Financhill
Sell
46

BLK Quote, Financials, Valuation and Earnings

Last price:
$985.55
Seasonality move :
4.61%
Day range:
$976.05 - $990.29
52-week range:
$745.55 - $1,082.45
Dividend yield:
2.07%
P/E ratio:
24.34x
P/S ratio:
7.63x
P/B ratio:
3.71x
Volume:
777.1K
Avg. volume:
748K
1-year change:
23.7%
Market cap:
$152.7B
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

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

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

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock