Financhill
Buy
52

BLK Quote, Financials, Valuation and Earnings

Last price:
$1,045.17
Seasonality move :
3.88%
Day range:
$1,040.26 - $1,055.44
52-week range:
$745.55 - $1,082.45
Dividend yield:
1.95%
P/E ratio:
25.77x
P/S ratio:
8.08x
P/B ratio:
3.93x
Volume:
335.5K
Avg. volume:
755.2K
1-year change:
28.4%
Market cap:
$161.7B
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

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock