Financhill
Buy
63

BLK Quote, Financials, Valuation and Earnings

Last price:
$1,089.00
Seasonality move :
3.21%
Day range:
$1,083.40 - $1,091.74
52-week range:
$773.74 - $1,219.94
Dividend yield:
1.92%
P/E ratio:
28.24x
P/S ratio:
7.34x
P/B ratio:
3.04x
Volume:
575.5K
Avg. volume:
649.7K
1-year change:
4.51%
Market cap:
$168.6B
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 DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock