Financhill
Buy
61

BLK Quote, Financials, Valuation and Earnings

Last price:
$1,075.33
Seasonality move :
4.33%
Day range:
$1,072.64 - $1,086.85
52-week range:
$773.74 - $1,219.94
Dividend yield:
1.92%
P/E ratio:
28.06x
P/S ratio:
7.30x
P/B ratio:
3.02x
Volume:
863.4K
Avg. volume:
640.4K
1-year change:
3.92%
Market cap:
$167.5B
Revenue:
$20.9B
EPS (TTM):
$38.48
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.9B $20.2B $17.6B $18.7B $20.9B
Revenue Growth (YoY) 13.78% 19.22% -12.73% 5.9% 12.05%
 
Cost of Revenues $3.4B $4.1B $4B $4.2B $4.6B
Gross Profit $13.6B $16.1B $13.6B $14.5B $16.3B
Gross Profit Margin 80.19% 79.92% 77.45% 77.7% 78.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $972M $841M -$126M $641M $528M
Operating Expenses $6.9B $7.8B $7.2B $7.5B $8.2B
Operating Income $6.7B $8.3B $6.5B $7B $8.1B
 
Net Interest Expenses $205M $205M $212M $292M $538M
EBT. Incl. Unusual Items $6.5B $8.2B $6.3B $7.2B $8.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $2B $1.3B $1.5B $1.8B
Net Income to Company $5.3B $6.2B $5B $5.7B $6.5B
 
Minority Interest in Earnings $354M $304M -$184M $174M $143M
Net Income to Common Excl Extra Items $5.3B $6.2B $5B $5.7B $6.5B
 
Basic EPS (Cont. Ops) $32.13 $38.76 $34.31 $36.85 $42.45
Diluted EPS (Cont. Ops) $31.85 $38.22 $33.97 $36.51 $42.01
Weighted Average Basic Share $153.5M $152.2M $150.9M $149.3M $150M
Weighted Average Diluted Share $154.8M $154.4M $152.4M $150.7M $151.6M
 
EBITDA $7.2B $8.9B $7B $7.5B $8.6B
EBIT $6.7B $8.3B $6.5B $7B $8.1B
 
Revenue (Reported) $16.9B $20.2B $17.6B $18.7B $20.9B
Operating Income (Reported) $6.7B $8.3B $6.5B $7B $8.1B
Operating Income (Adjusted) $6.7B $8.3B $6.5B $7B $8.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.4B $4.4B $4.6B $5.5B $6.5B
Revenue Growth (YoY) 14.85% -18.85% 4.79% 20.13% 19.11%
 
Cost of Revenues $1.1B $1.1B $1.1B $1B $1.4B
Gross Profit $4.3B $3.3B $3.5B $4.5B $5.1B
Gross Profit Margin 79.83% 74.82% 76.52% 81.09% 77.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $340M $170M $117M $176M --
Operating Expenses $2B $1.6B $1.7B $2.3B $2.9B
Operating Income $2.3B $1.7B $1.7B $2.2B $2.2B
 
Net Interest Expenses $48M $50M $82M $154M $135M
EBT. Incl. Unusual Items $2.3B $1.7B $1.8B $2.3B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $518M $330M $213M $574M $470M
Net Income to Company $1.8B $1.4B $1.6B $1.7B $1.5B
 
Minority Interest in Earnings $72M -$45M -$9M $60M $204M
Net Income to Common Excl Extra Items $1.8B $1.4B $1.6B $1.7B $1.5B
 
Basic EPS (Cont. Ops) $11.05 $9.33 $10.75 $11.02 $8.54
Diluted EPS (Cont. Ops) $10.89 $9.25 $10.66 $10.90 $8.01
Weighted Average Basic Share $152.1M $150.6M $149.2M $148M $154.9M
Weighted Average Diluted Share $154.3M $152M $150.5M $149.6M $165.2M
 
EBITDA $2.5B $1.9B $1.9B $2.3B $2.5B
EBIT $2.3B $1.7B $1.7B $2.2B $2.2B
 
Revenue (Reported) $5.4B $4.4B $4.6B $5.5B $6.5B
Operating Income (Reported) $2.3B $1.7B $1.7B $2.2B $2.2B
Operating Income (Adjusted) $2.3B $1.7B $1.7B $2.2B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.9B $18.2B $18.3B $20.3B $23.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.3B $4B $4B $5B
Gross Profit $16B $13.9B $14.2B $16.3B $18.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.7B -$135M $555M $717M --
Operating Expenses $7.7B $7.1B $7.3B $8.3B $10B
Operating Income $8.3B $6.8B $6.9B $8B $8.5B
 
Net Interest Expenses $209M $208M $309M $491M $640M
EBT. Incl. Unusual Items $8.2B $6.7B $6.9B $8.1B $8.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $1.4B $1.4B $1.8B $1.7B
Net Income to Company $6.3B $5.3B $5.5B $6.3B $6.4B
 
Minority Interest in Earnings $507M -$243M $108M $266M $272M
Net Income to Common Excl Extra Items $6.3B $5.3B $5.5B $6.3B $6.4B
 
Basic EPS (Cont. Ops) $38.10 $36.74 $35.99 $40.91 $39.34
Diluted EPS (Cont. Ops) $37.60 $36.30 $35.66 $40.52 $38.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.8B $7.4B $7.4B $8.4B $9.5B
EBIT $8.3B $6.8B $6.9B $8B $8.5B
 
Revenue (Reported) $19.9B $18.2B $18.3B $20.3B $23.5B
Operating Income (Reported) $8.3B $6.8B $6.9B $8B $8.5B
Operating Income (Adjusted) $8.3B $6.8B $6.9B $8B $8.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15B $13B $13.6B $15.3B $18B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $3.1B $3B $3.8B
Gross Profit $12B $9.8B $10.5B $12.3B $14.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $730M -$246M $435M $511M $401M
Operating Expenses $5.8B $5B $5.4B $6.3B $7.7B
Operating Income $6.2B $4.7B $5.2B $6.1B $6.4B
 
Net Interest Expenses $155M $158M $255M $409M $474M
EBT. Incl. Unusual Items $6.1B $4.6B $5.2B $6.2B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $951M $1B $1.3B $1.3B
Net Income to Company $4.6B $3.7B $4.2B $4.9B $4.7B
 
Minority Interest in Earnings $315M -$232M $60M $152M $281M
Net Income to Common Excl Extra Items $4.6B $3.7B $4.2B $4.9B $4.7B
 
Basic EPS (Cont. Ops) $27.95 $25.92 $27.60 $31.67 $28.57
Diluted EPS (Cont. Ops) $27.59 $25.67 $27.36 $31.37 $27.85
Weighted Average Basic Share $457.1M $453.7M $448.7M $445.2M $464.8M
Weighted Average Diluted Share $463.1M $457.9M $452.6M $449.4M $478.1M
 
EBITDA $6.6B $5.2B $5.6B $6.4B $7.2B
EBIT $6.2B $4.7B $5.2B $6.1B $6.4B
 
Revenue (Reported) $15B $13B $13.6B $15.3B $18B
Operating Income (Reported) $6.2B $4.7B $5.2B $6.1B $6.4B
Operating Income (Adjusted) $6.2B $4.7B $5.2B $6.1B $6.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8.7B $9.3B $7.4B $8.7B $12.8B
Short Term Investments -- -- $1.3B $1.9B $1.8B
Accounts Receivable, Net $3.5B $3.8B $3.3B $3.9B $4.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14.4B $14.7B $12.8B $15B $19.3B
 
Property Plant And Equipment $1.3B $2.4B $2.5B $2.5B $2.6B
Long-Term Investments $6.3B $5.7B $5.9B $9.1B $8.9B
Goodwill $14.6B $15.4B $15.3B $15.5B $25.9B
Other Intangibles $18.3B $18.5B $18.3B $18.3B $20.7B
Other Long-Term Assets $107.2B $89B $57.5B $59.9B $56.4B
Total Assets $177B $152.6B $117.6B $123.2B $138.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.3B $5.1B $4.6B $4.6B $5.4B
 
Long-Term Debt $7.3B $8.6B $7.5B $8.7B $13.3B
Capital Leases -- -- -- -- --
Total Liabilities $139.3B $113.8B $78.8B $82B $89.3B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$337M -$550M -$1.1B -$840M -$1.2B
Common Equity $35.3B $37.7B $37.7B $39.3B $47.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.4B $1.2B $1B $1.9B $1.9B
Total Equity $37.7B $38.9B $38.8B $41.2B $49.4B
 
Total Liabilities and Equity $177B $152.6B $117.6B $123.2B $138.6B
Cash and Short Terms $8.7B $9.3B $7.4B $8.7B $12.8B
Total Debt $8B $9.3B $8.5B $9.7B $14B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.4B $6.8B $7.3B $14B $10B
Short Term Investments -- -- -- $2B --
Accounts Receivable, Net $4B $3.4B $3.9B $4.4B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.9B $11.3B $13.3B $20.4B $17.7B
 
Property Plant And Equipment $2.5B $2.5B $2.5B $2.5B $3.1B
Long-Term Investments $6.1B $6.5B $7.9B $9.9B $11.8B
Goodwill $15.4B $15.3B $15.5B $15.7B --
Other Intangibles $18.5B $18.3B $18.3B $18.1B --
Other Long-Term Assets $100.7B $56.4B $56.5B $61.2B --
Total Assets $169.6B $115.4B $118.6B $132.8B $162.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7B $3.3B $4B $3.5B $4.4B
 
Long-Term Debt $8.4B $8.4B $8.7B $14.2B $15B
Capital Leases -- -- -- -- --
Total Liabilities $131.3B $77.3B $78B $89.2B $100.8B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$526M -$1.5B -$1.1B -$632M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $955M $2B $2.4B $6.3B
Total Equity $38.4B $38.1B $40.6B $43.6B $61.9B
 
Total Liabilities and Equity $169.6B $115.4B $118.6B $132.8B $162.7B
Cash and Short Terms $7.4B $6.8B $7.3B $14B $10B
Total Debt $8.4B $8.4B $9.7B $14.2B $15B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.3B $6.2B $5B $5.7B $6.5B
Depreciation & Amoritzation $358M $559M $583M $427M $529M
Stock-Based Compensation $622M $734M $708M $630M $753M
Change in Accounts Receivable -$313M -$322M $416M -$586M -$443M
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $4.7B $4.8B $4.1B $5.3B
 
Capital Expenditures $194M $341M $533M $344M $255M
Cash Acquisitions -- $1.1B -- $189M $2.9B
Cash From Investing -$277M -$1.7B -$1B -$933M -$3.3B
 
Dividends Paid (Ex Special Dividend) $2.3B $2.5B $3B $3B $3.1B
Special Dividend Paid
Long-Term Debt Issued $2.3B $1B -- $1.2B $5.5B
Long-Term Debt Repaid -- -$750M -$776M -$59M -$1.1B
Repurchase of Common Stock $1.8B $1.5B $2.3B $1.9B $1.9B
Other Financing Activities $2B $1.5B $645M $1.7B $2.4B
Cash From Financing $244M -$2.3B -$5.4B -$2B $2.2B
 
Beginning Cash (CF) $8.7B $9.3B $7.4B $8.7B $12.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.8B $659M -$1.9B $1.3B $4B
Ending Cash (CF) $12.6B $9.9B $5.2B $10.2B $16.6B
 
Levered Free Cash Flow $3.6B $4.4B $4.3B $3.8B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B $1.4B $1.6B $1.7B $1.5B
Depreciation & Amoritzation $145M $150M $31M $142M $346M
Stock-Based Compensation $173M $160M $146M $156M $419M
Change in Accounts Receivable -$263M $38M -$135M -$310M -$379M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.7B $1.5B $1.4B $1.4B
 
Capital Expenditures $37M $136M $78M $94M $78M
Cash Acquisitions -- -- $189M -- $390M
Cash From Investing -$115M -$137M -$239M -$95M -$897M
 
Dividends Paid (Ex Special Dividend) $629M $736M $748M $757M $851M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $32M -- -- $2.4B --
Long-Term Debt Repaid -- -- -$15M -$25M --
Repurchase of Common Stock $309M $384M $396M $391M $384M
Other Financing Activities $277M $76M $400M $1B --
Cash From Financing -$629M -$1B -$735M $2.4B $96M
 
Beginning Cash (CF) $7.4B $6.8B $7.3B $14B $10B
Foreign Exchange Rate Adjustment -$56M -$186M -$89M $142M -$81M
Additions / Reductions $945M $316M $482M $3.8B $506M
Ending Cash (CF) $8.3B $6.9B $7.7B $18B $10.4B
 
Levered Free Cash Flow $1.7B $1.5B $1.5B $1.3B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.3B $5.3B $5.5B $6.3B $6.4B
Depreciation & Amoritzation $422M $584M $468M $536M $861M
Stock-Based Compensation $715M $719M $641M $672M $1.1B
Change in Accounts Receivable -$296M $459M -$445M -$389M -$298M
Change in Inventories -- -- -- -- --
Cash From Operations $5B $4.6B $4.1B $4.7B $4.4B
 
Capital Expenditures $269M $525M $354M $289M $335M
Cash Acquisitions $1.1B $9M $189M -- $6.4B
Cash From Investing -$1.7B -$722M -$1.2B -$497M -$7.4B
 
Dividends Paid (Ex Special Dividend) $2.5B $2.9B $3B $3.1B $3.3B
Special Dividend Paid
Long-Term Debt Issued $45M -- $1.2B $5.5B --
Long-Term Debt Repaid -- -- -$64M -$1B --
Repurchase of Common Stock $1.2B $2.1B $2B $1.9B $1.8B
Other Financing Activities $1.8B $867M $1.2B $2.6B --
Cash From Financing -$2.6B -$3.9B -$2.6B $2.3B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $854M -$564M $519M $6.7B -$4.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.8B $4B $3.8B $4.4B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6B $3.7B $4.2B $4.9B $4.7B
Depreciation & Amoritzation $406M $431M $316M $425M $757M
Stock-Based Compensation $551M $536M $469M $511M $886M
Change in Accounts Receivable -$527M $254M -$607M -$410M -$265M
Change in Inventories -- -- -- -- --
Cash From Operations $3B $2.8B $2.1B $2.7B $1.8B
 
Capital Expenditures $215M $399M $220M $165M $245M
Cash Acquisitions $1.1B -- $189M -- $3.5B
Cash From Investing -$1.5B -$556M -$747M -$311M -$4.4B
 
Dividends Paid (Ex Special Dividend) $1.9B $2.3B $2.3B $2.3B $2.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $32M -- $1.2B $5.5B $1.1B
Long-Term Debt Repaid -$750M -$750M -$38M -$1B -$825M
Repurchase of Common Stock $1.2B $1.8B $1.5B $1.5B $1.4B
Other Financing Activities $1.1B $520M $1.1B $2B $1.7B
Cash From Financing -$2.7B -$4.3B -$1.5B $2.8B -$539M
 
Beginning Cash (CF) $20B $20.6B $19.8B $33.6B $27.2B
Foreign Exchange Rate Adjustment -$56M -$479M -$5M $82M $317M
Additions / Reductions -$1.3B -$2.5B -$100M $5.3B -$2.8B
Ending Cash (CF) $18.7B $17.6B $19.7B $39B $24.7B
 
Levered Free Cash Flow $2.8B $2.4B $1.9B $2.6B $1.6B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
64
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock