Financhill
Sell
49

BLK Quote, Financials, Valuation and Earnings

Last price:
$1,049.51
Seasonality move :
3.13%
Day range:
$1,029.00 - $1,066.99
52-week range:
$773.74 - $1,219.94
Dividend yield:
1.98%
P/E ratio:
30.07x
P/S ratio:
6.79x
P/B ratio:
2.92x
Volume:
893.4K
Avg. volume:
796.3K
1-year change:
8.91%
Market cap:
$163.3B
Revenue:
$24.9B
EPS (TTM):
$35.00
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.2B $17.6B $18.7B $20.9B $24.9B
Revenue Growth (YoY) 19.22% -12.73% 5.9% 12.05% 19.22%
 
Cost of Revenues $4.1B $4B $4.2B $4.6B $5.8B
Gross Profit $16.1B $13.6B $14.5B $16.3B $19.1B
Gross Profit Margin 79.92% 77.45% 77.7% 78.16% 76.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $841M -$126M $641M $528M --
Operating Expenses $7.8B $7.2B $7.5B $8.2B $10.5B
Operating Income $8.3B $6.5B $7B $8.1B $8.6B
 
Net Interest Expenses $205M $212M $292M $538M $614M
EBT. Incl. Unusual Items $8.2B $6.3B $7.2B $8.3B $7.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.3B $1.5B $1.8B $1.7B
Net Income to Company $6.2B $5B $5.7B $6.5B $5.9B
 
Minority Interest in Earnings $304M -$184M $174M $143M $389M
Net Income to Common Excl Extra Items $6.2B $5B $5.7B $6.5B $5.9B
 
Basic EPS (Cont. Ops) $38.76 $34.31 $36.85 $42.45 $35.83
Diluted EPS (Cont. Ops) $38.22 $33.97 $36.51 $42.01 $35.31
Weighted Average Basic Share $152.2M $150.9M $149.3M $150M $155M
Weighted Average Diluted Share $154.4M $152.4M $150.7M $151.6M $160.9M
 
EBITDA $8.9B $7B $7.5B $8.6B $9.7B
EBIT $8.3B $6.5B $7B $8.1B $8.6B
 
Revenue (Reported) $20.2B $17.6B $18.7B $20.9B $24.9B
Operating Income (Reported) $8.3B $6.5B $7B $8.1B $8.6B
Operating Income (Adjusted) $8.3B $6.5B $7B $8.1B $8.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.2B $4.6B $5B $5.5B $7B
Revenue Growth (YoY) 6.07% -11.01% 7.54% 11.66% 25.69%
 
Cost of Revenues $1B $908M $1B $1.2B $1.6B
Gross Profit $4.1B $3.7B $3.9B $4.3B $5.4B
Gross Profit Margin 79.95% 80.33% 79.44% 78.43% 77.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $111M $120M $206M $17M --
Operating Expenses $2B $2B $2B $2.3B $3.3B
Operating Income $2.1B $1.7B $1.9B $2.1B $2.1B
 
Net Interest Expenses $50M $54M $82M $166M $140M
EBT. Incl. Unusual Items $2.1B $1.7B $1.9B $2.1B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $478M $345M $438M $442M $372M
Net Income to Company $1.6B $1.3B $1.5B $1.7B $1.2B
 
Minority Interest in Earnings -$11M $48M $114M -$9M $108M
Net Income to Common Excl Extra Items $1.6B $1.3B $1.5B $1.7B $1.2B
 
Basic EPS (Cont. Ops) $10.82 $8.39 $9.25 $10.77 $7.27
Diluted EPS (Cont. Ops) $10.63 $8.29 $9.15 $10.64 $7.16
Weighted Average Basic Share $151.8M $150M $148.7M $155M $155.1M
Weighted Average Diluted Share $154.6M $151.8M $150.2M $157M $165.4M
 
EBITDA $2.3B $1.9B $2B $2.3B $2.5B
EBIT $2.1B $1.7B $1.9B $2.1B $2.1B
 
Revenue (Reported) $5.2B $4.6B $5B $5.5B $7B
Operating Income (Reported) $2.1B $1.7B $1.9B $2.1B $2.1B
Operating Income (Adjusted) $2.1B $1.7B $1.9B $2.1B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $20.2B $17.6B $18.6B $20.9B $24.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.2B $4.1B $4.2B $5.4B
Gross Profit $16.1B $13.5B $14.5B $16.7B $19.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $841M -$126M $641M $528M --
Operating Expenses $7.8B $7B $7.4B $8.5B $10.9B
Operating Income $8.3B $6.5B $7.1B $8.1B $8.6B
 
Net Interest Expenses $205M $212M $337M $575M $614M
EBT. Incl. Unusual Items $8.2B $6.3B $7.2B $8.3B $7.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.3B $1.5B $1.8B $1.7B
Net Income to Company $6.2B $5B $5.7B $6.5B $5.9B
 
Minority Interest in Earnings $304M -$184M $174M $143M $389M
Net Income to Common Excl Extra Items $6.2B $5B $5.7B $6.5B $5.9B
 
Basic EPS (Cont. Ops) $38.77 $34.31 $36.85 $42.44 $35.83
Diluted EPS (Cont. Ops) $38.22 $33.96 $36.52 $42.01 $35.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.9B $7B $7.6B $8.6B $9.7B
EBIT $8.3B $6.5B $7.1B $8.1B $8.6B
 
Revenue (Reported) $20.2B $17.6B $18.6B $20.9B $24.9B
Operating Income (Reported) $8.3B $6.5B $7.1B $8.1B $8.6B
Operating Income (Adjusted) $8.3B $6.5B $7.1B $8.1B $8.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $17.6B $18.6B $20.9B $24.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $4.1B $4.2B $5.4B --
Gross Profit $13.5B $14.5B $16.7B $19.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$126M $641M $528M $401M --
Operating Expenses $7B $7.4B $8.5B $10.9B --
Operating Income $6.5B $7.1B $8.1B $8.6B --
 
Net Interest Expenses $212M $337M $575M $614M --
EBT. Incl. Unusual Items $6.3B $7.2B $8.3B $7.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.5B $1.8B $1.7B --
Net Income to Company $5B $5.7B $6.5B $5.9B --
 
Minority Interest in Earnings -$184M $174M $143M $389M --
Net Income to Common Excl Extra Items $5B $5.7B $6.5B $5.9B --
 
Basic EPS (Cont. Ops) $34.31 $36.85 $42.44 $35.83 --
Diluted EPS (Cont. Ops) $33.96 $36.52 $42.01 $35.00 --
Weighted Average Basic Share $603.7M $597.4M $600.2M $619.9M --
Weighted Average Diluted Share $609.8M $602.8M $606.4M $643.5M --
 
EBITDA $7B $7.6B $8.6B $9.7B --
EBIT $6.5B $7.1B $8.1B $8.6B --
 
Revenue (Reported) $17.6B $18.6B $20.9B $24.9B --
Operating Income (Reported) $6.5B $7.1B $8.1B $8.6B --
Operating Income (Adjusted) $6.5B $7.1B $8.1B $8.6B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $9.3B $7.4B $8.7B $12.8B $11.5B
Short Term Investments -- $1.3B $1.9B $1.8B --
Accounts Receivable, Net $3.8B $3.3B $3.9B $4.3B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14.7B $12.8B $15B $19.3B $20B
 
Property Plant And Equipment $2.4B $2.5B $2.5B $2.6B $3.1B
Long-Term Investments $5.7B $5.9B $9.1B $8.9B $11.1B
Goodwill $15.4B $15.3B $15.5B $25.9B --
Other Intangibles $18.5B $18.3B $18.3B $20.7B --
Other Long-Term Assets $89B $57.5B $59.9B $56.4B --
Total Assets $152.6B $117.6B $123.2B $138.6B $170B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.1B $4.6B $4.6B $5.4B $5.8B
 
Long-Term Debt $8.6B $7.5B $8.7B $13.3B $14.8B
Capital Leases -- -- -- -- --
Total Liabilities $113.8B $78.8B $82B $89.3B $108.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$550M -$1.1B -$840M -$1.2B --
Common Equity $37.7B $37.7B $39.3B $47.5B $55.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1B $1.9B $1.9B $5.7B
Total Equity $38.9B $38.8B $41.2B $49.4B $61.5B
 
Total Liabilities and Equity $152.6B $117.6B $123.2B $138.6B $170B
Cash and Short Terms $9.3B $7.4B $8.7B $12.8B $11.5B
Total Debt $9.3B $8.5B $9.7B $14B $14.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $9.3B $7.4B $8.7B $12.8B $11.5B
Short Term Investments -- $1.3B $1.9B $1.8B --
Accounts Receivable, Net $3.8B $3.3B $3.9B $4.3B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14.7B $12.8B $15B $19.3B $20B
 
Property Plant And Equipment $2.4B $2.5B $2.5B $2.6B $3.1B
Long-Term Investments $5.7B $5.9B $9.1B $8.9B $11.1B
Goodwill $15.4B $15.3B $15.5B $25.9B --
Other Intangibles $18.5B $18.3B $18.3B $20.7B --
Other Long-Term Assets $89B $57.5B $59.9B $56.4B --
Total Assets $152.6B $117.6B $123.2B $138.6B $170B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.1B $4.6B $4.6B $5.4B $5.8B
 
Long-Term Debt $8.6B $7.5B $8.7B $13.3B $14.8B
Capital Leases -- -- -- -- --
Total Liabilities $113.8B $78.8B $82B $89.3B $108.5B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$550M -$1.1B -$840M -$1.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1B $1.9B $1.9B $5.7B
Total Equity $38.9B $38.8B $41.2B $49.4B $61.5B
 
Total Liabilities and Equity $152.6B $117.6B $123.2B $138.6B $170B
Cash and Short Terms $9.3B $7.4B $8.7B $12.8B $11.5B
Total Debt $9.3B $8.5B $9.7B $14B $14.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.2B $5B $5.7B $6.5B $5.9B
Depreciation & Amoritzation $559M $583M $427M $529M $1.1B
Stock-Based Compensation $734M $708M $630M $753M $1.3B
Change in Accounts Receivable -$322M $416M -$586M -$443M -$619M
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B $4.8B $4.1B $5.3B $4.1B
 
Capital Expenditures $341M $533M $344M $255M $375M
Cash Acquisitions $1.1B -- $189M $2.9B $3.5B
Cash From Investing -$1.7B -$1B -$933M -$3.3B -$4.6B
 
Dividends Paid (Ex Special Dividend) $2.5B $3B $3B $3.1B $3.3B
Special Dividend Paid
Long-Term Debt Issued $1B -- $1.2B $5.5B --
Long-Term Debt Repaid -$750M -$776M -$59M -$1.1B --
Repurchase of Common Stock $1.5B $2.3B $1.9B $1.9B $2B
Other Financing Activities $1.5B $645M $1.7B $2.4B --
Cash From Financing -$2.3B -$5.4B -$2B $2.2B -$1.1B
 
Beginning Cash (CF) $9.3B $7.4B $8.7B $12.8B $11.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $659M -$1.9B $1.3B $4B -$1.3B
Ending Cash (CF) $9.9B $5.2B $10.2B $16.6B $10.5B
 
Levered Free Cash Flow $4.4B $4.3B $3.8B $5B $3.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $1.3B $1.5B $1.7B $1.2B
Depreciation & Amoritzation $153M $152M $111M $104M $369M
Stock-Based Compensation $183M $172M $161M $242M $421M
Change in Accounts Receivable $205M $162M $21M -$33M -$354M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2B $2B $2.5B $2.3B
 
Capital Expenditures $126M $134M $124M $90M $130M
Cash Acquisitions $9M -- -- $2.9B --
Cash From Investing -$166M -$448M -$186M -$3B -$251M
 
Dividends Paid (Ex Special Dividend) $627M $731M $743M $791M $850M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $991M -- -- -- --
Long-Term Debt Repaid -- -$26M -$21M -$33M --
Repurchase of Common Stock $303M $505M $384M $386M $514M
Other Financing Activities $347M $125M $601M $415M --
Cash From Financing $408M -$1.1B -$503M -$578M -$588M
 
Beginning Cash (CF) $9.3B $7.4B $8.7B $12.8B $11.5B
Foreign Exchange Rate Adjustment -$5M $188M $111M -$244M $12M
Additions / Reductions $2B $619M $1.4B -$1.3B $1.5B
Ending Cash (CF) $11.3B $8.2B $10.3B $11.2B $13B
 
Levered Free Cash Flow $1.6B $1.9B $1.9B $2.5B $2.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.2B $5B $5.7B $6.5B $5.9B
Depreciation & Amoritzation $559M $583M $427M $529M $1.1B
Stock-Based Compensation $734M $708M $630M $753M $1.3B
Change in Accounts Receivable -$322M $416M -$586M -$443M -$619M
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B $4.8B $4.1B $5.3B $4.1B
 
Capital Expenditures $341M $533M $344M $255M $375M
Cash Acquisitions $1.1B -- $189M -- $3.5B
Cash From Investing -$1.7B -$1B -$933M -$3.3B -$4.6B
 
Dividends Paid (Ex Special Dividend) $2.5B $3B $3B $3.1B $3.3B
Special Dividend Paid
Long-Term Debt Issued $1B -- $1.2B $5.5B --
Long-Term Debt Repaid -- -- -$59M -$1.1B --
Repurchase of Common Stock $1.5B $2.3B $1.9B $1.9B $2B
Other Financing Activities $1.5B $645M $1.7B $2.4B --
Cash From Financing -$2.3B -$5.4B -$2B $2.2B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $659M -$1.9B $1.3B $4B -$1.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.4B $4.3B $3.8B $5B $3.7B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $5B $5.7B $6.5B $5.9B --
Depreciation & Amoritzation $583M $427M $529M $1.1B --
Stock-Based Compensation $708M $630M $753M $1.3B --
Change in Accounts Receivable $416M -$586M -$443M -$619M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.8B $4.1B $5.3B $4.1B --
 
Capital Expenditures $533M $344M $255M $375M --
Cash Acquisitions -- $189M $2.9B $3.5B --
Cash From Investing -$1B -$933M -$3.3B -$4.6B --
 
Dividends Paid (Ex Special Dividend) $3B $3B $3.1B $3.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B $5.5B $1.1B --
Long-Term Debt Repaid -$776M -$59M -$1.1B -$825M --
Repurchase of Common Stock $2.3B $1.9B $1.9B $2B --
Other Financing Activities $645M $1.7B $2.4B $1.7B --
Cash From Financing -$5.4B -$2B $2.2B -$1.1B --
 
Beginning Cash (CF) $28B $28.5B $46.4B $38.7B --
Foreign Exchange Rate Adjustment -$291M $106M -$162M $329M --
Additions / Reductions -$1.9B $1.3B $4B -$1.3B --
Ending Cash (CF) $25.8B $30B $50.3B $37.7B --
 
Levered Free Cash Flow $4.3B $3.8B $5B $3.7B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

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

Show me the best stock