Financhill
Buy
64

BLK Quote, Financials, Valuation and Earnings

Last price:
$982.96
Seasonality move :
4.34%
Day range:
$959.00 - $969.99
52-week range:
$752.30 - $1,084.22
Dividend yield:
2.12%
P/E ratio:
23.50x
P/S ratio:
7.07x
P/B ratio:
3.12x
Volume:
679.3K
Avg. volume:
822.4K
1-year change:
20.44%
Market cap:
$149.8B
Revenue:
$20.4B
EPS (TTM):
$41.16
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.4B $4.7B $4.2B $4.7B $5.3B
Revenue Growth (YoY) 18.55% 6.84% -9.7% 11.43% 11.59%
 
Cost of Revenues $2.3B $2.4B $2.3B $2.5B $2.8B
Gross Profit $2.1B $2.3B $2B $2.3B $2.5B
Gross Profit Margin 48.7% 48.44% 46.43% 47.8% 47.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $556M $476M $496M $534M $623M
Other Inc / (Exp) $75M -$100M $90M $176M -$30M
Operating Expenses $590M $514M $533M $572M $740M
Operating Income $1.6B $1.8B $1.4B $1.7B $1.8B
 
Net Interest Expenses $36M $36M -- -- --
EBT. Incl. Unusual Items $1.6B $1.6B $1.6B $1.9B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $318M $263M $385M $290M $248M
Net Income to Company $1.3B $1.4B $1.2B $1.6B $1.5B
 
Minority Interest in Earnings -$74M $73M -$12M -$50M -$5M
Net Income to Common Excl Extra Items $1.2B $1.4B $1.2B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $7.83 $9.46 $7.72 $10.58 $9.74
Diluted EPS (Cont. Ops) $7.74 $9.35 $7.64 $10.48 $9.64
Weighted Average Basic Share $153.2M $151.7M $149.9M $148.7M $155M
Weighted Average Diluted Share $154.9M $153.5M $151.3M $150.1M $156.6M
 
EBITDA $1.7B $1.8B $1.7B $2.1B $2.1B
EBIT $1.6B $1.7B $1.6B $2B $1.9B
 
Revenue (Reported) $4.4B $4.7B $4.2B $4.7B $5.3B
Operating Income (Reported) $1.6B $1.8B $1.4B $1.7B $1.8B
Operating Income (Adjusted) $1.6B $1.7B $1.6B $2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16.9B $19.7B $17.4B $18.3B $21B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $9.8B $9B $9.5B $10.6B
Gross Profit $8.6B $9.9B $8.4B $8.9B $10.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2B $2.1B $2.1B $2.3B
Other Inc / (Exp) $1.1B $628M $64M $727M $322M
Operating Expenses $2B $2.2B $2.2B $2.3B $2.7B
Operating Income $6.6B $7.7B $6.2B $6.6B $7.6B
 
Net Interest Expenses $148M $118M -- -- --
EBT. Incl. Unusual Items $7.5B $8.2B $6.2B $7.5B $8.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $1.9B $1.4B $1.4B $1.7B
Net Income to Company $5.9B $6.3B $4.8B $6.1B $6.4B
 
Minority Interest in Earnings -$607M -$157M $99M -$212M -$98M
Net Income to Common Excl Extra Items $5.3B $6.1B $4.9B $5.9B $6.3B
 
Basic EPS (Cont. Ops) $34.71 $40.25 $32.56 $39.71 $41.61
Diluted EPS (Cont. Ops) $34.37 $39.67 $32.24 $39.35 $41.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.1B $8.8B $6.9B $8.3B $9.4B
EBIT $7.7B $8.4B $6.4B $7.8B $8.8B
 
Revenue (Reported) $16.9B $19.7B $17.4B $18.3B $21B
Operating Income (Reported) $6.6B $7.7B $6.2B $6.6B $7.6B
Operating Income (Adjusted) $7.7B $8.4B $6.4B $7.8B $8.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.4B $4.7B $4.2B $4.7B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.4B $2.3B $2.5B $2.8B
Gross Profit $2.1B $2.3B $2B $2.3B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $556M $476M $496M $534M $623M
Other Inc / (Exp) $75M -$100M $90M $176M -$30M
Operating Expenses $590M $514M $533M $572M $740M
Operating Income $1.6B $1.8B $1.4B $1.7B $1.8B
 
Net Interest Expenses $36M $36M -- -- --
EBT. Incl. Unusual Items $1.6B $1.6B $1.6B $1.9B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $318M $263M $385M $290M $248M
Net Income to Company $1.3B $1.4B $1.2B $1.6B $1.5B
 
Minority Interest in Earnings -$74M $73M -$12M -$50M -$5M
Net Income to Common Excl Extra Items $1.2B $1.4B $1.2B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $7.83 $9.46 $7.72 $10.58 $9.74
Diluted EPS (Cont. Ops) $7.74 $9.35 $7.64 $10.48 $9.64
Weighted Average Basic Share $153.2M $151.7M $149.9M $148.7M $155M
Weighted Average Diluted Share $154.9M $153.5M $151.3M $150.1M $156.6M
 
EBITDA $1.7B $1.8B $1.7B $2.1B $2.1B
EBIT $1.6B $1.7B $1.6B $2B $1.9B
 
Revenue (Reported) $4.4B $4.7B $4.2B $4.7B $5.3B
Operating Income (Reported) $1.6B $1.8B $1.4B $1.7B $1.8B
Operating Income (Adjusted) $1.6B $1.7B $1.6B $2B $1.9B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.3B $7.3B $5.6B $9.4B $7.7B
Short Term Investments -- -- -- $1.7B $2B
Accounts Receivable, Net $3.8B $3.8B $3.6B $4B $4.3B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $25.8B $18.1B $15.7B $19.7B $20B
 
Property Plant And Equipment $671M $2.4B $2.5B $2.5B $2.6B
Long-Term Investments $7.1B $7.6B $8.2B $8B $8.3B
Goodwill $15.3B $15.3B $15.3B $15.5B $28.3B
Other Intangibles $18.5B $18.4B $18.3B $18.2B $21.9B
Other Long-Term Assets $106.4B $81.4B $61.4B $60.1B $60.8B
Total Assets $173.9B $143.3B $121.4B $124B $141.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.5B $1.2B $1.4B $1.6B
 
Long-Term Debt $7.2B $7.4B $6.7B $9.9B $12.3B
Capital Leases -- -- -- -- --
Total Liabilities $136B $104.5B $82.3B $82.2B $91.8B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$411M -$675M -$975M -$933M -$951M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $1.4B $1.4B $2B $2.2B
Total Equity $37.8B $38.9B $39.1B $41.7B $50.2B
 
Total Liabilities and Equity $173.9B $143.3B $121.4B $124B $141.9B
Cash and Short Terms $6.3B $7.3B $5.6B $11.1B $9.7B
Total Debt $7.2B $7.4B $6.7B $9.9B $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $1.4B $1.2B $1.6B $1.5B
Depreciation & Amoritzation $97M $100M $106M $111M $194M
Stock-Based Compensation $196M $201M $165M $176M $241M
Change in Accounts Receivable -$311M -$27M -$270M -$73M $123M
Change in Inventories -- -- -- -- --
Cash From Operations -$573M -$422M -$394M -$408M -$1.1B
 
Capital Expenditures $48M $147M $81M $64M $78M
Cash Acquisitions -$1.1B -- -- -- -$3.1B
Cash From Investing -$1.2B -$198M -$222M -$22M -$3.3B
 
Dividends Paid (Ex Special Dividend) -$661M -$786M -$796M -$795M -$838M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13M -- -- $3B --
Long-Term Debt Repaid -- -- -$19M -$1B -$24M
Repurchase of Common Stock -$568M -$936M -$721M -$634M -$657M
Other Financing Activities $625M $371M $315M $415M $807M
Cash From Financing -$591M -$1.4B -$1.2B $1.1B -$661M
 
Beginning Cash (CF) $8.7B $9.3B $7.4B $8.8B $12.8B
Foreign Exchange Rate Adjustment -$7M -$90M $38M -$27M $110M
Additions / Reductions -$2.3B -$2B -$1.8B $665M -$5.1B
Ending Cash (CF) $6.4B $7.3B $5.7B $9.4B $7.8B
 
Levered Free Cash Flow -$621M -$569M -$475M -$472M -$1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.9B $6.3B $4.8B $6.1B $6.4B
Depreciation & Amoritzation $373M $418M $424M $432M $612M
Stock-Based Compensation $669M $739M $672M $641M $818M
Change in Accounts Receivable -$619M -$38M $173M -$389M -$247M
Change in Inventories -- -- -- -- --
Cash From Operations $4.1B $5.1B $5B $4.2B $4.2B
 
Capital Expenditures $190M $440M $467M $327M $269M
Cash Acquisitions -$1.1B -$44M -- -$189M -$6.1B
Cash From Investing -$1.4B -$985M -$1.2B -$759M -$6.3B
 
Dividends Paid (Ex Special Dividend) -$2.3B -$2.7B -$3B -$3B -$3.1B
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- $4.2B $2.5B
Long-Term Debt Repaid -- -- -$795M -$1.1B -$68M
Repurchase of Common Stock -$1.7B -$1.9B -$2.1B -$1.8B -$2B
Other Financing Activities $1.8B $1.2B $589M $1.8B $2.8B
Cash From Financing -$975M -$3B -$5.3B $297M $480M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $1.1B -$1.5B $3.7B -$1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.9B $4.7B $4.5B $3.8B $4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $1.4B $1.2B $1.6B $1.5B
Depreciation & Amoritzation $97M $100M $106M $111M $194M
Stock-Based Compensation $196M $201M $165M $176M $241M
Change in Accounts Receivable -$311M -$27M -$270M -$73M $123M
Change in Inventories -- -- -- -- --
Cash From Operations -$573M -$422M -$394M -$408M -$1.1B
 
Capital Expenditures $48M $147M $81M $64M $78M
Cash Acquisitions -$1.1B -- -- -- -$3.1B
Cash From Investing -$1.2B -$198M -$222M -$22M -$3.3B
 
Dividends Paid (Ex Special Dividend) -$661M -$786M -$796M -$795M -$838M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13M -- -- $3B --
Long-Term Debt Repaid -- -- -$19M -$1B -$24M
Repurchase of Common Stock -$568M -$936M -$721M -$634M -$657M
Other Financing Activities $625M $371M $315M $415M $807M
Cash From Financing -$591M -$1.4B -$1.2B $1.1B -$661M
 
Beginning Cash (CF) $8.7B $9.3B $7.4B $8.8B $12.8B
Foreign Exchange Rate Adjustment -$7M -$90M $38M -$27M $110M
Additions / Reductions -$2.3B -$2B -$1.8B $665M -$5.1B
Ending Cash (CF) $6.4B $7.3B $5.7B $9.4B $7.8B
 
Levered Free Cash Flow -$621M -$569M -$475M -$472M -$1.2B

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

GET BETTER TRADE IDEAS

Popular

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

What Stocks Are Recession-Proof?
What Stocks Are Recession-Proof?

Fears of a recession prevailed in Q2 2025 when the…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock