
BlackRock (BLK) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.3B
Gross Profit
2.5B
47.88%
Operating Income
1.8B
33.85%
Net Income
1.5B
28.71%
EPS (Diluted)
$9.64
Balance Sheet Metrics
Total Assets
141.9B
Total Liabilities
91.8B
Shareholders Equity
50.2B
Debt to Equity
1.83
Cash Flow Metrics
Operating Cash Flow
-1.1B
Free Cash Flow
-1.2B
Revenue & Profitability Trend
BlackRock Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 20.4B | 17.9B | 17.9B | 19.4B | 16.2B |
Cost of Goods Sold | 10.3B | 9.5B | 9.4B | 9.9B | 8.2B |
Gross Profit | 10.1B | 8.3B | 8.4B | 9.5B | 8.0B |
Gross Margin % | 49.4% | 46.7% | 47.1% | 48.8% | 49.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.3B | 1.9B | 1.8B | 1.8B | 1.6B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.3B | 1.9B | 1.8B | 1.8B | 1.6B |
Operating Income | 7.5B | 6.3B | 6.5B | 7.5B | 6.3B |
Operating Margin % | 36.9% | 35.5% | 36.3% | 38.6% | 39.0% |
Non-Operating Items | |||||
Interest Income | 767.0M | 473.0M | 152.0M | 87.0M | 62.0M |
Interest Expense | 538.0M | 292.0M | 212.0M | 205.0M | 205.0M |
Other Non-Operating Income | 528.0M | 641.0M | -139.0M | 803.0M | 354.0M |
Pre-tax Income | 8.3B | 7.2B | 6.3B | 8.2B | 6.5B |
Income Tax | 1.8B | 1.5B | 1.3B | 2.0B | 1.2B |
Effective Tax Rate % | 21.5% | 20.7% | 20.6% | 24.1% | 19.0% |
Net Income | 6.5B | 5.7B | 5.0B | 6.2B | 5.3B |
Net Margin % | 31.9% | 31.8% | 27.9% | 32.0% | 32.6% |
Key Metrics | |||||
EBITDA | 8.8B | 7.2B | 7.1B | 8.0B | 6.7B |
EPS (Basic) | $42.45 | $36.85 | $34.31 | $38.60 | $32.00 |
EPS (Diluted) | $42.01 | $36.51 | $33.97 | $38.07 | $31.72 |
Basic Shares Outstanding | 150042269 | 149300000 | 150921161 | 152847435 | 154105843 |
Diluted Shares Outstanding | 150042269 | 149300000 | 150921161 | 152847435 | 154105843 |
Income Statement Trend
BlackRock Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 12.8B | 8.7B | 7.4B | 9.3B | 8.7B |
Short-term Investments | 1.8B | 1.9B | 1.3B | - | - |
Accounts Receivable | 4.3B | 3.9B | 3.3B | 3.8B | 3.5B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 25.2B | 19.2B | 17.9B | 20.2B | 28.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.5B | 1.4B | 1.5B | 1.6B | 649.0M |
Goodwill | 72.6B | 49.3B | 49.0B | 49.2B | 47.4B |
Intangible Assets | 20.7B | 18.3B | 18.3B | 18.5B | 18.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 56.4B | 59.9B | 57.5B | 89.0B | 107.2B |
Total Non-Current Assets | 113.4B | 104.0B | 99.8B | 132.5B | 148.3B |
Total Assets | 138.6B | 123.2B | 117.6B | 152.6B | 177.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 1.5B | 1.2B | 1.3B | 1.4B | 1.0B |
Non-Current Liabilities | |||||
Long-term Debt | 14.2B | 9.7B | 8.5B | 9.3B | 8.0B |
Deferred Tax Liabilities | 3.3B | 3.5B | 3.4B | 2.8B | 3.7B |
Other Non-Current Liabilities | 67.2B | 65.1B | 63.4B | 97.3B | 124.1B |
Total Non-Current Liabilities | 87.7B | 80.7B | 77.5B | 112.4B | 138.3B |
Total Liabilities | 89.3B | 82.0B | 78.8B | 113.8B | 139.3B |
Equity | |||||
Common Stock | 2.0M | 2.0M | 2.0M | 2.0M | 2.0M |
Retained Earnings | 35.6B | 32.3B | 29.9B | 27.7B | 24.3B |
Treasury Stock | 386.0M | 12.0B | 10.8B | 9.1B | 8.0B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 49.4B | 41.2B | 38.8B | 38.9B | 37.7B |
Key Metrics | |||||
Total Debt | 14.2B | 9.7B | 8.5B | 9.3B | 8.0B |
Working Capital | 23.6B | 17.9B | 16.6B | 18.8B | 27.7B |
Balance Sheet Composition
BlackRock Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 6.5B | 5.7B | 5.0B | 6.2B | 5.3B |
Depreciation & Amortization | 529.0M | 427.0M | 418.0M | 415.0M | 358.0M |
Stock-Based Compensation | 753.0M | 630.0M | 708.0M | 734.0M | 622.0M |
Working Capital Changes | -83.0M | -320.0M | -746.0M | 316.0M | 284.0M |
Operating Cash Flow | 5.0B | 4.9B | 5.0B | 5.3B | 4.7B |
Investing Activities | |||||
Capital Expenditures | -255.0M | -344.0M | -533.0M | -341.0M | -194.0M |
Acquisitions | -2.9B | -189.0M | 0 | -1.1B | 0 |
Investment Purchases | -945.0M | -872.0M | -909.0M | -1.0B | -430.0M |
Investment Sales | 766.0M | 400.0M | 242.0M | 429.0M | 187.0M |
Investing Cash Flow | -3.4B | -1.0B | -1.2B | -2.0B | -437.0M |
Financing Activities | |||||
Share Repurchases | -1.9B | -1.9B | -2.3B | -1.5B | -1.8B |
Dividends Paid | -3.1B | -3.0B | -3.0B | -2.5B | -2.3B |
Debt Issuance | 5.5B | 1.2B | 0 | 1.0B | 2.3B |
Debt Repayment | -1.1B | -59.0M | -776.0M | -750.0M | 0 |
Financing Cash Flow | 1.8B | -2.1B | -5.5B | -2.3B | 244.0M |
Free Cash Flow | 4.7B | 3.8B | 4.4B | 4.6B | 3.5B |
Net Change in Cash | 3.4B | 1.8B | -1.7B | 981.0M | 4.5B |
Cash Flow Trend
BlackRock Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
27.48
Forward P/E
23.14
Price to Book
3.58
Price to Sales
8.16
PEG Ratio
12.58
Profitability Ratios
Profit Margin
29.69%
Operating Margin
34.23%
Return on Equity
13.92%
Return on Assets
3.61%
Financial Health
Current Ratio
2.13
Debt to Equity
28.51
Beta
1.43
Per Share Data
EPS (TTM)
$41.35
Book Value per Share
$317.55
Revenue per Share
$140.78
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
blk | 175.9B | 27.48 | 3.58 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Brookfield Asset | 99.1B | 42.94 | 11.69 | 23.07% | 55.92% | 11.33 |
Ameriprise | 49.1B | 17.70 | 8.08 | 58.24% | 17.74% | 53.93 |
Raymond James | 33.7B | 16.07 | 2.93 | 18.87% | 16.14% | 36.49 |
State Street | 31.5B | 12.48 | 1.34 | 10.95% | 21.39% | 1.96 |
Financial data is updated regularly. All figures are in the company's reporting currency.