BlackRock, Inc. (BLK) Income Annual - Discounting Cash Flows
BLK
BlackRock, Inc.
BLK (NYSE)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
Report Filing 2025-05-07 2025-02-25 2024-02-23 2023-02-24 2022-02-25 2021-02-25 2020-02-28 2019-02-28 2018-02-28 2017-02-28 2016-02-26 2015-02-27 2014-02-28 2013-03-01 2012-02-28 2011-02-28 2010-03-10 2009-03-02 2008-02-28 2007-03-13 2005-12-31 2004-12-31 2003-12-31 2002-12-31 2001-12-31 2000-12-31 1999-12-31 1998-12-31
Revenue 21,132 20,407 17,859 17,873 19,374 16,205 14,539 14,198 13,600 11,155 11,401 11,081 10,180 9,337 9,081 8,612 4,700 5,064 4,845 2,098 1,191 725.3 598.2 577 533.1 476.9 381 341.5
Cost of Revenue 9,025 10,321 9,161 9,086 9,556 7,939 7,133 6,993 6,811 5,109 5,229 4,997 4,622 4,297 3,585 3,505 2,279 597 547.6 0 0 0 0 0 0 0 0 0
Gross Profit 13,889 10,086 8,582 8,787 9,818 8,266 7,406 7,205 6,789 6,046 6,172 6,084 5,558 5,040 5,496 5,107 2,421 4,467 4,297 2,098 1,191 725.3 598.2 577 533.1 476.9 381 341.5
Operating Expenses 6,132 2,512 2,307 2,402 2,368 2,571 1,855 1,748 1,535 1,476 1,508 1,610 1,701 1,516 2,247 2,109 1,143 2,874 3,003 1,626 850.8 559.5 369.9 361.8 363 333.8 270 -107.5
Research & Development 339 0 607 600 508 0 0 0 0 175 170 164 160 150 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative -551 2,257 1,863 2,147 2,183 1,847 1,674 1,557 1,446 1,301 1,380 1,453 1,540 1,359 1,978 1,847 779 1,342 2,766 443.3 204.8 128.7 107.3 90.08 76.57 58.31 48.57 148.4
Other Operating Expenses 6,344 255 -163 -345 -323 724 181 191 89 0 -42 -7 1 7 269 262 364 1,532 237.8 1,183 646 430.8 262.6 271.8 286.4 275.5 221.5 -255.9
Operating Income 7,757 7,574 6,275 6,385 7,450 5,695 5,551 5,457 5,254 4,570 4,664 4,474 3,857 3,524 3,249 2,998 1,278 1,593 1,294 471.8 340.5 165.8 228.3 215.1 170.2 143 110.9 449
Net Non-Operating Interest 341 229 181 -60 -118 -143 -106 -80 -156 -165 -178 -203 -189 -179 -142 -121 -48 -0.981 25.05 19 10.99 0 0 0 0 0 0 0
Interest Income 799 767 473 152 87 62 97 104 49 40 26 29 22 36 34 29 20 64.72 74.47 29 18.91 0 0 0 0 0 0 0
Interest Expense 458 538 292 212 205 205 203 184 205 205 204 232 211 215 176 150 68 65.7 49.41 10 7.92 0 0 0 0 0 0 0
Equity & Other Income/(Expense) 47 492 699 -35 841 972 342 1 161 55 116 124 305 125 28 144 42 -572.6 504 37.43 24.23 34.64 22.63 8.81 10.81 6.88 -7.49 -381
Income Before Tax 8,145 8,295 7,155 6,290 8,173 6,524 5,787 5,378 5,259 4,460 4,602 4,395 3,973 3,470 3,135 3,021 1,272 1,019 1,823 528.2 375.8 200.4 250.9 223.9 181 149.9 103.5 68
Income Tax Expense 1,741 1,783 1,479 1,296 1,968 1,238 1,261 1,076 270 1,290 1,250 1,131 1,022 1,030 796 971 375 387.3 463.8 189.5 138.6 52.26 95.25 90.7 73.56 62.56 44.03 32.4
Income Attributable to Non-Controlling Interest 98 143 174 -184 304 354 50 -3 37 -2 7 -30 19 -18 2 -13 22 -154.7 363.6 16.17 3.29 5.03 0.253 0 0 0 0 0
Net Income 6,306 6,369 5,502 5,178 5,901 4,932 4,476 4,305 4,952 3,172 3,345 3,294 2,932 2,458 2,337 2,063 875 786.4 995.3 322.6 233.9 143.1 155.4 133.2 107.4 87.36 59.42 35.6
Depreciation and Amortization 319 529 427 11,162 11,857 10,224 8,904 8,784 8,516 6,515 128 157 161 157 156 160 147 275.7 198.8 72.81 30.9 20.69 21.37 20.24 26.02 20 18.15 12.9
EBITDA 8,076 8,103 6,702 17,547 19,307 15,919 14,455 14,241 13,770 11,085 4,792 4,631 4,018 3,681 3,405 3,158 1,425 1,868 1,492 544.6 371.4 186.5 249.6 235.4 196.2 163 129.1 461.9
Earnings Per Share (EPS) 41.61 42.45 36.85 34.31 38.76 32.13 28.69 26.75 30.42 19.19 20.02 19.5 17.16 13.97 12.51 10.63 6.22 5.84 7.5 3.98 3.63 2.24 2.39 2.05 1.66 1.36 1.04 0.67
Diluted Earnings Per Share 41.17 42.01 36.51 33.97 38.22 31.85 28.43 26.48 30 18.94 19.71 19.17 16.8 13.73 12.32 10.51 6.09 5.76 7.34 3.85 3.49 2.16 2.35 2.03 1.64 1.34 1.04 0.66
Weighted Average Shares Outstanding 155 150 149.3 150.9 152.2 153.5 156 160.9 162.8 165.1 167.1 168.9 170.9 175.7 185 191.3 137.2 130.1 129 80.96 64.44 63.94 64.91 65.02 64.53 64.14 57.29 53.72
Diluted Weighted Average Shares Outstanding 156.6 151.6 150.7 152.4 154.4 154.8 157.5 162.6 165.1 167.2 169.7 171.8 174.5 178.7 187.9 193.5 140 131.9 131.9 83.69 67.14 66.23 66.12 65.57 65.19 64.85 57.5 53.9
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us