Financhill
Sell
46

BLK Quote, Financials, Valuation and Earnings

Last price:
$928.81
Seasonality move :
4.71%
Day range:
$898.26 - $913.50
52-week range:
$745.55 - $1,084.22
Dividend yield:
2.28%
P/E ratio:
21.44x
P/S ratio:
6.69x
P/B ratio:
2.94x
Volume:
656.8K
Avg. volume:
871.9K
1-year change:
9.02%
Market cap:
$139.8B
Revenue:
$20.4B
EPS (TTM):
$42.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.2B $19.4B $17.9B $17.9B $20.4B
Revenue Growth (YoY) 11.46% 19.56% -7.75% -0.08% 14.27%
 
Cost of Revenues $7.9B $9.7B $9.2B $9.3B $10.3B
Gross Profit $8.3B $9.7B $8.7B $8.6B $10.1B
Gross Profit Margin 51.01% 50.17% 48.59% 48.05% 49.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.1B $2.1B $2.1B $2.3B
Other Inc / (Exp) $354M $803M -$126M $641M $528M
Operating Expenses $2B $2.2B $2.2B $2.2B $2.5B
Operating Income $6.3B $7.5B $6.5B $6.3B $7.5B
 
Net Interest Expenses $143M $118M $60M -- --
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 $4.9B $5.9B $5.2B $5.5B $6.4B
 
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 $7.1B $8.8B $6.9B $7.9B $9.4B
EBIT $6.7B $8.4B $6.5B $7.4B $8.8B
 
Revenue (Reported) $16.2B $19.4B $17.9B $17.9B $20.4B
Operating Income (Reported) $6.3B $7.5B $6.5B $6.3B $7.5B
Operating Income (Adjusted) $6.7B $8.4B $6.5B $7.4B $8.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.5B $5.1B $4.3B $4.6B $5.7B
Revenue Growth (YoY) 12.6% 14.02% -15.06% 6.78% 22.59%
 
Cost of Revenues $2.1B $2.5B $2.2B $2.4B $2.9B
Gross Profit $2.3B $2.6B $2.1B $2.3B $2.8B
Gross Profit Margin 52.46% 51.2% 48.31% 49.08% 49.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $475M $535M $544M $591M $631M
Other Inc / (Exp) $346M $73M $120M $206M $17M
Operating Expenses $502M $573M $581M $629M $756M
Operating Income $1.8B $2B $1.5B $1.6B $2B
 
Net Interest Expenses $26M $4M -- -- --
EBT. Incl. Unusual Items $2.2B $2.1B $1.7B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $427M $478M $345M $438M $442M
Net Income to Company $1.7B $1.6B $1.3B $1.5B $1.7B
 
Minority Interest in Earnings -$192M $11M -$48M -$114M $9M
Net Income to Common Excl Extra Items $1.5B $1.6B $1.3B $1.4B $1.7B
 
Basic EPS (Cont. Ops) $10.11 $10.78 $8.39 $9.25 $10.78
Diluted EPS (Cont. Ops) $9.98 $10.59 $8.29 $9.15 $10.63
Weighted Average Basic Share $150.7M $149.8M $150.1M $148.5M $155M
Weighted Average Diluted Share $152.6M $152.5M $152M $150.1M $157.1M
 
EBITDA $2.3B $2.3B $1.8B $2.1B $2.5B
EBIT $2.2B $2.2B $1.7B $2B $2.3B
 
Revenue (Reported) $4.5B $5.1B $4.3B $4.6B $5.7B
Operating Income (Reported) $1.8B $2B $1.5B $1.6B $2B
Operating Income (Adjusted) $2.2B $2.2B $1.7B $2B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.2B $19.4B $17.9B $17.9B $20.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $9.7B $9.2B $9.3B $10.3B
Gross Profit $8.3B $9.7B $8.7B $8.6B $10.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2.1B $2.1B $2.1B $2.3B
Other Inc / (Exp) $354M $803M -$126M $641M $528M
Operating Expenses $2B $2.2B $2.2B $2.2B $2.5B
Operating Income $6.3B $7.5B $6.5B $6.3B $7.5B
 
Net Interest Expenses $143M $118M $60M -- --
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 $4.9B $5.9B $5.2B $5.5B $6.4B
 
Basic EPS (Cont. Ops) $32.05 $38.61 $34.30 $36.85 $42.45
Diluted EPS (Cont. Ops) $31.76 $38.06 $33.95 $36.51 $42.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.1B $8.8B $6.9B $7.9B $9.4B
EBIT $6.7B $8.4B $6.5B $7.4B $8.8B
 
Revenue (Reported) $16.2B $19.4B $17.9B $17.9B $20.4B
Operating Income (Reported) $6.3B $7.5B $6.5B $6.3B $7.5B
Operating Income (Adjusted) $6.7B $8.4B $6.5B $7.4B $8.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.4B $17.9B $17.9B $20.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.7B $9.2B $9.3B $10.3B --
Gross Profit $9.7B $8.7B $8.6B $10.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.1B $2.1B $2.3B --
Other Inc / (Exp) $803M -$126M $641M $528M --
Operating Expenses $2.2B $2.2B $2.2B $2.5B --
Operating Income $7.5B $6.5B $6.3B $7.5B --
 
Net Interest Expenses $118M $78M -- -- --
EBT. Incl. Unusual Items $8.2B $6.3B $7.2B $8.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $1.3B $1.5B $1.8B --
Net Income to Company $6.2B $5B $5.7B $6.5B --
 
Minority Interest in Earnings -$304M $184M -$174M -$143M --
Net Income to Common Excl Extra Items $5.9B $5.2B $5.5B $6.4B --
 
Basic EPS (Cont. Ops) $38.61 $34.30 $36.85 $42.45 --
Diluted EPS (Cont. Ops) $38.06 $33.95 $36.51 $42.00 --
Weighted Average Basic Share $608.7M $603.7M $597.2M $600.1M --
Weighted Average Diluted Share $617.4M $609.9M $602.7M $606.4M --
 
EBITDA $8.8B $6.9B $7.9B $9.4B --
EBIT $8.4B $6.5B $7.4B $8.8B --
 
Revenue (Reported) $19.4B $17.9B $17.9B $20.4B --
Operating Income (Reported) $7.5B $6.5B $6.3B $7.5B --
Operating Income (Adjusted) $8.4B $6.5B $7.4B $8.8B --
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 $28.7B $20.2B $18.2B $19.4B $25.2B
 
Property Plant And Equipment $1.3B $2.4B $2.5B $2.5B $2.6B
Long-Term Investments $6.9B $7.3B $5.7B $7.6B $7.7B
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 $1B $1.4B $1.3B $1.2B $1.5B
 
Long-Term Debt $7.3B $7.4B $6.7B $7.9B $12.3B
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 $8.7B $10.6B $14.6B
Total Debt $7.3B $7.4B $6.7B $7.9B $12.3B
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 $28.7B $20.2B $18.2B $19.4B $25.2B
 
Property Plant And Equipment $1.3B $2.4B $2.5B $2.5B $2.6B
Long-Term Investments $6.9B $7.3B $5.7B $7.6B $7.7B
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 $1B $1.4B $1.3B $1.2B $1.5B
 
Long-Term Debt $7.3B $7.4B $6.7B $7.9B $12.3B
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 -- -- -- -- --
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 $8.7B $10.6B $14.6B
Total Debt $7.3B $7.4B $6.7B $7.9B $12.3B
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 $415M $418M $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 $3.7B $4.9B $5B $4.2B $5B
 
Capital Expenditures $194M $341M $533M $344M $255M
Cash Acquisitions -- -$1.1B -- -$189M -$2.9B
Cash From Investing -$254M -$1.9B -$1.1B -$959M -$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) $4.8B $8.7B $9.3B $7.4B $8.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7B $720M -$1.6B $1.2B $4.2B
Ending Cash (CF) $8.7B $9.3B $7.4B $8.8B $12.8B
 
Levered Free Cash Flow $3.5B $4.6B $4.4B $3.8B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.7B $1.6B $1.3B $1.5B $1.7B
Depreciation & Amoritzation $103M $110M $110M $111M $200M
Stock-Based Compensation $164M $183M $172M $161M $242M
Change in Accounts Receivable $231M $205M $162M $21M -$33M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.9B $2B $2B $2.6B
 
Capital Expenditures $54M $126M $134M $124M $90M
Cash Acquisitions -- -$9M -- -- -$2.9B
Cash From Investing -$77M -$358M -$416M -$186M -$3.1B
 
Dividends Paid (Ex Special Dividend) -$554M -$627M -$731M -$743M -$791M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13M $991M -- -- --
Long-Term Debt Repaid -- -- -$26M -$21M -$33M
Repurchase of Common Stock -$17M -$303M -$505M -$384M -$386M
Other Financing Activities $696M $347M $125M $601M $415M
Cash From Financing $138M $408M -$1.1B -$503M -$578M
 
Beginning Cash (CF) $6.5B $7.4B $6.8B $7.3B $14.1B
Foreign Exchange Rate Adjustment $117M -$5M $188M $111M -$244M
Additions / Reductions $2B $2B $431M $1.3B -$1B
Ending Cash (CF) $8.7B $9.3B $7.4B $8.8B $12.8B
 
Levered Free Cash Flow $1.9B $1.8B $1.8B $1.9B $2.5B
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 $415M $418M $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 $3.7B $4.9B $5B $4.2B $5B
 
Capital Expenditures $194M $341M $533M $344M $255M
Cash Acquisitions -- -$1.1B -- -$189M -$2.9B
Cash From Investing -$254M -$1.9B -$1.1B -$959M -$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 -- -- -- -$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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7B $720M -$1.6B $1.2B $4.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.5B $4.6B $4.4B $3.8B $4.7B
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 --
Depreciation & Amoritzation $415M $418M $427M $529M --
Stock-Based Compensation $734M $708M $630M $753M --
Change in Accounts Receivable -$322M $416M -$586M -$443M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.9B $5B $4.2B $5B --
 
Capital Expenditures $341M $533M $344M $255M --
Cash Acquisitions -$1.1B -- -$189M -$2.9B --
Cash From Investing -$1.9B -$1.1B -$959M -$3B --
 
Dividends Paid (Ex Special Dividend) -$2.5B -$3B -$3B -$3.1B --
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 --
Other Financing Activities $1.5B $645M $1.7B $2.4B --
Cash From Financing -$2.3B -$5.4B -$2B $2.2B --
 
Beginning Cash (CF) $28.9B $29.9B $27.3B $42.4B --
Foreign Exchange Rate Adjustment -$61M -$291M $106M -$162M --
Additions / Reductions $720M -$1.6B $1.2B $4.2B --
Ending Cash (CF) $29.5B $28B $28.6B $46.5B --
 
Levered Free Cash Flow $4.6B $4.4B $3.8B $4.7B --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock