earning Assets Under Management 61,684,380 $ 62,094,760 $ 64,820,990 $ 66,189,763 $ 68,961,656 $ 61,684,380 $ 68,961,656 $ Weighted Average Fee-Earning AUM 60,598,308 $ 61,584,275 $ 63,656,504 $ 65,648,573 $ 68,177,879 $ 60,444,233 $ 64,772,873 $ LP Capital Invested 2,496,709 $ 586,935 $
699,516 $
588,389 $
1,380,009 $ 3,783,265 $ 3,254,849 $ Total Capital Invested 2,601,675 $ 568,731 $
822,172 $
605,383 $
1,416,913 $ 4,083,999 $ 3,413,199 $ |
 Blackstone 18 Financial Advisory Note: On October 1,
2015, Blackstone spun-off its Financial Advisory businesses, which did not include Blackstone’s capital markets services business. The results of Blackstone’s
capital markets services business have been reclassified from the Financial
Advisory segment to the Private Equity segment. All prior periods have been recast to reflect this reclassification. (Dollars in Thousands) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Revenues Advisory Fees - $
-
$
- $
-
$
- $
297,570
$
-
$
Transaction and
Other Fees, Net -
- - - - 162 - Total Advisory and Transaction Fees - - - - - 297,732 - Investment (Loss) Realized - - - - - (868) - Unrealized - - - - - (39) - Total Investment (Loss) - - - - - (907) - Interest Income and Dividend Revenue - - - - - 12,520 - Other - - - - - (1,303) - Total Revenues - - - - - 308,042 - Expenses Compensation - - - - - 180,917 - Total Compensation and Benefits - - - - - 180,917 - Other Operating Expenses - - - - - 62,326 - Total Expenses - - - - - 243,243 - Economic Income - $
-
$
-
$
-
$
-
$
64,799 $
- $
|
 Blackstone 19 Unitholder Distribution A detailed description of Blackstone’s distribution policy and the definition of Distributable Earnings can be found on page 32, Definitions and Distribution Policy. 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. Per
Unit calculations are based on end of period Total Common Units Outstanding (page 31, Unit Rollforward); actual distributions are paid to unitholders as of the applicable record date. Retained capital is withheld
pro-rata from common and Blackstone Holdings Partnership unitholders. Common unitholders’ share was $52 million for 4Q’16 and $169 million for FY’16. Generated $0.55 of Distributable Earnings per common unit during the quarter, up 15% from the prior quarter, bringing the full year amount to $1.78 per common unit. Declared a quarterly distribution of $0.47 per common unit to record holders as of February 6, 2017; payable on February 13, 2017. % Change % Change (Dollars in Thousands, Except per Unit Data) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 vs. 4Q'15 FY'15 FY'16 vs. FY'15 Distributable Earnings 878,027 $ 387,967 $ 503,459 $ 593,028 $ 691,833 $ (21)% 3,843,688 $ 2,176,287 $ (43)% Add: Other Payables Attributable to Common Unitholders 26,918 - 10,438 30,576 41,304 53% 34,206 82,318 141% DE before Certain Payables 904,945 387,967 513,897 623,604 733,137 (19)% 3,877,894 2,258,605 (42)% Percent to Common Unitholders 54% 54% 54% 54% 55% 54% 55% DE before Certain Payables Attributable to Common Unitholders 487,075 210,286 279,357 339,837 402,677 (17)% 2,075,705 1,232,157 (41)% Less: Other Payables Attributable to Common Unitholders (26,918) - (10,438) (30,576) (41,304) 53% (34,206) (82,318) 141% DE Attributable to Common Unitholders 460,157 210,286 268,919 309,261 361,373 (21)% 2,041,499 1,149,839 (44)% DE per Common Unit 0.72 $ 0.33 $ 0.42 $ 0.48 $ 0.55 $ (24)% 3.23 $ 1.78 $ (45)% Less: Retained Capital per Common Unit (0.11) $ (0.05) $ (0.06) $ (0.07) $ (0.08) $ (27)% (0.50) $ (0.26) $ (48)% Actual Distribution per Common Unit 0.61 $ 0.28 $ 0.36 $ 0.41 $ 0.47 $ (23)% 2.73 $ 1.52 $ (44)% Record Date Feb 6, 2017 Payable Date Feb 13, 2017 |
 Blackstone 20 4Q’16 Total AUM Rollforward (Dollars in Millions) FY’16 Total AUM Rollforward (Dollars in Millions) Inflows include contributions, capital raised, other increases in available capital, purchases and acquisitions. Outflows represent
redemptions, client withdrawals and other decreases in available
capital. Realizations represent realizations from the disposition of assets. Market Activity represents gains (losses) on portfolio investments and impact of foreign exchange rate fluctuations. Total Assets Under Management Private Real Hedge Fund Equity Estate Solutions 4Q'15 94,280 $ 93,918 $ 69,105 $ 79,081 $ 336,385 $ Inflows 16,868 19,047 10,783 22,963 69,661 Outflows (1,545) (501) (9,872) (6,514) (18,432) Realizations (14,222) (17,926) (437) (6,674) (39,259) Net Inflows 1,101 621 474 9,775 11,970 Market Activity 4,812 7,425 1,540 4,421 18,199 4Q'16 100,193 $ 101,964 $ 71,120 $ 93,277 $ 366,553 $ YoY Increase 6% 9% 3% 18% 9% Credit Total Private Equity Real Estate Hedge Fund Solutions Credit Inflows: U.S. core+ funds ($904 million); BREDS ($610 million); fifth European opportunistic
fund ($379 million); recycled capital from BREP opportunistic funds ($265 million) and BREDS ($144 million).
Realizations: BREP opportunistic
funds ($2.7 billion); BREDS ($613 million); BREP co-investment ($247 million). Market Activity: Carrying value increases of 4.6% and 2.0% within the opportunistic and core+ funds, respectively.
Inflows: Customized solutions
($1.3 billion); commingled products ($1.0 billion); individual investor and specialized solutions ($857 million).
Outflows:
Commingled products ($1.4 billion); individual investor and
specialized solutions ($934 million); customized solutions ($869 million). Market Activity: BAAM’s Principal Solutions Composite up 2.3% gross (2.1% net) during the quarter.
Inflows: New mezzanine co-invest fund ($2.9 billion); five new CLOs ($2.6 billion); Long Only ($1.4 billion); BDCs ($549 million).
Outflows: Long Only ($694
million); Hedge fund strategies ($303 million).
Inflows: Tactical Opportunities
($1.6 billion); Core Private Equity ($447 million); BCP co-investment ($380 million); Strategic Partners
($366
million); Total Alternatives Solution ($304
million). Realizations: Corporate Private Equity funds ($2.5 billion); Strategic Partners ($669 million); Tactical Opportunities ($455 million). Market Activity: Corporate Private Equity funds ($1.2 billion); Tactical Opportunities ($176
million). Private
Real Hedge Fund Equity Estate Solutions 3Q'16 99,722 $ 101,877 $ 70,114 $ 89,328 $ 361,040 $ Inflows 3,160 2,315 3,152 8,051 16,677 Outflows (427) (64) (3,186) (2,499) (6,175) Realizations (3,820) (3,644) (234) (2,306) (10,005) Net Inflows (Outflows) (1,087) (1,394) (268) 3,246 497 Market Activity 1,557 1,481 1,275 703 5,016 4Q'16 100,193 $ 101,964 $ 71,120 $ 93,277 $ 366,553 $ QoQ Increase 0% 0% 1% 4% 2% Credit Total |
 Blackstone 21 Inflows include contributions, capital raised, other increases in available capital, purchases and acquisitions. Outflows represent
redemptions, client withdrawals and other decreases in available
capital. Realizations represent realizations from the disposition of assets. Market Activity represents gains (losses) on portfolio investments and impact of foreign exchange rate fluctuations. 4Q’16 Fee-Earning AUM Rollforward (Dollars in Millions) FY’16 Fee-Earning AUM Rollforward (Dollars in Millions) Private Equity Real Estate Hedge Fund Solutions Credit Inflows: Fifth European opportunistic fund ($7.2
billion); BPP ($1.9 billion); BREDS ($1.4 billion). Outflows: Investment period ended for BREP Europe IV ($2.0 billion).
Realizations: BREDS ($1.0
billion); BREP opportunistic funds ($957 million). Inflows: Customized solutions ($1.2 billion); commingled products ($1.0 billion); individual investor and specialized solutions ($603 million). Outflows: Commingled products ($1.3 billion); individual investor and specialized solutions ($934 million); customized
solutions ($869 million).
Inflows: Five new CLOs ($2.6 billion); Long Only ($1.3 billion); Rescue lending ($689 million); BDCs ($549 million); Mezzanine strategies ($508 million). Outflows: Long Only ($694 million); Hedge fund strategies ($324 million).
Realizations:
Capital returned to investors for CLOs outside investment periods ($967 million); Rescue lending ($408 million); dividends from
BDCs ($242 million); Mezzanine strategies ($204 million).
Inflows:
Tactical Opportunities ($1.2 billion); Strategic Partners ($424
million); Total Alternatives Solution ($290 million);
Corporate Private Equity funds ($197 million).
Realizations: Corporate Private
Equity funds ($1.1 billion); Strategic Partners ($748 million); Tactical Opportunities ($249 million). Fee-Earning Assets Under Management Private Real Hedge Fund Equity Estate Solutions 3Q'16 69,348 $ 65,785 $ 66,435 $ 66,190 $ 267,758 $ Inflows 2,137 10,718 2,797 5,852 21,503 Outflows (278) (2,029) (3,111) (1,508) (6,926) Realizations (2,165) (2,128) (223) (1,945) (6,462) Net Inflows (Outflows) (307) 6,561 (536) 2,398 8,116 Market Activity 72 (316) 1,089 374 1,219 4Q'16 69,113 $ 72,030 $ 66,988 $ 68,962 $ 277,093 $ QoQ Increase (Decrease) (0)% 9% 1% 4% 3% Credit Total Private Real Hedge Fund Equity Estate Solutions 4Q'15 51,451 $ 67,345 $ 65,665 $ 61,684 $ 246,146 $ Inflows 28,918 14,230 10,132 15,045 68,326 Outflows (3,154) (2,180) (9,744) (4,757) (19,835) Realizations (8,193) (8,019) (417) (5,818) (22,447) Net Inflows (Outflows) 17,570 4,031 (28) 4,470 26,043 Market Activity 92 654 1,350 2,807 4,903 4Q'16 69,113 $ 72,030 $ 66,988 $ 68,962 $ 277,093 $ YoY Increase 34% 7% 2% 12% 13% Credit Total |
 Blackstone 22 Net Accrued Performance Fees $3.5 billion Net Accrued Performance Fees at 4Q’16 $2.91 per unit Net Accrued Performance Fees at 4Q’16 Net Accrued Performance Fees (Dollars in Millions, Except per Unit Data) 3Q'16 4Q'16 4Q'16 Per Unit QoQ Change Private Equity BCP IV Carried Interest 158 $
186
$
0.16
$
28
$
BCP V
Carried Interest 306
323 0.27 17 BCP VI Carried Interest 484 548 0.46 64 BEP I Carried Interest 70 71 0.06 1 BEP II Carried Interest - 2 - 2 Tactical Opportunities Carried Interest 79 83 0.07 4 BTAS Carried Interest 10 17 0.01 7 Strategic Partners Carried Interest 35 34 0.03 (1) Other Carried Interest 2 4 - 2 Total Private Equity 1,144 $
1,268 $
1.06 $
124 $
Real Estate
BREP IV Carried Interest
8 8 0.01 - BREP V Carried Interest 331 300 0.25 (31) BREP VI Carried Interest 488 510 0.43 22 BREP VII Carried Interest 551 504 0.42 (47) BREP VIII Carried Interest 132 143 0.12 11 BREP Europe III Carried Interest 152 140 0.12 (12) BREP Europe IV Carried Interest 150 184 0.15 34 BREP Asia Carried Interest 102 79 0.07 (23) BPP Carried Interest 52 57 0.05 5 BPP Incentive Fees 28 34 0.03 6 BREDS Carried Interest 14 16 0.01 2 BREDS Incentive Fees 2 4 - 2 Asia Platform Incentive Fees 7 7 0.01 - Total Real Estate 2,017 $
1,986 $
1.67 $
(31) $
Hedge Fund Solutions
Incentive Fees
15 24 0.02 9 Total Hedge Fund Solutions 15 $
24
$
0.02 $
9 $
Credit
Carried Interest
139 168 0.14 29 Incentive Fees 20 24 0.02 4 Total Credit 159 $
192
$
0.16
$
33
$
Total
Blackstone Carried Interest
3,263 3,377 2.83 114 Incentive Fees 72 93 0.08 21 Net Accrued Performance Fees 3,335 $
3,470 $
2.91 $
135 $
Memo: Net Realized Performance Fees
85 $
119
$
0.10
$
35
$
Net Accrued
Performance Fees are presented net of performance fee compensation and do not include clawback amounts, if any, which are disclosed in the 10-K/Q. Net Realized Performance Fees are included in DE. Net Realized Performance Fees represents Performance Fees realized, but not yet
distributed as of the reporting date and included in the Net
Accrued Performance Fee balance. When these fees are received, the receivable is reduced without further impacting DE. Per Unit calculations are based on end of period DE Units Outstanding (see page 31, Unit Rollforward). |
 Blackstone 23 Investment Records as of December 31, 2016 (a) Continued... Committed Available Unrealized Investments Realized Investments Total Investments Net IRRs (d) (Dollars in Thousands, Except Where Noted) Capital Capital (b) Value MOIC (c) % Public Value MOIC (c) Value MOIC (c) Realized Total Private Equity BCP I (Oct 1987 / Oct 1993) 859,081 $ - $
- $
n/a - 1,741,738 $ 2.6x 1,741,738 $ 2.6x 19% 19% BCP II (Oct 1993 / Aug 1997) 1,361,100 - - n/a - 3,256,819 2.5x 3,256,819 2.5x 32% 32% BCP III (Aug 1997 / Nov 2002) 3,967,422 - - n/a - 9,184,688 2.3x 9,184,688 2.3x 14% 14% BCOM (Jun 2000 / Jun 2006) 2,137,330 24,575 22,632 1.8x - 2,951,018 1.4x 2,973,650 1.4x 6% 6% BCP IV (Nov 2002 / Dec 2005) 6,773,182 216,926 1,460,777 1.3x 46% 19,952,530 3.1x 21,413,307 2.8x 41% 36% BCP V (Dec 2005 / Jan 2011) 21,017,433 1,253,663 5,957,077 1.7x 72% 31,821,687 1.9x 37,778,764 1.9x 9% 8% BCP VI (Jan 2011 / May 2016) 15,189,353 1,776,532 15,854,868 1.4x 22% 3,942,475 1.8x 19,797,343 1.5x 32% 11% BEP I (Aug 2011 / Feb 2015) 2,436,078 187,672 2,659,738 1.4x 29% 829,913 1.9x 3,489,651 1.5x 42% 13% BEP II (Feb 2015 / Feb 2021) 4,951,351 4,089,146 641,600 1.4x - - n/a 641,600 1.4x n/a 36% BCP VII (May 2016 / May 2022) 18,898,630 18,254,809 370,284 1.1x - - n/a 370,284 1.1x n/a n/m Total Corporate Private Equity 77,590,960 $ 25,803,323 $ 26,966,976 $ 1.4x 34% 73,680,868 $ 2.2x 100,647,844 $ 1.9x 18% 15% Tactical Opportunities 13,447,861 6,215,643 7,824,565 1.2x 6% 2,247,290 1.5x 10,071,855 1.2x 26% 11% Tactical Opportunities Co-Investment and Other 2,873,160 1,056,397 1,752,248 1.1x - 308,807 1.4x 2,061,055 1.1x n/a 9% Strategic Partners I-V and Co-Investment (e) 12,143,335 2,018,981 3,120,054 n/m - 14,058,294 n/m 17,178,348 1.5x n/a 13% Strategic Partners VI LBO, RE and SMA (e) 7,402,171 2,505,871 3,532,679 n/m - 1,009,080 n/m 4,541,759 1.3x n/a 24% Strategic Partners VII (e) 7,489,970 6,822,033 374,012 n/m - - n/a 374,012 1.0x n/a n/m BCEP (f) 3,871,770 3,871,770 - n/a - - n/a - n/a n/a n/a Other Funds and Co-Investment (g) 1,799,293 760,624 45,093 0.9x 77% 618,429 1.0x 663,522 1.0x n/m n/m Real Estate Dollar 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 - 374,698 0.5x 28% 4,160,509 2.2x 4,535,207 1.7x 31% 12% BREP V (Dec 2005 / Feb 2007) 5,539,418 - 2,771,759 2.2x 24% 10,308,751 2.3x 13,080,510 2.3x 12% 11% BREP VI (Feb 2007 / Aug 2011) 11,060,444 554,233 6,109,036 2.4x 68% 20,486,220 2.4x 26,595,256 2.4x 14% 13% BREP VII (Aug 2011 / Apr 2015) 13,493,022 2,291,266 14,296,739 1.6x - 10,966,655 1.9x 25,263,394 1.7x 29% 19% BREP VIII (Apr 2015 / Oct 2020) 16,152,228 10,654,202 7,015,649 1.3x 1% 1,753,982 1.2x 8,769,631 1.3x 17% 19% Total Global BREP 51,686,275 $ 13,499,701 $ 30,567,881 $ 1.6x 16% 55,211,035 $ 2.2x 85,778,916 $ 1.9x 20% 16% Euro BREP Int'l (Jan 2001 / Sep 2005) 824,172 € - € - € n/a - 1,369,016 € 2.1x 1,369,016 € 2.1x 23% 23% BREP Int'l II (Sep 2005 / Jun 2008) 1,629,748 - 577,893 1.3x 70% 1,772,031 1.9x 2,349,924 1.7x 8% 6% BREP Europe III (Jun 2008 / Sep 2013) 3,205,140 476,226 2,847,028 1.8x - 2,920,752 2.2x 5,767,780 2.0x 23% 16% BREP Europe IV (Sep 2013 / Dec 2016) 6,726,403 1,677,028 7,449,000 1.4x 3% 893,829 1.5x 8,342,829 1.4x 24% 14% BREP Europe V (Dec 2016 / Jun 2022) 6,588,051 6,688,769 133,800 1.0x - - n/a 133,800 1.0x n/a n/a Total Euro BREP 18,973,514 € 8,842,023 € 11,007,721 € 1.4x 6% 6,955,628 € 2.0x 17,963,349 € 1.6x 16% 13% BREP Co-Investment (h) 6,819,065 $ 146,573 $ 3,997,959 $ 1.8x 40% 9,162,086 $ 2.1x 13,160,045 $ 2.0x 17% 16% BREP Asia (Jun 2013 / Dec 2017) 5,084,905 3,054,509 2,931,392 1.4x 1% 1,373,173 1.6x 4,304,565 1.5x 17% 17% Total BREP 86,954,232 $ 25,999,938 $ 51,144,228 $ 1.5x 15% 74,961,402 $ 2.1x 126,105,630 $ 1.8x 19% 16% BPP (i) 13,027,535 $ 2,394,321 $ 12,533,099 $ 1.2x - 107,286 $ 1.9x 12,640,385 $ 1.2x 36% 13% BREDS (j) 11,576,788 $ 6,996,094 $ 2,352,803 $ 1.2x - 6,632,401 $ 1.3x 8,985,204 $ 1.3x 13% 11% |
 Blackstone 24 Investment Records as of December 31, 2016 (a) – Continued The returns presented herein represent those of the applicable Blackstone Funds and not those of The Blackstone Group L.P.
n/m Not meaningful. n/a Not applicable. (a) Preliminary. (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 Carried Interest, divided
by invested capital. (d)
Net Internal Rate of Return (“IRR”) represents the annualized inception to December 31, 2016 IRR on total invested capital based on realized proceeds and unrealized value, as applicable, after management fees, expenses and Carried Interest.
(e) Realizations are treated as return of capital until fully recovered and therefore unrealized and realized MOICs are not meaningful. (f) BCEP, or Blackstone Core Equity Partners, is a core private equity fund which invests with a more modest risk profile and longer hold
period. (g)
Returns for Other Funds and Co-Investment are not meaningful as these funds
have limited transaction activity. (h)
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 Carried
Interest. (i)
BPP represents the core+ real estate funds which invest with a more modest risk
profile and lower leverage. (j)
Excludes Capital Trust drawdown funds.
(k) BSCH, or Blackstone Strategic Capital Holdings, is a permanent capital vehicle focused on acquiring strategic minority positions in alternative asset managers. (l) Funds presented represent the flagship credit drawdown funds only. The Total Credit Net IRR is the combined IRR of the seven credit
drawdown funds presented.
Committed Available Unrealized Investments Realized Investments Total Investments Net IRRs (d) (Dollars in Thousands, Except Where Noted) Capital Capital (b) Value MOIC (c) % Public Value MOIC (c) Value MOIC (c) Realized Total Hedge Fund Solutions BSCH (Dec 2013 / Jun 2020) (k) 3,300,600 $ 2,630,702 $ 677,437 $ 1.0x - 88,515 $ n/a 765,952 $ 1.2x n/a 3% BSCH Co-Investment 75,500 31,237 44,495 1.0x - 1,427 n/a 45,922 1.0x n/a 0% Total Hedge Fund Solutions 3,376,100 $ 2,661,939 $ 721,932 $ 1.0x - 89,942 $ n/a 811,874 $ 1.2x n/a 2% Credit (l) Mezzanine I (Jul 2007 / Oct 2011) 2,000,000 $ 99,280 $ 194,993 $ 1.4x - 4,635,213 $ 1.6x 4,830,206 $ 1.6x n/a 17% Mezzanine II (Nov 2011 / Nov 2016) 4,120,000 990,002 3,354,761 1.1x - 2,177,780 1.5x 5,532,541 1.2x n/a 13% Mezzanine III (Sep 2016 / Sep 2021) 6,639,133 6,331,744 316,601 1.0x - - n/a 316,601 1.0x n/a n/m Rescue Lending I (Sep 2009 / May 2013) 3,253,143 400,900 1,096,764 1.1x - 4,826,251 1.5x 5,923,015 1.4x n/a 11% Rescue Lending II (Jun 2013 / Jun 2018) 5,125,000 2,072,032 3,703,422 1.2x - 551,534 1.2x 4,254,956 1.2x n/a 18% Energy Select Opportunities (Nov 2015 / Nov 2018) 2,856,866 2,541,537 438,805 1.2x - 158,347 1.6x 597,152 1.3x n/a 36% Euro European Senior Debt Fund (Feb 2015 / Feb 2018) 1,964,689 € 2,960,224 € 855,997 € 1.0x - 142,288 € 1.2x 998,285 € 1.0x n/a 0% Total Credit 26,260,552 $ 15,567,412 $ 10,011,237 $ 1.1x - 12,506,594 $ 1.5x 22,517,831 $ 1.3x n/a 14% |
 Blackstone 25 Reconciliation of GAAP to Non-GAAP Measures Notes on page 26. (Dollars in Thousands) 4Q'15 1Q'16 (m) 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Net Income Attributable to The Blackstone Group L.P. 200,870 $ 159,753 $ 198,626 $ 312,905 $ 367,951 $ 709,789 $ 1,039,235 $ Net Income Attributable to Non-Controlling Interests in Blackstone Holdings
150,734 131,202 201,805 285,267 342,010 683,516 960,284 Net Income Attributable to Non-Controlling Interests in Consolidated Entities
40,717 40,086 64,729 82,653 58,684 219,900 246,152 Net Income (Loss) Attributable to Redeemable Non-Controlling Interests in Consolidated Entities 2,358 (6,401) (2,049) 10,764 1,663 11,145 3,977 Net Income 394,679 $ 324,640 $ 463,111 $ 691,589 $ 770,308 $ 1,624,350 $ 2,249,648 $ Provision for Taxes 46,230 9,146 47,415 27,714 48,087 190,398 132,362 Income Before Provision for Taxes 440,909 $ 333,786 $ 510,526 $ 719,303 $ 818,395 $ 1,814,748 $ 2,382,010 $ Transaction-Related Charges (a) (15,279) 64,136 69,956 60,029 70,816 489,563 264,937 Amortization of Intangibles (b) 23,287 23,208 23,208 22,054 15,996 104,530 84,466 (Income) Associated with Non-Controlling Interests of Consolidated Entities
(c) (43,075) (33,685) (62,680) (93,417) (60,347) (231,045) (250,129) Economic Income 405,842 $ 387,445 $ 541,010 $ 707,969 $ 844,860 $ 2,177,796 $ 2,481,284 $ Taxes (d) 29,849 (16,794) (21,234) (20,985) (33,250) (27,527) (92,263) Economic Net Income 435,691 $ 370,651 $ 519,776 $ 686,984 $ 811,610 $ 2,150,269 $ 2,389,021 $ Taxes (d) (29,849) 16,794 21,234 20,985 33,250 27,527 92,263 Performance Fee Adjustment (e) (194,026) (314,065) (449,372) (672,646) (741,903) (1,798,077) (2,177,986) Investment (Income) Loss Adjustment (f) 11,435 26,650 (59,771) (87,887) (99,282) (52,849) (220,290) Net Interest Loss (g) 11,846 13,351 13,546 14,184 10,542 44,181 51,623 Performance Fee Compensation and Benefits Adjustment (h) 75,782 106,075 180,723 267,415 313,809 564,560 868,022 Fee Related Earnings 310,879 $ 219,456 $ 226,136 $ 229,035 $ 328,026 $ 935,611 $ 1,002,653 $ Net Realized Performance Fees (i) 505,540 186,733 250,265 350,454 325,514 2,520,876 1,112,966 Realized Investment Income (Loss) (j) 86,993 (10,101) 53,670 60,634 95,666 418,808 199,869 Net Interest (Loss) (g) (11,846) (13,351) (13,546) (14,184) (10,542) (44,181) (51,623) Taxes and Related Payables Including Payable Under Tax Receivable Agreement
(k) (25,819) (16,794) (31,588) (51,089) (67,678) (90,470) (167,149) Equity-Based Compensation (l) 12,280 22,024 18,522 18,178 20,847 103,044 79,571 Distributable Earnings 878,027 $ 387,967 $ 503,459 $ 593,028 $ 691,833 $ 3,843,688 $ 2,176,287 $ Interest Expense 46,511 48,432 48,779 47,265 53,030 175,782 197,506 Taxes and Related Payables Including Payable Under Tax Receivable Agreement
(k) 25,819 16,794 31,588 51,089 67,678 90,470 167,149 Depreciation and Amortization 6,852 6,292 6,331 7,338 12,010 27,213 31,971 Adjusted EBITDA 957,209 $ 459,485 $ 590,157 $ 698,720 $ 824,551 $ 4,137,153 $ 2,572,913 $ |
 Blackstone 26 Reconciliation of GAAP to Non-GAAP Measures – Notes Note: See page 32, Definitions and Distribution Policy. (a) This adjustment adds back to Income (Loss) Before Provision (Benefit) for Taxes amounts for Transaction-Related Charges which
include principally equity-based compensation charges
associated with Blackstone’s initial public offering and long-term retention programs outside of annual deferred compensation and other corporate actions.
(b) This adjustment adds back to Income (Loss) Before Provision (Benefit) for Taxes amounts for the Amortization of Intangibles which
are associated with Blackstone’s initial public offering and
other corporate actions. (c)
This adjustment adds back to Income (Loss) Before Provision (Benefit) for Taxes
the amount of (Income) Loss Associated with Non- Controlling
Interests of Consolidated Entities and includes the amount of Management Fee Revenues associated with Consolidated CLO Entities. (d) Taxes represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss)
Before Provision for Taxes.
(e) This adjustment removes from EI the total segment amount of Performance Fees.
(f) This adjustment removes from EI the total segment amount of Investment Income (Loss).
(g) This adjustment represents Interest Income and Dividend Revenue less Interest Expense.
(h) This adjustment removes from expenses the compensation and benefit amounts related to Blackstone’s profit sharing plans related
to Performance Fees.
(i) Represents the adjustment for realized Performance Fees net of corresponding actual amounts due under Blackstone’s profit
sharing plans related thereto. Equals the sum of Net Realized
Incentive Fees and Net Realized Carried Interest. (j)
Represents the adjustment for Blackstone’s Realized Investment Income
(Loss). (k)
Taxes and Related Payables Including Payable Under Tax Receivable Agreement
represent the total GAAP tax provision adjusted to include only
the current tax provision (benefit) calculated on Income (Loss)
Before Provision for Taxes and the Payable Under Tax Receivable
Agreement. (l)
Represents equity-based award expense included in EI, which excludes all
transaction-related equity-based charges.
(m) Blackstone adopted new GAAP stock compensation guidance in 2Q’16 as of January 1, 2016. Adoption changed Provision for Taxes,
Net Income, Net Income Attributable to The Blackstone Group L.P.
and the number of GAAP Weighted-Average Units
Outstanding - Diluted in 1Q’16. Such amounts have been recast in this presentation from the amounts originally reported in
1Q’16. |
 Blackstone 27 Reconciliation of GAAP to Total Segment Measures Notes on page 28. Continued... (Dollars in Thousands) 4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Fee Revenues GAAP Management and Advisory Fees, Net 648,009 $ 608,906 $ 607,823 $ 596,154 $ 630,092 $ 2,542,505 $ 2,442,975 $ Other 10,260 (5,612) 7,935 (423) 52,853 7,782 54,753 GAAP 658,269 $ 603,294 $ 615,758 $ 595,731 $ 682,945 $ 2,550,287 $ 2,497,728 $ Elimination Adjustment (a) 1,662 3,659 5,008 5,524 5,786 23,118 19,977 Segment Management and Advisory Fees, Net 649,691 613,201 612,220 601,680 635,892 2,564,905 2,462,993 Other 10,240 (6,248) 8,546 (425) 52,839 8,500 54,712 Total Segment 659,931 $ 606,953 $ 620,766 $ 601,255 $ 688,731 $ 2,573,405 $ 2,517,705 $ Performance Fees GAAP 193,361 314,493 449,243 671,032 741,563 1,796,666 2,176,331 Elimination Adjustment (a) 665 (428) 129 1,614 340 1,411 1,655 Total Segment 194,026 $ 314,065 $ 449,372 $ 672,646 $ 741,903 $ 1,798,077 $ 2,177,986 $ Investment Income (Loss) GAAP 20,961 (8,508) 105,139 143,103 116,317 204,642 356,051 Consolidation and Elimination Adjustment (b) (32,396) (18,142) (45,368) (55,216) (17,035) (151,793) (135,761) Total Segment (11,435) $ (26,650) $ 59,771 $ 87,887 $ 99,282 $ 52,849 $ 220,290 $ Interest and Dividend Revenue GAAP 24,828 23,075 22,286 21,819 28,544 94,957 95,724 Elimination Adjustment (c) 9,837 12,006 12,947 11,262 13,944 36,644 50,159 Total Segment 34,665 $ 35,081 $ 35,233 $ 33,081 $ 42,488 $ 131,601 $ 145,883 $ Total Revenues GAAP 897,419 932,354 1,192,426 1,431,685 1,569,369 4,646,552 5,125,834 Consolidation and Elimination Adjustment (d) (20,232) (2,905) (27,284) (36,816) 3,035 (90,620) (63,970) Total Segment 877,187 $ 929,449 $ 1,165,142 $ 1,394,869 $ 1,572,404 $ 4,555,932 $ 5,061,864 $ Compensation GAAP 299,958 346,003 355,424 329,634 304,347 1,726,191 1,335,408 Consolidation Adjustment (e) (59,504) (58,600) (69,269) (61,039) (63,284) (536,972) (252,192) Total Segment 240,454 $ 287,403 $ 286,155 $ 268,595 $ 241,063 $ 1,189,219 $ 1,083,216 $ |
 Blackstone 28 Reconciliation of GAAP to Total Segment Measures – Continued This analysis reconciles the summarized components of Total Segments (pages 3-7) to their respective Total Segment amounts (page 13)
and to their equivalent GAAP measures
as reported on the Consolidated Statements of Operations (page 1). (a) Represents the add back of the management and performance fees earned from consolidated Blackstone Funds which have been eliminated in
consolidation. (b)
Represents the add back of investment income, including general partner income,
earned from consolidated Blackstone Funds which have been eliminated in consolidation and the inclusion of investment income on non-consolidated Blackstone Funds which in GAAP is recorded as Other Income (Loss) - Net Gains (Losses) from Fund Investment Activities. (c) Represents the elimination of inter-segment interest income and the related expense.
(d) Represents the total consolidation and elimination adjustments for Total Revenues and Total Expenses, respectively.
(e) Represents transaction-based equity compensation that is not recorded in the segments.
(f) Represents the add back for the amortization of transaction based intangibles, which is not recorded in the segments, and the elimination
of inter-segment interest expense.
(g) Represents the reversal of Fund Expenses which are attributable to consolidated Blackstone Funds and not a component of the
segments. (h)
Represents the inclusion of Other Income (Loss) which is a consolidation amount
not recorded in the segments. (i)
Represents the total consolidation and elimination adjustment between GAAP and
Total Segments. (Dollars in Thousands)
4Q'15 1Q'16 2Q'16 3Q'16 4Q'16 FY'15 FY'16 Other Operating Expenses GAAP General, Administrative and Other 139,607 $ 123,045 $ 130,988 $ 124,322 $ 141,954 $ 576,103 $ 520,309 $ Interest Expense 38,878 37,356 36,878 37,278 41,142 144,522 152,654 GAAP 178,485 $ 160,401 $ 167,866 $ 161,600 $ 183,096 $ 720,625 $ 672,963 $ Consolidation and Elimination Adjustment (f) (23,376) (11,875) (10,612) (10,710) (10,424) (96,268) (43,621) Total Segment 155,109 $ 148,526 $ 157,254 $ 150,890 $ 172,672 $ 624,357 $ 629,342 $ Total Expenses GAAP 556,878 617,710 712,603 773,777 824,484 3,090,875 2,928,574 Less: GAAP Fund Expenses (g) (2,654) (5,229) (8,592) (15,128) (23,232) (79,499) (52,181) Consolidation and Elimination Adjustment (d) (82,879) (70,477) (79,879) (71,749) (73,708) (633,240) (295,813) Total Segment 471,345 $ 542,004 $ 624,132 $ 686,900 $ 727,544 $ 2,378,136 $ 2,580,580 $ GAAP Income (Loss) Before Provision for Taxes to Total Segment Economic Income
GAAP Revenues Less Expenses 340,541 314,644 479,823 657,908 744,885 1,555,677 2,197,260 Other Income (h) 100,368 19,142 30,703 61,395 73,510 259,071 184,750 Income Before Provision for Taxes 440,909 333,786 510,526 719,303 818,395 1,814,748 2,382,010 Consolidation and Elimination Adjustment (i) (35,067) 53,659 30,484 (11,334) 26,465 363,048 99,274 Total Segment 405,842 $ 387,445 $ 541,010 $ 707,969 $ 844,860 $ 2,177,796 $ 2,481,284 $ |
 Blackstone 29 Walkdown of Financial Metrics See page 30, Walkdown of Financial Metrics – Calculation of Certain Non-GAAP Financial Metrics for the calculation of the amounts presented herein that are not the respective
captions on page
13, Total Segments. 4Q’16 Fee Related Earnings per Unit is based on end of period DE Units Outstanding; 4Q’16 DE per Unit is based on DE attributable to Common Unitholders (see page 19, Unitholder Distribution) and end of period Total Common Units Outstanding; and 4Q’16 ENI per Unit is based on Weighted-Average
ENI Adjusted Units. FY’16 per Unit represents the sum of the last four quarters. See page 31, Unit Rollforward. (Dollars in Thousands, Except per Unit Data) 4Q'16 FY'16 Results Per Unit Results Per Unit Base Management Fees 623,571 $ 2,397,779 $ Advisory Fees 343 3,207 Transaction and Other Fees, Net 35,275 141,651 Management Fee Offsets (23,297) (79,644) Other Revenue 52,839 54,712 Compensation (241,063) (1,083,216) Non-Interest Operating Expenses (119,642) (431,836) Fee Related Earnings 328,026 $ 0.28 $
1,002,653 $ 0.84 $
Net Realized Incentive Fees
50,707 94,005 Net Realized Carried Interest 274,807 1,018,961 Realized Investment Income 95,666 199,869 Net Interest (Loss) (10,542) (51,623) Taxes and Related Payables (67,678) (167,149) Equity-Based Compensation 20,847 79,571 Distributable Earnings 691,833 $ 0.55 $
2,176,287 $ 1.78 $
Net Unrealized Incentive Fees
961 28,595 Net Unrealized Carried Interest 101,619 168,403 Unrealized Investment Income 3,616 20,421 Add Back: Related Payables 34,428 74,886 Less: Equity-Based Compensation (20,847) (79,571) Economic Net Income 811,610 $ 0.68 $
2,389,021 $ 2.00 $ |
 Blackstone 30 Walkdown of Financial Metrics – Calculation of Certain Non-GAAP Financial Metrics Unless otherwise noted, all amounts are the respective captions from the Total Segment information.
(a) Represents equity-based award expense included in Economic Income, which excludes all transaction-related equity-based
charges. (b)
See page 25, Reconciliation of GAAP to Non-GAAP Measures for this
adjustment. (c)
Represents tax-related payables including the Payable Under Tax Receivable
Agreement, which is a component of Taxes and Related Payables.
(Dollars in Thousands)
4Q'16 FY'16 Other Operating Expenses 172,672 $ 629,342 $ Less: Interest Expense (53,030) (197,506) Non-Interest Operating Expenses 119,642 $ 431,836 $ Realized Incentive Fees 83,993 172,101 Less: Realized Incentive Fee Compensation (33,286) (78,096) Net Realized Incentive Fees 50,707 $ 94,005 $ Realized Carried Interest 416,250 1,474,915 Less: Realized Carried Interest Compensation (141,443) (455,954) Net Realized Carried Interest 274,807 $ 1,018,961 $ Interest Income and Dividend Revenue 42,488 145,883 Less: Interest Expense (53,030) (197,506) Net Interest (Loss) (10,542) $ (51,623) $ Equity-Based Compensation (a) 20,847 $ 79,571 $ Taxes and Related Payables (b) (67,678) $ (167,149) $ Unrealized Incentive Fees 2,450 49,729 Less: Unrealized Incentive Fee Compensation (1,489) (21,134) Net Unrealized Incentive Fees 961 $
28,595 $ Unrealized Carried Interest 239,210 481,241 Less: Unrealized Carried Interest Compensation (137,591) (312,838) Net Unrealized Carried Interest 101,619 $ 168,403 $ Related Payables (c) 34,428 $ 74,886 $ |
 Blackstone 31 Unit Rollforward Common Unitholders 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. Distributable Earnings Units Outstanding excludes units which are not entitled to distributions. (a) See page 26 note (m) for information on the 1Q’16 GAAP Weighted-Average Units Outstanding - Diluted. 4Q'15 1Q'16 (a) 2Q'16 3Q'16 4Q'16 Total GAAP Weighted-Average Common Units Outstanding - Basic 641,134,086 644,897,849 646,933,698 650,917,510 655,074,617 Adjustments: Weighted-Average Unvested Deferred Restricted Common Units 1,794,046 1,332,772 1,309,402 1,495,331 1,643,603 Weighted-Average Blackstone Holdings Partnership Units 547,495,655 - 546,235,112 543,392,474 539,139,078 Total GAAP Weighted-Average Units Outstanding - Diluted 1,190,423,787 646,230,621 1,194,478,212 1,195,805,315 1,195,857,298 Adjustments: Weighted-Average Blackstone Holdings Partnership Units - 548,042,780 - - - Weighted-Average Economic Net Income Adjusted Units
1,190,423,787 1,194,273,401 1,194,478,212 1,195,805,315 1,195,857,298 Economic Net Income Adjusted Units, End of Period 1,190,361,741 1,194,083,538 1,194,567,513 1,195,797,124 1,196,223,079 Total Common Units Outstanding 637,410,828 643,789,108 645,810,990 649,587,761 654,833,530 Adjustments: Blackstone Holdings Partnership Units 546,844,892 543,969,293 542,206,078 542,410,515 537,393,402 Distributable Earnings Units Outstanding 1,184,255,720 1,187,758,401 1,188,017,068 1,191,998,276 1,192,226,932 |
 Blackstone 32 Definitions and Distribution Policy Blackstone discloses the following 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:
• Blackstone uses Economic Income, or “EI”, as a key measure of value creation, a benchmark of its performance and in making
resource deployment and
compensation decisions across its four segments. EI represents segment net income before taxes excluding transaction-related charges. Transaction-related charges arise from Blackstone’s initial public offering (“IPO”) and long-term retention
programs outside of annual deferred compensation and other
corporate actions, including acquisitions. Transaction-related charges include equity-based compensation charges, the amortization of intangible assets and contingent consideration associated with acquisitions. EI presents revenues and expenses on a basis
that deconsolidates the investment funds Blackstone
manages. •
Economic Net Income, or “ENI”, represents EI adjusted to include
current period taxes. Taxes represent the total GAAP tax provision adjusted to include only the current tax provision (benefit) calculated on Income (Loss) Before Provision for Taxes.
• Blackstone uses Fee Related Earnings, or “FRE”, which is derived from EI, as a measure to highlight earnings from operations
excluding: (a) the income related to performance fees and related
performance fee compensation, (b) income earned from Blackstone’s investments in the Blackstone Funds and (c) net interest income (loss). Blackstone uses FRE as a measure to assess whether recurring revenue from its businesses is
sufficient to adequately cover all of its operating expenses and
generate profits. FRE equals contractual fee revenues less (a) compensation expenses (which includes amortization of non-IPO and non-acquisition-related equity-based awards, but excludes amortization of IPO and
acquisition-related equity- based awards, Carried Interest
and incentive fee compensation), and (b) non-interest operating expenses. • Distributable Earnings, or “DE”, which is derived from Blackstone’s segment reported results, is a supplemental measure to
assess performance and amounts available for distributions to
Blackstone unitholders, including Blackstone personnel and others who are limited partners of the Blackstone Holdings partnerships. DE is intended to show the amount of net realized earnings without the effects of the consolidation of the Blackstone Funds. DE, which is a component of ENI, is the sum across all segments of: (a) Total Management and Advisory Fees, (b) Interest and Dividend
Revenue, (c)
Other Revenue, (d) Realized Performance Fees, and (e) Realized Investment Income (Loss); less (a) Compensation, excluding the expense of equity-based awards, (b) Realized Performance Fee Compensation, (c) Other Operating Expenses, and (d) Taxes and Related Payables Under the Tax Receivable Agreement. DE is reconciled to Blackstone’s Consolidated Statement of Operations.
• Blackstone uses Adjusted Earnings Before Interest, Taxes and Depreciation and Amortization, or “Adjusted EBITDA”, as a
supplemental non-GAAP measure derived from segment reported
results and may be used to assess its ability to service its borrowings. Adjusted EBITDA represents DE plus the addition of (a) Interest Expense, (b) Taxes and Related Payables Including Payable Under Tax Receivable Agreement, and (c)
Depreciation and Amortization.
Distribution Policy. Blackstone’s intention is to distribute quarterly to
common unitholders approximately 85% of The Blackstone Group L.P.’s share of Distributable Earnings, subject to adjustment by amounts determined by Blackstone’s general partner 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 distributions to
unitholders for any ensuing quarter. The amount to be distributed
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 distributions are at the sole discretion of Blackstone’s general partner and may change its
distribution policy at any time, including, without limitation,
to eliminate such distributions entirely. |
 Blackstone 33 Forward-Looking Statements This presentation may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934 which reflect
Blackstone’s current views with respect to, among other things,
Blackstone’s operations and financial performance. 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,” “estimates,”
“anticipates” 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. Blackstone believes these factors include but
are not limited to those described under the section entitled “Risk Factors” in its Annual Report on Form 10-K for the fiscal
year ended December 31, 2015, as such factors may be updated from
time to time in its periodic filings with the Securities and Exchange Commission, 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 presentation and in the filings. Blackstone undertakes 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. |