Financhill
Sell
47

BLK Quote, Financials, Valuation and Earnings

Last price:
$1,029.17
Seasonality move :
3.72%
Day range:
$1,001.98 - $1,036.77
52-week range:
$745.55 - $1,082.45
Dividend yield:
1.98%
P/E ratio:
25.39x
P/S ratio:
7.96x
P/B ratio:
3.87x
Volume:
2M
Avg. volume:
773.8K
1-year change:
30.34%
Market cap:
$159.3B
Revenue:
$17.9B
EPS (TTM):
$40.52
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.5B $16.2B $19.4B $17.9B $17.9B
Revenue Growth (YoY) 2.4% 11.46% 19.56% -7.75% -0.08%
 
Cost of Revenues $7.1B $7.9B $9.7B $9.2B $9.2B
Gross Profit $7.4B $8.3B $9.7B $8.7B $8.6B
Gross Profit Margin 50.94% 51.01% 50.17% 48.72% 48.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $2.1B $2.1B $2.1B
Other Inc / (Exp) $258M $354M $803M -$139M $641M
Operating Expenses $1.8B $2B $2.2B $2.2B $2.3B
Operating Income $5.6B $6.3B $7.5B $6.5B $6.3B
 
Net Interest Expenses $106M $143M $118M $60M --
EBT. Incl. Unusual Items $5.8B $6.5B $8.2B $6.3B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.2B $2B $1.3B $1.5B
Net Income to Company $4.5B $5.3B $6.2B $5B $5.7B
 
Minority Interest in Earnings -$50M -$354M -$304M $184M -$174M
Net Income to Common Excl Extra Items $4.5B $4.9B $5.9B $5.2B $5.5B
 
Basic EPS (Cont. Ops) $28.58 $32.13 $38.76 $34.31 $36.85
Diluted EPS (Cont. Ops) $28.32 $31.85 $38.22 $33.97 $36.51
Weighted Average Basic Share $156.6M $153.5M $152.2M $150.9M $149.3M
Weighted Average Diluted Share $158.1M $154.8M $154.4M $152.4M $150.7M
 
EBITDA $6.3B $7.1B $8.8B $6.9B $7.9B
EBIT $6B $6.7B $8.4B $6.5B $7.4B
 
Revenue (Reported) $14.5B $16.2B $19.4B $17.9B $17.9B
Operating Income (Reported) $5.6B $6.3B $7.5B $6.5B $6.3B
Operating Income (Adjusted) $6B $6.7B $8.4B $6.5B $7.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.4B $5.1B $4.3B $4.5B $5.2B
Revenue Growth (YoY) 18.34% 15.59% -14.63% 4.9% 14.93%
 
Cost of Revenues $2.1B $2.5B $2.2B $2.3B $2.5B
Gross Profit $2.2B $2.6B $2.1B $2.2B $2.7B
Gross Profit Margin 51.39% 50.63% 48.64% 48.52% 51.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $460M $554M $529M $521M $561M
Other Inc / (Exp) $268M $340M $170M $117M $176M
Operating Expenses $487M $592M $567M $560M $650M
Operating Income $1.8B $2B $1.5B $1.6B $2B
 
Net Interest Expenses $45M $34M $9M -- --
EBT. Incl. Unusual Items $2B $2.3B $1.7B $1.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $464M $518M $330M $213M $574M
Net Income to Company $1.5B $1.8B $1.4B $1.6B $1.7B
 
Minority Interest in Earnings -$153M -$72M $45M $9M -$60M
Net Income to Common Excl Extra Items $1.4B $1.7B $1.4B $1.6B $1.6B
 
Basic EPS (Cont. Ops) $8.90 $11.01 $9.33 $10.75 $11.02
Diluted EPS (Cont. Ops) $8.83 $10.85 $9.25 $10.66 $10.90
Weighted Average Basic Share $153.1M $152.7M $150.6M $149.2M $148M
Weighted Average Diluted Share $154.4M $154.9M $152M $150.5M $149.6M
 
EBITDA $2.1B $2.4B $1.9B $2B $2.5B
EBIT $2B $2.3B $1.7B $1.9B $2.4B
 
Revenue (Reported) $4.4B $5.1B $4.3B $4.5B $5.2B
Operating Income (Reported) $1.8B $2B $1.5B $1.6B $2B
Operating Income (Adjusted) $2B $2.3B $1.7B $1.9B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.7B $18.7B $18.6B $17.6B $19.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7B $9.3B $9.4B $9.1B $9.8B
Gross Profit $8B $9.5B $9.2B $8.4B $9.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $2B $2B $2.1B $2.3B
Other Inc / (Exp) $78M $1.1B -$173M $542M $717M
Operating Expenses $1.9B $2.2B $2.2B $2.2B $2.5B
Operating Income $6.1B $7.3B $7B $6.2B $7.1B
 
Net Interest Expenses $139M $140M $82M -- --
EBT. Incl. Unusual Items $6B $8.2B $6.7B $6.9B $8.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.9B $1.4B $1.4B $1.8B
Net Income to Company $4.9B $6.3B $5.3B $5.5B $6.3B
 
Minority Interest in Earnings -$195M -$507M $243M -$108M -$266M
Net Income to Common Excl Extra Items $4.7B $5.8B $5.6B $5.4B $6.1B
 
Basic EPS (Cont. Ops) $30.29 $37.95 $36.69 $35.99 $40.92
Diluted EPS (Cont. Ops) $30.04 $37.45 $36.25 $35.65 $40.52
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $6.5B $8.8B $7.4B $7.6B $9B
EBIT $6.2B $8.4B $7B $7.1B $8.6B
 
Revenue (Reported) $15.7B $18.7B $18.6B $17.6B $19.4B
Operating Income (Reported) $6.1B $7.3B $7B $6.2B $7.1B
Operating Income (Adjusted) $6.2B $8.4B $7B $7.1B $8.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.7B $14.3B $13.5B $13.2B $14.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $7.2B $6.9B $6.9B $7.4B
Gross Profit $5.9B $7.1B $6.6B $6.3B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $1.5B $1.5B $1.6B
Other Inc / (Exp) $8M $730M -$246M $435M $511M
Operating Expenses $1.5B $1.7B $1.6B $1.6B $1.8B
Operating Income $4.5B $5.4B $5B $4.7B $5.5B
 
Net Interest Expenses $117M $114M $78M -- --
EBT. Incl. Unusual Items $4.4B $6.1B $4.6B $5.2B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $811M $1.5B $951M $1B $1.3B
Net Income to Company $3.5B $4.6B $3.7B $4.2B $4.9B
 
Minority Interest in Earnings -$162M -$315M $232M -$60M -$152M
Net Income to Common Excl Extra Items $3.4B $4.3B $3.9B $4.1B $4.7B
 
Basic EPS (Cont. Ops) $21.94 $27.84 $25.91 $27.60 $31.67
Diluted EPS (Cont. Ops) $21.78 $27.47 $25.66 $27.36 $31.37
Weighted Average Basic Share $463.3M $458.9M $453.6M $448.7M $445.1M
Weighted Average Diluted Share $466.7M $464.9M $458M $452.5M $449.4M
 
EBITDA $4.8B $6.5B $5.1B $5.8B $6.9B
EBIT $4.5B $6.2B $4.8B $5.4B $6.6B
 
Revenue (Reported) $11.7B $14.3B $13.5B $13.2B $14.7B
Operating Income (Reported) $4.5B $5.4B $5B $4.7B $5.5B
Operating Income (Adjusted) $4.5B $6.2B $4.8B $5.4B $6.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.8B $8.7B $9.3B $7.4B $8.7B
Short Term Investments -- -- -- $1.3B $1.9B
Accounts Receivable, Net $3.2B $3.5B $3.8B $3.3B $3.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $23.5B $28.7B $20.2B $18.2B $19.4B
 
Property Plant And Equipment $715M $1.3B $2.4B $2.5B $2.5B
Long-Term Investments $5.5B $6.9B $7.3B $5.7B $7.6B
Goodwill $14.6B $14.6B $15.4B $15.3B $15.5B
Other Intangibles $18.4B $18.3B $18.5B $18.3B $18.3B
Other Long-Term Assets $106B $107.2B $89B $57.5B $59.9B
Total Assets $168.6B $177B $152.6B $117.6B $123.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1B $1.4B $1.3B $1.2B
 
Long-Term Debt $5B $7.3B $7.4B $6.7B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $133.7B $139.3B $113.8B $78.8B $82B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$571M -$337M -$550M -$1.1B -$840M
Common Equity $33.5B $35.3B $37.7B $37.7B $39.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $2.4B $1.2B $1B $1.9B
Total Equity $34.9B $37.7B $38.9B $38.8B $41.2B
 
Total Liabilities and Equity $168.6B $177B $152.6B $117.6B $123.2B
Cash and Short Terms $4.8B $8.7B $9.3B $8.7B $10.6B
Total Debt $5B $7.3B $7.4B $6.7B $7.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6.5B $7.4B $6.8B $7.3B $14B
Short Term Investments -- -- -- -- $2B
Accounts Receivable, Net $3.7B $4B $3.4B $3.9B $4.4B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $25.4B $25.5B $16B $15.9B $27B
 
Property Plant And Equipment $693M $2.5B $2.5B $2.5B $2.5B
Long-Term Investments $6.3B $7.1B $6.9B $9.8B $8.3B
Goodwill $14.6B $15.4B $15.3B $15.5B $15.7B
Other Intangibles $18.3B $18.5B $18.3B $18.3B $18.1B
Other Long-Term Assets $99.9B $100.7B $56.4B $56.5B $61.2B
Total Assets $165.1B $169.6B $115.4B $118.6B $132.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $988M $1.4B $1.6B $1.2B $1.4B
 
Long-Term Debt $7.2B $6.5B $6.6B $7.9B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $129.1B $131.3B $77.3B $78B $89.2B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$601M -$526M -$1.5B -$1.1B -$632M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.5B $955M $2B $2.4B
Total Equity $36B $38.4B $38.1B $40.6B $43.6B
 
Total Liabilities and Equity $165.1B $169.6B $115.4B $118.6B $132.8B
Cash and Short Terms $6.5B $7.4B $6.8B $7.3B $16B
Total Debt $7.2B $6.5B $6.6B $7.9B $12.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.5B $5.3B $6.2B $5B $5.7B
Depreciation & Amoritzation $296M $358M $415M $418M $427M
Stock-Based Compensation $567M $622M $734M $708M $630M
Change in Accounts Receivable -$433M -$313M -$322M $416M -$586M
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $3.7B $4.9B $5B $4.2B
 
Capital Expenditures $254M $194M $341M $533M $344M
Cash Acquisitions -$1.5B -- -$1.1B -- -$189M
Cash From Investing -$2B -$254M -$1.9B -$1.1B -$959M
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.3B -$2.5B -$3B -$3B
Special Dividend Paid
Long-Term Debt Issued $1.1B $2.3B $1B -- $1.2B
Long-Term Debt Repaid -$1B -- -$750M -$776M -$59M
Repurchase of Common Stock -$1.9B -$1.8B -$1.5B -$2.3B -$1.9B
Other Financing Activities $1.3B $2B $1.5B $645M $1.7B
Cash From Financing -$2.6B $244M -$2.3B -$5.4B -$2B
 
Beginning Cash (CF) $6.5B $4.8B $8.7B $9.3B $7.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B $3.7B $720M -$1.6B $1.2B
Ending Cash (CF) $4.8B $8.7B $9.3B $7.4B $8.8B
 
Levered Free Cash Flow $2.6B $3.5B $4.6B $4.4B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.5B $1.8B $1.4B $1.6B $1.7B
Depreciation & Amoritzation $87M $107M $109M $108M $110M
Stock-Based Compensation $160M $173M $160M $146M $156M
Change in Accounts Receivable -$664M -$263M $38M -$135M -$310M
Change in Inventories -- -- -- -- --
Cash From Operations $995M $1.8B $1.8B $1.6B $1.4B
 
Capital Expenditures $40M $37M $136M $78M $94M
Cash Acquisitions -- -- -- -$189M --
Cash From Investing -$19M -$144M -$214M -$270M -$74M
 
Dividends Paid (Ex Special Dividend) -$556M -$629M -$736M -$748M -$757M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8M $32M -- -- $2.4B
Long-Term Debt Repaid -- -- -- -$15M -$25M
Repurchase of Common Stock -$10M -$309M -$384M -$396M -$391M
Other Financing Activities $558M $277M $76M $400M $1B
Cash From Financing -- -$629M -$1B -$735M $2.4B
 
Beginning Cash (CF) $5.5B $6.4B $6.5B $6.9B $10.2B
Foreign Exchange Rate Adjustment $65M -$56M -$186M -$89M $142M
Additions / Reductions $976M $1B $502M $571M $3.7B
Ending Cash (CF) $6.5B $7.4B $6.8B $7.3B $14.1B
 
Levered Free Cash Flow $955M $1.7B $1.6B $1.5B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.9B $6.3B $5.3B $5.5B $6.3B
Depreciation & Amoritzation $257M $408M $418M $426M $440M
Stock-Based Compensation $598M $715M $719M $641M $672M
Change in Accounts Receivable -$647M -$296M $459M -$445M -$389M
Change in Inventories -- -- -- -- --
Cash From Operations $3B $5B $4.9B $4.1B $4.3B
 
Capital Expenditures $234M $269M $525M $354M $289M
Cash Acquisitions -- -$1.1B -$9M -$189M -$74M
Cash From Investing -$84M -$1.7B -$1.1B -$1.2B -$119M
 
Dividends Paid (Ex Special Dividend) -$2.2B -$2.5B -$2.9B -$3B -$3.1B
Special Dividend Paid
Long-Term Debt Issued $2.3B $45M -- $1.2B $5.5B
Long-Term Debt Repaid -- -- -- -$64M -$1B
Repurchase of Common Stock -$1.8B -$1.2B -$2.1B -$2B -$1.9B
Other Financing Activities $1.6B $1.8B $867M $1.2B $2.6B
Cash From Financing -$1.1B -$2.6B -$3.9B -$2.6B $2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $793M -$80M $336M $6.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $4.7B $4.4B $3.8B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.5B $4.6B $3.7B $4.2B $4.9B
Depreciation & Amoritzation $255M $305M $308M $316M $329M
Stock-Based Compensation $458M $551M $536M $469M $511M
Change in Accounts Receivable -$544M -$527M $254M -$607M -$410M
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $3B $3B $2.2B $2.3B
 
Capital Expenditures $140M $215M $399M $220M $165M
Cash Acquisitions -- -$1.1B -- -$189M -$74M
Cash From Investing -$177M -$1.6B -$714M -$773M $67M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.9B -$2.3B -$2.3B -$2.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $32M -- $1.2B $5.5B
Long-Term Debt Repaid -- -$750M -$750M -$38M -$1B
Repurchase of Common Stock -$1.8B -$1.2B -$1.8B -$1.5B -$1.5B
Other Financing Activities $1.3B $1.1B $520M $1.1B $2B
Cash From Financing $106M -$2.7B -$4.3B -$1.5B $2.8B
 
Beginning Cash (CF) $14.8B $21.5B $23.1B $19.9B $28.4B
Foreign Exchange Rate Adjustment -$15M -$56M -$479M -$5M $82M
Additions / Reductions $1.7B -$1.2B -$2B -$95M $5.2B
Ending Cash (CF) $16.4B $20.2B $20.6B $19.8B $33.7B
 
Levered Free Cash Flow $1.6B $2.8B $2.6B $1.9B $2.2B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.19% over the past day.

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

Show me the best stock