Income Statement

Revenue

+35%

+49%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	1	1	1	1	1	1	1	1	2	2	0	1	3	4	6	8	8	8	8	10	19	27	35	52	56	64	72	69	66	63	60	68	93	116	138	150	148	151	163	176	187	198	206	215	220	221	216	211	210	217	226	232	230	222	211	204	204	203	205	205	219	216	210	205	186	184	184	184	184	190	198	203	203	202	202	205	214	215	209	205	204	206	208	212	217	232	264	292	325	382	454	538	612	659	640	0
Revenue	546 N/A	574 +5%	569 -1%	577 +1%	574 -1%	554 -3%	574 +4%	598 +4%	637 +7%	677 +6%	698 +3%	725 +4%	794 +9%	881 +11%	1 011 +15%	1 191 +18%	1 337 +12%	1 426 +7%	1 449 +2%	2 098 +45%	2 708 +29%	3 444 +27%	4 419 +28%	4 845 +10%	5 139 +6%	5 429 +6%	5 444 +0%	5 064 -7%	4 751 -6%	4 393 -8%	4 220 -4%	4 700 +11%	5 708 +21%	6 711 +18%	7 663 +14%	8 612 +12%	8 899 +3%	9 214 +4%	9 347 +1%	9 081 -3%	9 048 0%	8 930 -1%	9 025 +1%	9 337 +3%	9 537 +2%	9 790 +3%	9 942 +2%	10 180 +2%	10 401 +2%	10 697 +3%	11 074 +4%	11 081 +0%	11 134 +0%	11 261 +1%	11 322 +1%	11 401 +1%	11 302 -1%	11 201 -1%	11 128 -1%	12 261 +10%	11 623 -5%	11 784 +1%	12 726 +8%	13 600 +7%	14 091 +4%	14 731 +5%	14 528 -1%	14 198 -2%	13 961 -2%	13 880 -1%	13 996 +1%	14 539 +4%	14 903 +3%	15 027 +1%	15 704 +5%	16 205 +3%	16 893 +4%	18 065 +7%	18 746 +4%	19 374 +3%	19 675 +2%	19 381 -1%	18 642 -4%	17 873 -4%	17 417 -3%	17 354 0%	17 565 +1%	17 859 +2%	18 344 +3%	18 686 +2%	19 361 +4%	20 407 +5%	20 955 +3%	21 573 +3%	22 885 +6%	24 216 +6%
Gross Profit
Cost of Revenue	(57)	(54)	(47)	(42)	(37)	(32)	(31)	(33)	(33)	(34)	(34)	(43)	(33)	(36)	(39)	(51)	(36)	(27)	(16)	(76)	(50)	(77)	(104)	(257)	(117)	(121)	(126)	(312)	(226)	(234)	(238)	(304)	(400)	(508)	(620)	(777)	(730)	(755)	(764)	(1 025)	(647)	(724)	(816)	(1 006)	(1 011)	(1 024)	(1 039)	(1 062)	(1 081)	(1 107)	(1 144)	(1 168)	(1 186)	(1 204)	(1 213)	(1 224)	(1 218)	(1 223)	(1 233)	(2 365)	(1 541)	(1 577)	(2 187)	(2 558)	(2 644)	(2 974)	(2 699)	(2 673)	(2 626)	(2 615)	(2 624)	(2 663)	(2 739)	(2 746)	(2 793)	(2 898)	(3 001)	(3 169)	(3 395)	(3 513)	(3 591)	(3 624)	(3 539)	(3 405)	(3 322)	(3 308)	(3 334)	(3 382)	(3 450)	(3 517)	(3 599)	(3 775)	(3 896)	(4 030)	(4 230)	(4 460)
Gross Profit	488 N/A	520 +7%	521 +0%	535 +3%	537 +0%	522 -3%	543 +4%	565 +4%	604 +7%	644 +7%	664 +3%	682 +3%	760 +11%	845 +11%	971 +15%	1 140 +17%	1 298 +14%	1 397 +8%	1 431 +2%	2 022 +41%	2 658 +31%	3 367 +27%	4 303 +28%	4 588 +7%	5 016 +9%	5 308 +6%	5 318 +0%	4 752 -11%	4 525 -5%	4 159 -8%	3 982 -4%	4 396 +10%	5 308 +21%	6 203 +17%	7 043 +14%	7 835 +11%	8 169 +4%	8 459 +4%	8 583 +1%	8 056 -6%	8 401 +4%	8 206 -2%	8 209 +0%	8 331 +1%	8 526 +2%	8 766 +3%	8 903 +2%	9 118 +2%	9 320 +2%	9 590 +3%	9 930 +4%	9 913 0%	9 948 +0%	10 057 +1%	10 109 +1%	10 177 +1%	10 084 -1%	9 978 -1%	9 895 -1%	9 896 +0%	10 082 +2%	10 207 +1%	10 539 +3%	11 042 +5%	11 447 +4%	11 757 +3%	11 829 +1%	11 525 -3%	11 335 -2%	11 265 -1%	11 372 +1%	11 876 +4%	12 164 +2%	12 281 +1%	12 911 +5%	13 307 +3%	13 892 +4%	14 896 +7%	15 351 +3%	15 861 +3%	16 084 +1%	15 757 -2%	15 103 -4%	14 468 -4%	14 095 -3%	14 046 0%	14 231 +1%	14 477 +2%	14 894 +3%	15 169 +2%	15 762 +4%	16 632 +6%	17 059 +3%	17 543 +3%	18 655 +6%	19 756 +6%
Operating Income
Operating Expenses	(310)	(323)	(319)	(320)	(318)	(310)	(321)	(337)	(354)	(386)	(492)	(510)	(598)	(663)	(688)	(800)	(927)	(1 011)	(1 094)	(1 550)	(2 014)	(2 538)	(3 115)	(3 166)	(3 477)	(3 640)	(3 595)	(3 121)	(2 997)	(2 775)	(2 695)	(3 096)	(3 647)	(4 106)	(4 596)	(4 837)	(5 027)	(5 148)	(5 202)	(4 775)	(5 135)	(4 977)	(4 882)	(4 807)	(4 908)	(5 128)	(5 174)	(5 261)	(5 321)	(5 318)	(5 467)	(5 439)	(5 458)	(5 451)	(5 438)	(5 513)	(5 448)	(5 407)	(5 337)	(5 255)	(5 343)	(5 388)	(5 545)	(5 788)	(5 960)	(6 073)	(6 133)	(6 008)	(6 020)	(6 112)	(6 113)	(6 325)	(6 489)	(6 478)	(6 773)	(6 857)	(7 076)	(7 555)	(7 816)	(8 137)	(8 319)	(8 255)	(8 106)	(7 986)	(8 036)	(7 940)	(8 010)	(8 141)	(8 274)	(8 354)	(8 515)	(8 918)	(9 323)	(9 840)	(11 026)	(12 550)
Selling, General & Administrative	(302)	(317)	(316)	(319)	(317)	(309)	(320)	(336)	(353)	(385)	(485)	(510)	(596)	(660)	(682)	(769)	(903)	(970)	(1 037)	(1 352)	(1 660)	(2 040)	(2 465)	(2 566)	(2 771)	(2 907)	(2 846)	(2 480)	(2 288)	(2 094)	(2 045)	(2 581)	(3 152)	(3 635)	(4 135)	(4 451)	(4 559)	(4 679)	(4 749)	(4 614)	(4 576)	(4 517)	(4 512)	(4 646)	(4 750)	(4 969)	(5 014)	(5 100)	(5 159)	(5 155)	(5 304)	(5 282)	(5 307)	(5 306)	(5 299)	(5 385)	(5 330)	(5 299)	(5 238)	(5 156)	(5 244)	(5 300)	(5 444)	(5 699)	(5 874)	(6 000)	(6 085)	(5 958)	(5 906)	(5 984)	(5 970)	(6 228)	(6 382)	(6 369)	(6 665)	(6 751)	(6 961)	(7 430)	(7 680)	(7 990)	(8 168)	(8 103)	(7 954)	(7 835)	(7 789)	(7 791)	(7 860)	(7 990)	(8 122)	(8 200)	(8 361)	(8 677)	(9 003)	(9 422)	(10 394)	(11 055)
Depreciation & Amortization	(8)	(6)	(3)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(3)	(6)	(8)	(8)	(9)	(8)	(38)	(67)	(96)	(124)	(130)	(136)	(142)	(148)	(146)	(145)	(144)	(143)	(147)	(151)	(155)	(159)	(160)	(160)	(158)	(157)	(156)	(155)	(156)	(156)	(157)	(158)	(159)	(160)	(161)	(162)	(163)	(163)	(157)	(151)	(145)	(139)	(128)	(118)	(108)	(99)	(99)	(99)	(99)	(101)	(89)	(75)	(61)	(47)	(50)	(54)	(68)	(83)	(97)	(107)	(109)	(108)	(106)	(115)	(125)	(136)	(147)	(151)	(152)	(152)	(151)	(150)	(149)	(150)	(151)	(152)	(154)	(154)	(241)	(320)	(418)	(632)	(775)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	0	(23)	(16)	(32)	(49)	(161)	(287)	(403)	(525)	(470)	(571)	(591)	(602)	(495)	(564)	(537)	(507)	(368)	(344)	(316)	(302)	(226)	(308)	(311)	(296)	(5)	(404)	(304)	(214)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11	0	0	(11)	(12)	0	0	(60)	(60)	(60)	0	0	0	0	0	0	0	0	0	0	0	0	0	(97)	0	0	0	0	0	0	0	0	0	0	(720)
Operating Income	178 N/A	197 +11%	203 +3%	215 +6%	219 +2%	212 -3%	222 +4%	228 +3%	250 +10%	258 +3%	172 -33%	172 +0%	163 -5%	182 +12%	284 +56%	341 +20%	374 +10%	389 +4%	338 -13%	472 +40%	644 +36%	829 +29%	1 200 +45%	1 422 +18%	1 546 +9%	1 669 +8%	1 723 +3%	1 631 -5%	1 528 -6%	1 384 -9%	1 287 -7%	1 300 +1%	1 661 +28%	2 097 +26%	2 447 +17%	2 998 +23%	3 142 +5%	3 311 +5%	3 381 +2%	3 281 -3%	3 266 0%	3 229 -1%	3 327 +3%	3 524 +6%	3 618 +3%	3 638 +1%	3 729 +3%	3 857 +3%	3 999 +4%	4 272 +7%	4 463 +4%	4 474 +0%	4 490 +0%	4 606 +3%	4 671 +1%	4 664 0%	4 636 -1%	4 571 -1%	4 558 0%	4 641 +2%	4 739 +2%	4 819 +2%	4 994 +4%	5 254 +5%	5 487 +4%	5 684 +4%	5 696 +0%	5 517 -3%	5 315 -4%	5 153 -3%	5 259 +2%	5 551 +6%	5 675 +2%	5 803 +2%	6 138 +6%	6 450 +5%	6 816 +6%	7 341 +8%	7 535 +3%	7 724 +3%	7 765 +1%	7 502 -3%	6 997 -7%	6 482 -7%	6 059 -7%	6 106 +1%	6 221 +2%	6 336 +2%	6 620 +4%	6 815 +3%	7 247 +6%	7 714 +6%	7 736 +0%	7 703 0%	7 629 -1%	7 206 -6%
Pre-Tax Income
Interest Income Expense	12	6	11	9	9	21	19	23	25	32	32	35	37	25	39	35	41	41	24	56	201	410	536	526	351	134	(136)	(577)	(736)	(655)	(436)	(6)	175	23	23	23	36	87	(103)	(114)	(106)	(122)	20	(54)	(36)	73	25	116	92	39	5	(79)	(80)	(137)	(133)	(62)	(126)	(110)	(61)	(110)	(58)	(43)	(34)	5	(5)	(29)	(6)	(79)	62	143	68	236	40	340	606	829	946	859	971	723	539	(78)	(249)	(95)	159	757	763	880	984	947	1 035	721	566	873	656	574
Non-Reccuring Items	0	0	0	0	0	0	0	0	(6)	(6)	0	(6)	0	0	0	0	0	0	0	0	0	0	(128)	(128)	(128)	(128)	0	(38)	(60)	(60)	(60)	(22)	0	0	0	0	0	0	0	(32)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(76)	(76)	(76)	(76)	0	0	0	0	0	0	0	(60)	0	0	0	0	(673)	(673)	(753)	(755)	(260)	(260)	(276)	(274)	(96)	(96)	0	(97)	0	(100)	(104)	(61)	(90)	(100)	(163)	(140)	(157)	(193)	(170)	(161)
Pre-Tax Income	190 N/A	204 +7%	214 +5%	224 +5%	229 +2%	233 +2%	241 +3%	251 +4%	269 +7%	284 +6%	204 -28%	200 -2%	199 -1%	207 +4%	323 +56%	376 +16%	415 +10%	430 +4%	362 -16%	528 +46%	845 +60%	1 239 +47%	1 608 +30%	1 820 +13%	1 769 -3%	1 674 -5%	1 587 -5%	1 016 -36%	732 -28%	669 -9%	791 +18%	1 272 +61%	1 836 +44%	2 120 +15%	2 470 +17%	3 021 +22%	3 178 +5%	3 398 +7%	3 278 -4%	3 135 -4%	3 160 +1%	3 107 -2%	3 347 +8%	3 470 +4%	3 582 +3%	3 711 +4%	3 754 +1%	3 973 +6%	4 091 +3%	4 311 +5%	4 468 +4%	4 395 -2%	4 410 +0%	4 469 +1%	4 538 +2%	4 602 +1%	4 434 -4%	4 385 -1%	4 421 +1%	4 455 +1%	4 681 +5%	4 776 +2%	4 960 +4%	5 259 +6%	5 482 +4%	5 655 +3%	5 690 +1%	5 378 -5%	5 377 0%	5 296 -2%	5 327 +1%	5 787 +9%	5 042 -13%	5 470 +8%	5 991 +10%	6 524 +9%	7 502 +15%	7 940 +6%	8 230 +4%	8 173 -1%	8 208 +0%	7 328 -11%	6 748 -8%	6 290 -7%	6 218 -1%	6 763 +9%	6 880 +2%	7 155 +4%	7 514 +5%	7 662 +2%	8 119 +6%	8 295 +2%	8 145 -2%	8 383 +3%	8 115 -3%	7 619 -6%
Net Income
Tax Provision	(77)	(82)	(86)	(91)	(91)	(92)	(93)	(95)	(93)	(96)	(65)	(52)	(60)	(64)	(109)	(139)	(153)	(159)	(133)	(189)	(258)	(346)	(398)	(463)	(484)	(506)	(560)	(387)	(287)	(234)	(218)	(375)	(573)	(712)	(812)	(971)	(992)	(979)	(873)	(796)	(810)	(819)	(974)	(1 030)	(1 051)	(1 034)	(1 003)	(1 022)	(1 062)	(1 147)	(1 160)	(1 131)	(1 065)	(1 139)	(1 249)	(1 250)	(1 260)	(1 242)	(1 233)	(1 289)	(1 290)	(1 313)	(1 421)	(1 445)	(1 442)	(1 404)	(1 189)	(1 076)	(1 109)	(1 093)	(1 208)	(1 261)	(949)	(988)	(1 111)	(1 238)	(1 570)	(1 863)	(1 917)	(1 968)	(1 913)	(1 617)	(1 429)	(1 296)	(1 418)	(1 503)	(1 386)	(1 479)	(1 384)	(1 418)	(1 779)	(1 783)	(1 741)	(1 851)	(1 747)	(1 677)
Income from Continuing Operations	113	122	128	133	137	141	148	156	176	189	139	148	140	143	214	237	262	271	229	339	587	894	1 211	1 357	1 285	1 168	1 027	629	445	435	573	897	1 263	1 408	1 658	2 050	2 186	2 419	2 405	2 339	2 350	2 288	2 373	2 440	2 531	2 677	2 751	2 951	3 029	3 164	3 308	3 264	3 345	3 330	3 289	3 352	3 174	3 143	3 188	3 166	3 391	3 463	3 539	3 814	4 040	4 251	4 501	4 302	4 268	4 203	4 119	4 526	4 093	4 482	4 880	5 286	5 932	6 077	6 313	6 205	6 295	5 711	5 319	4 994	4 800	5 260	5 494	5 676	6 130	6 244	6 340	6 512	6 404	6 532	6 368	5 942
Income to Minority Interest	0	0	0	0	0	0	0	(0)	(1)	(4)	(5)	(5)	(5)	(3)	(3)	(3)	(3)	(3)	(3)	(16)	(140)	(288)	(368)	(364)	(244)	(75)	27	155	182	136	98	(22)	(49)	20	4	13	22	(24)	34	(2)	(9)	(12)	(50)	18	(13)	16	30	(19)	27	(29)	14	30	15	41	8	(7)	6	7	(6)	2	(17)	(21)	(31)	(37)	(33)	(28)	(3)	3	1	(4)	(17)	(50)	136	(42)	(195)	(354)	(607)	(588)	(507)	(304)	(157)	126	243	184	99	(72)	(108)	(174)	(212)	(197)	(266)	(143)	(98)	(128)	(272)	(389)
Net Income (Common)	113 N/A	122 +8%	128 +5%	133 +4%	137 +3%	141 +3%	148 +5%	155 +5%	175 +13%	185 +5%	135 -27%	143 +6%	134 -6%	140 +4%	211 +51%	234 +11%	258 +10%	268 +4%	226 -16%	323 +43%	447 +39%	606 +36%	842 +39%	968 +15%	1 034 +7%	1 076 +4%	1 030 -4%	759 -26%	607 -20%	555 -9%	653 +18%	853 +31%	1 188 +39%	1 402 +18%	1 637 +17%	2 033 +24%	2 177 +7%	2 363 +9%	2 408 +2%	2 315 -4%	2 325 +0%	2 267 -2%	2 320 +2%	2 455 +6%	2 516 +2%	2 691 +7%	2 780 +3%	2 932 +5%	3 056 +4%	3 135 +3%	3 322 +6%	3 294 -1%	3 360 +2%	3 371 +0%	3 297 -2%	3 345 +1%	3 180 -5%	3 150 -1%	3 182 +1%	3 168 0%	3 374 +7%	3 442 +2%	3 508 +2%	4 952 +41%	5 182 +5%	5 398 +4%	5 673 +5%	4 305 -24%	4 269 -1%	4 199 -2%	4 102 -2%	4 476 +9%	4 229 -6%	4 440 +5%	4 685 +6%	4 932 +5%	5 325 +8%	5 489 +3%	5 806 +6%	5 901 +2%	6 138 +4%	5 837 -5%	5 562 -5%	5 178 -7%	4 899 -5%	5 188 +6%	5 386 +4%	5 502 +2%	5 918 +8%	6 047 +2%	6 074 +0%	6 369 +5%	6 306 -1%	6 404 +2%	6 096 -5%	5 553 -9%
EPS (Diluted)	1.74 N/A	1.87 +7%	1.93 +3%	2.04 +6%	2.1 +3%	2.15 +2%	2.25 +5%	2.36 +5%	2.66 +13%	2.81 +6%	2.11 -25%	2.17 +3%	2.03 -6%	2.1 +3%	3.17 +51%	3.5 +10%	3.88 +11%	4.03 +4%	5.49 +36%	3.87 -30%	3.39 -12%	4.61 +36%	6.41 +39%	7.37 +15%	7.84 +6%	8.15 +4%	7.8 -4%	5.78 -26%	4.6 -20%	4.16 -10%	4.8 +15%	6.12 +28%	6.18 +1%	7.28 +18%	8.51 +17%	10.55 +24%	11.2 +6%	12.39 +11%	13.24 +7%	12.37 -7%	12.78 +3%	12.62 -1%	13.22 +5%	13.79 +4%	14.41 +4%	15.47 +7%	16.03 +4%	16.87 +5%	17.77 +5%	18.31 +3%	19.45 +6%	19.25 -1%	19.79 +3%	19.93 +1%	19.54 -2%	19.79 +1%	18.99 -4%	18.9 0%	19.13 +1%	19.02 -1%	20.46 +8%	20.96 +2%	21.17 +1%	30.11 +42%	31.8 +6%	33.28 +5%	35.15 +6%	26.58 -24%	26.79 +1%	26.85 +0%	26.21 -2%	28.43 +8%	27.03 -5%	28.69 +6%	30.47 +6%	31.85 +5%	34.51 +8%	35.54 +3%	37.6 +6%	38.22 +2%	39.97 +5%	38.28 -4%	36.59 -4%	33.97 -7%	32.37 -5%	34.42 +6%	35.78 +4%	36.51 +2%	39.42 +8%	40.39 +2%	40.6 +1%	42.01 +3%	40.26 -4%	40.97 +2%	36.9 -10%	34.51 -6%

Income Statement Balance Sheet Cash Flow Statement

BlackRock Inc
BMV:BLK

Income Statement

Earnings Waterfall
BlackRock Inc

Income Statement
BlackRock Inc

See Also

Company

Help

Tools

Stocks

BlackRock Inc BMV:BLK

Income Statement

Earnings Waterfall BlackRock Inc

Income Statement BlackRock Inc

See Also

Company

Help

Tools

Stocks

BlackRock Inc
BMV:BLK

Earnings Waterfall
BlackRock Inc

Income Statement
BlackRock Inc